Closing prices at the end of each trading day, from 19 Nov 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 910.9 | 820.5 | 758.2 | 759.2 | 704.2 | 571.0 | 418.0 |
| Growth | −9.9% | −7.6% | +0.1% | −7.2% | −18.9% | −26.8% | |
| Operating income | 478.3 | 404.5 | 409.1 | 296.5 | 568.8 | −40.3 | −303.9 |
| Net income | 187.2 | 244.8 | 92.5 | −23.8 | 157.1 | −87.7 | −155.4 |
| Growth | +30.8% | −62.2% | −125.7% | −155.8% | |||
| EPS, diluted | 3.76 | 4.92 | 1.99 | −1.93 | 11.29 | −6.29 | −10.61 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 52.5% | 49.3% | 54.0% | 39.0% | 80.8% | −7.1% | −72.7% |
| Net margin | 20.6% | 29.8% | 12.2% | −3.1% | 22.3% | −15.4% | −37.2% |
| Free cash flow margin | 40.3% | 43.3% | 34.5% | 27.2% | 18.1% | −0.4% | −17.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 375.6 | 371.7 | 293.5 | 239.6 | 170.1 | 62.5 | 66.7 |
| Capital expenditure | −8.3 | −16.3 | −31.7 | −32.7 | −42.9 | −64.8 | −140.5 |
| Free cash flow | 367.3 | 355.4 | 261.8 | 206.9 | 127.1 | −2.3 | −73.8 |
| Growth | −3.2% | −26.3% | −21.0% | −38.5% | −101.8% | ||
| Dividends paid | −0.0 | −0.0 | −0.0 | n/a | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 1,027.2 | 818.4 | 1,449.6 | 1,677.8 | 1,669.1 | 552.1 | 509.8 |
| Total debt | n/a | 3,187.2 | 3,792.6 | 3,850.1 | 3,197.0 | 3,096.6 | 1,152.5 |
| Net cash (debt) | n/a | −2,368.8 | −2,343.0 | −2,172.3 | −1,527.9 | −2,544.6 | −642.7 |
| Shareholders’ equity | 1,245.3 | 1,459.9 | 415.7 | 481.4 | 661.9 | 710.3 | 530.8 |
| Debt to equity | n/a | 2.18 | 9.12 | 8.00 | 4.83 | 4.36 | 2.17 |
In millions of CAD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 1,027.2 | 818.4 | 1,449.6 | 1,677.8 | 1,669.1 | 552.1 | 509.8 | |
| n/a | 51.9 | 122.7 | 41.2 | 78.3 | 158.9 | 58.4 | |
| n/a | 5.2 | 17.0 | 2.0 | 4.3 | 1.5 | 1.5 | |
| n/a | 1,318.5 | 1,429.7 | 1,364.1 | 1,260.3 | 2,277.1 | 2,716.7 | |
| n/a | 2,446.6 | 2,446.6 | 2,446.6 | 2,446.6 | 2,613.0 | 2,214.6 | |
| n/a | 5,581.2 | 6,362.5 | 6,479.6 | 6,313.4 | 6,945.2 | 6,603.8 | |
| Growth | +14.0% | +1.8% | −2.6% | +10.0% | −4.9% | ||
| Liabilities | |||||||
| n/a | 3,187.2 | 3,792.6 | 3,850.1 | 3,197.0 | 3,096.6 | 1,152.5 | |
| calc | n/a | 3,187.2 | 3,792.6 | 3,850.1 | 3,197.0 | 3,096.6 | 1,152.5 |
| n/a | 4,121.3 | 4,666.2 | 4,639.4 | 3,914.4 | 4,448.5 | 4,834.2 | |
| Equity | |||||||
| n/a | 1,266.5 | 350.0 | 356.3 | 534.1 | 467.3 | 330.8 | |
| 1,245.3 | 1,459.9 | 415.7 | 481.4 | 661.9 | 710.3 | 530.8 | |
| Growth | +17.2% | −71.5% | +15.8% | +37.5% | +7.3% | −25.3% | |
| Per share and net cash | |||||||
| calc | n/a | −2,368.8 | −2,343.0 | −2,172.3 | −1,527.9 | −2,544.6 | −642.7 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in CAD as filed; the screener converts to dollars.