Also trades as: PBKOF (OTC) · $vol 0M

C$16.81 ($11.79)

+0.09 (+0.54%)

Weekly Expected Move ±2.6%

C$16 C$16 C$17 C$17 C$18

TSX · Consumer Cyclical · Gambling, Resorts & Casinos · Tech Score Sell · Power 45 · C$455.0M mcap · 10M float · 0.163% daily turnover

Revenue

$596M +7.0% ▲

5Y CAGR: +7.6%

Gross Profit

$77M -26.5% ▼

5Y CAGR: -3.3%

Operating Income

$738K -98.9% ▼

5Y CAGR: -54.1%

Net Income

$35M -1.6% ▼

5Y CAGR: +0.8%

EPS (Diluted)

$1.26 -1.6% ▼

5Y CAGR: -0.3%

EBITDA

$50M -53.2% ▼

5Y CAGR: -9.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$459M	$482M	$520M	$557M	$596M
YoY Growth	+10.8%	+5.1%	+7.9%	+7.0%	+7.0%
Cost of Revenue	$368M	$400M	$434M	$452M	$519M
Gross Profit	$91M	$82M	$87M	$105M	$77M
Gross Margin	19.8%	17.0%	16.6%	18.8%	12.9%
R&D Expenses	$120K	$120K	$0	$0	$0
SG&A Expenses	$64M	$67M	$79M	$87M	$99M
Operating Expenses	$59M	$67M	$41M	$35M	$76M
Operating Income	$34M	$34M	$46M	$70M	$738K
Operating Margin	7.3%	7.1%	8.8%	12.5%	0.1%
Interest Expense	$5M	$8M	$11M	$10M	$12M
Income Before Tax	$27M	$22M	$38M	$52M	$52M
Tax Expense	$7M	$3M	$6M	$17M	$17M
Net Income	$20M	$19M	$31M	$35M	$35M
Net Margin	4.3%	4.0%	6.0%	6.3%	5.8%
EPS (Diluted)	$0.73	$0.71	$1.15	$1.28	$1.26
EBITDA	$72M	$71M	$93M	$107M	$50M
Shares Outstanding	27M	27M	27M	28M	28M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$153M	$140M	$146M	$143M	$156M	$151M	$142M	$155M
Cost of Revenue	$122M	$117M	$121M	$119M	$128M	$128M	$125M	$127M
Gross Profit	$31M	$23M	$25M	$24M	$28M	$22M	$17M	$28M
Gross Margin	20.2%	16.5%	17.4%	16.8%	18.0%	14.9%	11.7%	18.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$23M	$21M	$23M	$24M	$26M	$26M	$25M	$26M
Operating Expenses	$9M	$9M	$7M	$6M	$26M	$26M	$25M	$26M
Operating Income	$22M	$14M	$18M	$17M	$2M	-$4M	-$9M	$2M
Operating Margin	14.7%	10.1%	12.5%	12.2%	1.5%	-2.4%	-6.1%	1.3%
Interest Expense	$3M	$3M	$3M	$3M	$3M	$3M	$2M	$2M
Income Before Tax	$22M	$7M	$16M	$11M	$15M	$10M	$5M	$12M
Tax Expense	$4M	$9M	$4M	$3M	$5M	$6M	$1M	$4M
Net Income	$18M	-$2M	$12M	$8M	$10M	$5M	$4M	$9M
Net Margin	11.9%	-1.3%	8.0%	5.6%	6.6%	3.1%	2.5%	5.6%
EPS (Diluted)	$0.66	$-0.06	$0.43	$0.29	$0.37	$0.17	$0.13	$0.32
EBITDA	$36M	$21M	$30M	$26M	$15M	$9M	$20M	$15M
Shares Outstanding	28M	28M	27M	28M	28M	27M	27M	27M

PBL.TO TSX