M

Madison Pacific Properties Inc
TSX:MPC

Watchlist Manager
Madison Pacific Properties Inc
TSX:MPC
Watchlist
Price: 5.4 CAD Market Closed
Market Cap: 321.1m CAD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+31%
5Y
+57%
10Y
+61%
Operating Income
+
3Y
+29%
5Y
+44%
10Y
+43%
Net Income
+
3Y
-67%
5Y
-30%
10Y
-25%

Earnings Waterfall
Madison Pacific Properties Inc

Revenue
48.9m CAD
Cost of Revenue
-12.1m CAD
Gross Profit
36.8m CAD
Operating Expenses
-8.4m CAD
Operating Income
28.4m CAD
Other Expenses
-7.4m CAD
Net Income
21m CAD

Income Statement
Madison Pacific Properties Inc

Rotate your device to view
Income Statement
Currency: CAD
Sep-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
5
5
5
5
4
4
4
4
4
3
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4
5
0
0
0
5
0
0
0
5
1
3
4
5
6
6
6
6
6
6
5
5
5
7
7
8
8
9
9
8
8
9
9
8
8
8
7
7
7
7
7
7
7
7
8
8
8
8
8
8
9
9
9
9
9
10
10
10
10
10
11
11
11
11
26
25
27
0
4
0
0
0
Revenue
14
N/A
15
+6%
15
+3%
15
-1%
15
-1%
15
-2%
14
-4%
14
-1%
14
-1%
13
-5%
13
+1%
14
+4%
14
+4%
15
+5%
16
+7%
17
+5%
17
+4%
18
+5%
19
+1%
19
0%
19
+1%
19
+1%
19
+1%
19
+1%
20
+1%
20
+2%
19
-3%
18
-5%
17
-5%
17
-5%
17
0%
17
+1%
17
+2%
17
-1%
17
-2%
17
+3%
17
+2%
18
+3%
19
+4%
19
+0%
18
-1%
19
+3%
20
+5%
21
+5%
17
-18%
17
+2%
18
+2%
24
+33%
25
+6%
27
+7%
28
+6%
30
+6%
31
+1%
30
-1%
30
+0%
30
0%
30
+0%
31
+1%
30
-1%
30
0%
30
0%
30
+0%
30
0%
30
+1%
31
+1%
31
+1%
31
+0%
31
0%
31
-1%
31
-1%
31
+1%
31
+1%
31
+1%
32
+1%
31
-1%
31
-1%
31
-1%
31
0%
32
+3%
33
+4%
34
+4%
36
+4%
37
+4%
37
+1%
38
+2%
39
+2%
40
+3%
40
+1%
41
+2%
42
+2%
43
+3%
44
+4%
15
-67%
49
+232%
49
-1%
49
+0%
Gross Profit
Cost of Revenue
(4)
(4)
(4)
(4)
(4)
(2)
(4)
(4)
(4)
(2)
(3)
(3)
(4)
(2)
(4)
(4)
(5)
(3)
(5)
(5)
(5)
(4)
(6)
(6)
(6)
(4)
(5)
(5)
(5)
(3)
(5)
(5)
(5)
(3)
(5)
(5)
(5)
(3)
(6)
(6)
(6)
(4)
(6)
(6)
(5)
(5)
(5)
(2)
(7)
(7)
(7)
(2)
(8)
(8)
(8)
(2)
(8)
(8)
(8)
(2)
(8)
(8)
(8)
(3)
(8)
(9)
(9)
(3)
(8)
(8)
(9)
(3)
(9)
(9)
(8)
(3)
(8)
(8)
(9)
(3)
(10)
(11)
(11)
(4)
(11)
(11)
(12)
(5)
(13)
(13)
(14)
(4)
(2)
(12)
(12)
(12)
Gross Profit
10
N/A
11
+5%
11
+2%
11
-1%
11
-1%
13
+13%
10
-17%
10
-1%
10
-1%
11
+9%
10
-12%
10
+5%
11
+4%
13
+20%
12
-6%
12
+4%
13
+3%
15
+17%
14
-10%
13
-1%
13
+0%
15
+13%
14
-10%
14
+1%
14
+1%
16
+14%
14
-13%
13
-4%
13
-5%
13
+5%
12
-11%
12
+1%
12
+3%
14
+12%
12
-12%
12
+2%
12
+1%
14
+16%
13
-11%
13
+0%
13
-1%
15
+20%
14
-8%
15
+6%
12
-18%
12
+3%
13
+3%
21
+67%
18
-15%
20
+7%
21
+7%
28
+34%
23
-19%
23
0%
23
+0%
28
+25%
23
-20%
23
+0%
22
-1%
28
+26%
22
-20%
22
0%
22
0%
28
+24%
22
-19%
23
+1%
23
+0%
28
+25%
23
-21%
22
-1%
22
0%
28
+27%
23
-19%
23
+1%
23
+0%
28
+21%
23
-18%
23
-1%
