First Time Loading...

BMTC Group Inc
TSX:GBT

Watchlist Manager
BMTC Group Inc Logo
BMTC Group Inc
TSX:GBT
Watchlist
Price: 14.21 CAD -1.25%
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

592.1m
-6%
Revenue
Growth Rates:
1 Year
-23%
3 Years
-8%
5 Years
+5%
7 Years
-
10 Years
-
-14.9m
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
44.9m
-33%
Net Income
Growth Rates:
1 Year
-13%
3 Years
+3%
5 Years
+35%
7 Years
-
10 Years
-

Earnings Waterfall
BMTC Group Inc

Revenue
592.1m CAD
Cost of Revenue
-356.8m CAD
Gross Profit
235.3m CAD
Operating Expenses
-250.2m CAD
Operating Income
-14.9m CAD
Other Expenses
59.8m CAD
Net Income
44.9m CAD

Income Statement
BMTC Group Inc

Rotate your device to view
Income Statement
Currency: CAD
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 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023
Revenue
Revenue
710
N/A
701
-1%
695
-1%
688
-1%
690
+0%
692
+0%
701
+1%
706
+1%
711
+1%
710
0%
717
+1%
723
+1%
732
+1%
740
+1%
747
+1%
754
+1%
756
+0%
762
+1%
565
-26%
586
+4%
566
-3%
740
+31%
728
-2%
724
-1%
723
0%
720
0%
672
-7%
633
-6%
644
+2%
649
+1%
726
+12%
782
+8%
801
+3%
819
+2%
818
0%
805
-2%
767
-5%
718
-6%
677
-6%
628
-7%
592
-6%
Gross Profit
Cost of Revenue
(430)
(421)
(414)
(411)
(413)
(415)
(423)
(425)
(427)
(429)
(434)
(434)
(441)
(447)
(449)
(454)
(455)
(455)
(343)
(357)
(346)
(444)
(438)
(436)
(435)
(434)
(402)
(377)
(383)
(388)
(439)
(472)
(486)
(496)
(493)
(487)
(463)
(435)
(410)
(380)
(357)
Gross Profit
280
N/A
280
+0%
280
N/A
277
-1%
276
0%
277
+0%
278
+0%
281
+1%
284
+1%
281
-1%
284
+1%
289
+2%
291
+0%
293
+1%
298
+2%
300
+1%
301
+0%
307
+2%
223
-27%
229
+3%
220
-4%
296
+35%
290
-2%
288
-1%
288
0%
287
0%
271
-6%
257
-5%
261
+2%
261
0%
287
+10%
310
+8%
315
+2%
324
+3%
325
+0%
318
-2%
304
-4%
283
-7%
267
-6%
247
-7%
235
-5%
Operating Income
Operating Expenses
(220)
(226)
(218)
(217)
(219)
(217)
(222)
(222)
(225)
(225)
(229)
(234)
(236)
(240)
(246)
(250)
(247)
(246)
(173)
(176)
(176)
(243)
(250)
(250)
(254)
(247)
(230)
(214)
(203)
(194)
(211)
(223)
(233)
(241)
(242)
(243)
(238)
(239)
(245)
(247)
(250)
Selling, General & Administrative
(221)
(228)
(219)
(218)
(220)
(218)
(222)
(223)
(226)
(226)
(230)
(234)
(237)
(240)
(247)
(250)
(247)
(246)
(173)
(176)
(176)
(243)
(250)
(251)
(254)
(247)
(230)
(214)
(203)
(194)
(211)
(223)
(233)
(241)
(242)
(243)
(238)
(239)
(245)
(247)
(250)
Other Operating Expenses
1
1
1
1
1
1
1
1
0
0
1
