DREAM Unlimited Corp
TSX:DRM

Watchlist Manager
DREAM Unlimited Corp Logo
DREAM Unlimited Corp
TSX:DRM
Watchlist
Price: 20.02 CAD 1.62% Market Closed
Market Cap: 818m CAD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+36%
5Y
-35%
10Y
+19%
Operating Income
+
3Y
+68%
5Y
-72%
10Y
+11%
Net Income
+
3Y
-73%
5Y
-85%
10Y
-41%

Earnings Waterfall
DREAM Unlimited Corp

Revenue
443.5m CAD
Cost of Revenue
-293.3m CAD
Gross Profit
150.2m CAD
Operating Expenses
-61.4m CAD
Operating Income
88.8m CAD
Other Expenses
-7.5m CAD
Net Income
81.3m CAD

Income Statement
DREAM Unlimited Corp

Rotate your device to view
Income Statement
Currency: CAD
Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
10
11
12
14
14
16
16
17
17
18
19
19
18
18
19
19
19
19
20
20
22
27
31
36
38
40
40
41
40
36
32
27
24
23
23
23
27
31
36
45
52
60
68
70
68
67
69
72
78
0
0
0
Revenue
482
N/A
535
+11%
534
0%
533
0%
515
-4%
477
-7%
456
-4%
410
-10%
388
-5%
353
-9%
319
-10%
371
+17%
333
-10%
387
+16%
417
+8%
341
-18%
340
0%
291
-15%
240
-18%
301
+26%
357
+19%
365
+2%
381
+4%
330
-13%
340
+3%
344
+1%
358
+4%
358
N/A
580
+62%
700
+21%
686
-2%
682
-1%
348
-49%
221
-36%
239
+8%
225
-6%
326
+45%
329
+1%
317
-4%
326
+3%
344
+5%
363
+6%
369
+2%
447
+21%
387
-13%
473
+22%
577
+22%
540
-6%
625
+16%
535
-14%
425
-21%
443
+4%
Gross Profit
Cost of Revenue
(320)
(369)
(365)
(364)
(347)
(316)
(300)
(267)
(254)
(229)
(201)
(238)
(214)
(243)
(258)
(196)
(192)
(161)
(136)
(182)
(213)
(218)
(227)
(190)
(205)
(199)
(209)
(211)
(216)
(298)
(300)
(307)
(243)
(166)
(178)
(164)
(235)
(237)
(219)
(223)
(230)
(242)
(250)
(305)
(262)
(343)
(399)
(375)
(423)
(346)
(288)
(293)
Gross Profit
162
N/A
166
+2%
168
+2%
170
+1%
168
-1%
161
-4%
157
-3%
143
-9%
134
-6%
124
-8%
118
-5%
133
+13%
119
-10%
143
+20%
159
+11%
145
-9%
148
+2%
129
-13%
103
-20%
119
+15%
144
+21%
147
+2%
154
+5%
140
-9%
135
-4%
145
+7%
150
+3%
147
-2%
364
+148%
402
+10%
386
-4%
375
-3%
105
-72%
55
-48%
61
+11%
60
-1%
91
+51%
92
+1%
98
+6%
103
+6%
114
+10%
121
+7%
120
-1%
142
+19%
125
-12%
130
+4%
177
+37%
165
-7%
202
+22%
188
-7%
137
-27%
150
+10%
Operating Income
Operating Expenses
(36)
(26)
(33)
(42)
(37)
(42)
(41)
(42)
(42)
(43)
(48)
(53)
(55)
73
(59)
(61)
(66)
(66)
(64)
(63)
(59)
(63)
(66)
(69)
(68)
(69)
(68)
(66)
(64)
(63)
(58)
(54)
(53)
(45)
(45)
(47)
(49)
(49)
(50)
(51)
(69)
(71)
(73)
(77)
(65)
(73)
(74)
(73)
(66)
(64)
(61)
(61)
Selling, General & Administrative
(36)
(30)
(37)
(46)
(37)
(42)
(41)
(42)
(42)
(43)
(48)
(53)
(55)
(57)
(59)
(61)
(66)
(64)
(62)
(61)
(59)
(63)
(66)
(68)
(68)
(69)
(68)
(67)
(64)
(62)
(56)
(52)
(53)
(46)
(46)
(47)
(49)
(48)
(50)
(51)
(69)
(71)
(73)
(77)
(65)
(73)
(74)
(73)
(66)
(64)
(61)
(61)
Other Operating Expenses
0
4
4
4
0
0
0
0
0
0
0
0
0
130
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
126
N/A
140
+11%
135
-4%
127
-6%
130
+2%
119
-9%
116
-3%
101
-13%
92
-9%
81
-12%
70
-14%
80
+15%
65
-19%
216
+234%
100
-54%
84
-16%
82
-3%
63
-23%
39
-38%
56
+43%
85
+52%
84
-1%
88
+5%
72
-19%
67
-6%
76
+13%
81
+7%
80
-1%
301
+274%
339
+13%
328
-3%
322
-2%
52
-84%
9
-82%
16
+67%
13
-15%
42
+216%
44
+4%
48
+10%
53
+9%
45
-15%
50
+12%
46
-8%
65
+39%
60
-7%
56
-6%
103
+83%
92
-11%
135
+47%
124
-8%
76
-39%
89
+16%
Pre-Tax Income
Interest Income Expense
10
9
4
5