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
60
N/A
54
-9%
63
+15%
59
-5%
57
-3%
60
+5%
56
-6%
59
+4%
59
0%
56
-5%
54
-2%
56
+2%
54
-2%
53
-3%
52
-2%
50
-3%
54
+7%
61
+14%
50
-18%
53
+5%
44
-16%
54
+22%
40
-25%
38
-6%
33
-12%
40
+19%
41
+3%
43
+5%
58
+37%
67
+14%
76
+14%
87
+14%
82
-5%
83
+1%
83
+1%
75
-11%
66
-11%
44
-34%
23
-49%
1
-98%
(15)
N/A
Pre-Tax Income
Interest Income Expense
3
4
13
13
15
15
9
9
7
3
2
(0)
1
5
7
9
8
5
(1)
1
1
2
4
2
5
7
(4)
1
(1)
6
24
26
29
25
13
4
4
10
12
19
6
Non-Reccuring Items
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
6
6
6
1
1
1
1
0
0
0
0
0
0
0
0
0
60
60
60
Pre-Tax Income
64
N/A
59
-9%
76
+29%
72
-5%
72
+0%
76
+5%
65
-14%
67
+3%
65
-3%
58
-11%
56
-3%
55
-2%
55
+0%
57
+4%
59
+2%
60
+2%
62
+4%
67
+7%
50
-26%
53
+7%
45
-15%
61
+36%
50
-19%
45
-9%
44
-4%
48
+10%
38
-21%
45
+19%
59
+32%
73
+24%
101
+38%
113
+12%
112
-1%
108
-3%
97
-10%
79
-18%
70
-11%
54
-23%
95
+77%
80
-17%
52
-35%
Net Income
Tax Provision
(17)
(15)
(18)
(17)
(17)
(18)
(16)
(17)
(17)
(15)
(15)
(15)
(15)
(15)
(15)
(15)
(16)
(18)
(13)
(14)
(12)
(16)
(13)
(12)
(11)
(12)
(10)
(12)
(16)
(18)
(23)
(26)
(25)
(26)
(25)
(21)
(19)
(13)
(17)
(12)
(7)
Income from Continuing Operations
48
43
57
55
55
57
49
50
48
43
42
40
41
42
44
45
47
49
36
39
33
45
37
33
32
36
27
33
43
55
78
87
86
82
72
58
51
41
78
67
45
Net Income (Common)
48
N/A
43
-9%
57
+32%
55
-5%
55
+1%
57
+5%
49
-15%
50
+3%
48
-4%
43
-11%
42
-4%
40
-3%
41
+0%
42
+4%
44
+4%
45
+3%
47
+4%
49
+6%
36
-26%
39
+8%
33
-15%
45
+36%
37
-19%
33
-9%
32
-3%
36
+11%
27
-25%
33
+23%
43
+31%
55
+26%
78
+42%
87
+12%
86
-1%
82
-5%
72
-12%
58
-20%
51
-11%
41
-21%
78
+91%
67
-14%
45
-33%
EPS (Diluted)
1.02
N/A
0.93
-9%
1.24
+33%
1.2
-3%
1.22
+2%
1.28
+5%
1.08
-16%
1.11
+3%
1.07
-4%
0.97
-9%
0.99
+2%
0.99
N/A
1.04
+5%
1.17
+13%
1.17
N/A
1.21
+3%
1.27
+5%
1.34
+6%
0.99
-26%
1.11
+12%
0.97
-13%
1.29
+33%
1.06
-18%
0.97
-8%
0.94
-3%
1.05
+12%
0.79
-25%
0.97
+23%
1.27
+31%
1.61
+27%
2.29
+42%
2.57
+12%
2.55
-1%
2.43
-5%
2.14
-12%
1.72
-20%
1.54
-10%
1.23
-20%
2.35
+91%
2.03
-14%
1.35
-33%

See Also

Summary
GBT intrinsic value, competitors valuation, and company profile.
DCF Valuation
GBT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GBT stock valuation using valuation multiples.
Wall Street Estimates
GBT 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
GBT 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
Join more than 133,500+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.