(1)
0
0
(2)
18
12
18
23
7
8
20
35
55
62
44
29
37
35
34
46
27
23
35
41
128
122
136
119
64
65
53
67
106
158
157
133
(15)
(84)
(230)
(254)
(281)
(288)
(165)
(153)
(94)
(98)
(130)
(157)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
130
130
130
0
0
0
(2)
0
0
0
0
130
130
130
130
0
0
0
(2)
0
0
0
4
0
0
0
3
0
0
0
1
0
0
0
(5)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
2
2
0
0
0
(0)
0
0
0
2
0
0
0
0
0
0
0
0
0
9
9
9
0
0
0
127
0
0
0
0
0
0
0
0
0
0
86
86
0
0
0
0
0
0
0
157
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(1)
0
0
0
0
0
0
0
(7)
1
(47)
(46)
(20)
(73)
(71)
(69)
(114)
250
260
246
78
(114)
(110)
(81)
(25)
(14)
73
78
80
216
186
89
107
82
60
38
27
176
168
183
Pre-Tax Income
137
N/A
149
+9%
139
-7%
134
-4%
131
-2%
121
-8%
118
-3%
100
-15%
109
+9%
93
-15%
217
+133%
233
+7%
202
-13%
226
+12%
122
-46%
122
N/A
136
+12%
125
-8%
83
-33%
85
+2%
116
+37%
250
+116%
215
-14%
211
-2%
214
+1%
26
-88%
45
+77%
53
+17%
440
+734%
710
+61%
724
+2%
687
-5%
198
-71%
(40)
N/A
(42)
-4%
(1)
+98%
126
N/A
188
+49%
278
+48%
350
+26%
197
-44%
182
-8%
3
-99%
(100)
N/A
(120)
-20%
(149)
-25%
(2)
+99%
(23)
-1 160%
225
N/A
202
-10%
114
-44%
114
+0%
Net Income
Tax Provision
(37)
(40)
(14)
(12)
(13)
(11)
(35)
(29)
(32)
(26)
(42)
(38)
(28)
(36)
(25)
(36)
(40)
(37)
(26)
(25)
(33)
(32)
(25)
(25)
(21)
(14)
(18)
(14)
(109)
(159)
(151)
(146)
(38)
10
0
(1)
(15)
(31)
(44)
(54)
(33)
(25)
3
13
3
7
(2)
0
(38)
(32)
(33)
(33)
Income from Continuing Operations
100
109
125
122
119
110
83
71
78
67
176
195
174
189
97
86
95
88
57
59
83
219
190
186
192
12
27
39
332
551
573
541
160
(30)
(41)
(2)
111
157
234
296
164
157
6
(87)
(117)
(142)
(4)
(23)
188
170
81
81
Income to Minority Interest
0
0
(10)
(17)
(26)
(30)
(25)
(21)
(23)
(20)
(52)
(58)
(52)
(57)
(29)
(25)
(28)
(25)
(16)
(11)
(3)
(0)
0
0
(1)
(1)
(1)
(1)
1
0
1
0
(0)
(1)
(1)
(0)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
100
N/A
109
+10%
115
+5%
106
-8%
93
-12%
80
-14%
58
-28%
49
-14%
54
+9%
47
-13%
123
+162%
137
+11%
122
-11%
133
+9%
68
-49%
60
-11%
68
+12%
63
-7%
41
-34%
48
+17%
80
+65%
218
+174%
190
-13%
186
-2%
191
+3%
10
-95%
26
+155%
38
+45%
332
+779%
552
+66%
574
+4%
542
-6%
159
-71%
(31)
N/A
(42)
-37%
(3)
+94%
110
N/A
157
+42%
234
+49%
296
+27%
164
-44%
157
-5%
6
-96%
(87)
N/A
(117)
-35%
(142)
-21%
(4)
+97%
(23)
-507%
188
N/A
170
-9%
81
-52%
81
+0%
EPS (Diluted)
2.64
N/A
2.74
+4%
2.86
+4%
2.65
-7%
2.37
-11%
2.11
-11%
1.39
-34%
1.24
-11%
1.31
+6%
1.12
-15%
2.95
+163%
3.25
+10%
2.88
-11%
3.22
+12%
1.64
-49%
1.44
-12%
1.6
+11%
1.53
-4%
0.87
-43%
0.85
-2%
1.55
+82%
3.85
+148%
3.49
-9%
3.43
-2%
3.36
-2%
0.19
-94%
0.48
+153%
0.68
+42%
6.05
+790%
11.03
+82%
11.87
+8%
11.98
+1%
3.31
-72%
-0.71
N/A
-0.99
-39%
-0.04
+96%
2.46
N/A
3.81
+55%
5.7
+50%
6.74
+18%
3.74
-45%
3.81
+2%
0.13
-97%
-2.03
N/A
-2.74
-35%
-3.26
-19%
-0.08
+98%
-0.53
-563%
4.3
N/A
4.03
-6%
1.91
-53%
1.92
+1%

See Also

Summary
DRM intrinsic value, competitors valuation, and company profile.
DCF Valuation
DRM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DRM stock valuation using valuation multiples.
Wall Street Estimates
DRM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DRM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 308,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.