23
+1%
29
+29%
24
-19%
25
+4%
26
+4%
33
+30%
27
-19%
28
+2%
28
+2%
35
+26%
28
-21%
29
+3%
29
+2%
40
+37%
13
-67%
37
+184%
37
0%
37
-1%
Operating Income
Operating Expenses
(3)
(3)
(3)
(3)
(3)
(5)
(3)
(3)
(3)
(5)
(4)
(4)
(4)
(5)
(4)
(4)
(4)
(6)
(4)
(4)
(4)
(6)
(4)
(5)
(5)
(6)
(4)
(5)
(4)
(6)
(4)
(3)
(4)
(5)
(4)
(3)
(3)
(5)
(3)
(2)
(3)
(5)
(3)
(3)
(1)
(1)
(2)
(7)
(3)
(3)
(3)
(9)
(3)
(3)
(3)
(8)
(3)
(3)
(3)
(8)
(3)
(3)
(3)
(8)
(2)
(2)
(3)
(8)
(3)
(3)
(3)
(9)
(3)
(3)
(3)
(8)
(4)
(4)
(4)
(10)
(3)
(4)
(4)
(11)
(4)
(4)
(4)
(15)
(7)
(8)
(8)
(14)
(5)
(8)
(9)
(8)
Selling, General & Administrative
(1)
(2)
(2)
(2)
(2)
(3)
(2)
(2)
(2)
(3)
(2)
(2)
(2)
(3)
(2)
(2)
(2)
(4)
(2)
(2)
(2)
(3)
(2)
(2)
(2)
(4)
(2)
(2)
(2)
(4)
(2)
(2)
(2)
(3)
(2)
(2)
(3)
(5)
(3)
(2)
(2)
(5)
(3)
(3)
(1)
(1)
(2)
(7)
(3)
(3)
(3)
(9)
(3)
(3)
(3)
(8)
(3)
(3)
(3)
(8)
(3)
(3)
(3)
(8)
(2)
(2)
(3)
(8)
(3)
(3)
(3)
(9)
(3)
(3)
(3)
(8)
(4)
(4)
(4)
(10)
(3)
(4)
(4)
(11)
(4)
(4)
(4)
(15)
(7)
(8)
(8)
(14)
(5)
(8)
(9)
(8)
Depreciation & Amortization
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(2)
(3)
(2)
(2)
(2)
(1)
(2)
(2)
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
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
8
N/A
8
+1%
8
N/A
8
-1%
8
+1%
8
-2%
7
-3%
7
-3%
7
-5%
6
-8%
6
-1%
7
+5%
7
+5%
7
+6%
8
+9%
8
+4%
9
+4%
9
+5%
9
+1%
9
0%
9
-1%
9
+2%
9
-1%
9
0%
9
+2%
9
+2%
9
-1%
8
-16%
8
+7%
8
-10%
8
0%
9
+16%
8
-7%
8
+1%
8
+0%
9
+6%
9
+4%
10
+7%
10
+6%
11
+2%
10
-2%
11
+3%
11
+7%
12
+8%
11
-12%
11
+3%
11
+1%
14
+29%
15
+6%
16
+7%
18
+8%
19
+10%
20
+2%
20
+0%
20
+0%
20
0%
20
+0%
20
0%
20
-1%
20
+1%
20
0%
20
+0%
20
+1%
20
0%
20
+1%
20
+1%
20
-1%
20
0%
20
-2%
19
-2%
19
+0%
19
+2%
20
+1%
20
+1%
20
+1%
20
-2%
19
-3%
19
-1%
19
+0%
20
+3%
21
+5%
21
+2%
22
+3%
22
+2%
23
+3%
24
+4%
24
+3%
21
-15%
21
-1%
21
+1%
21
+1%
26
+24%
8
-68%
29
+242%
29
-1%
28
-1%
Pre-Tax Income
Interest Income Expense
(5)
(5)
(5)
(5)
(4)
(4)
(4)
(4)
(4)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
(1)
(2)
(3)
(4)
(5)
(5)
(5)
(5)
(3)
3
9
10
10
3
(0)
2
5
7
3
(2)
(2)
0
1
4
4
1
3
4
8
17
19
20
30
45
50
57
52
43
42
44
39
33
27
23
23
23
26
20
23
17
12
25
30
42
49
40
43
56
53
58
41
4
(26)
(28)
(33)
(29)
(2)
(14)
5
3
Non-Reccuring Items
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
1
1
1
1
0
3
3
3
3
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
1
1
5
4
4
4
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
2
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
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
(4)
(2)
0
0
0
0
0
0
2
2
2
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
3
N/A
3
+2%
3
+0%
8
+126%
8
+2%
8
-1%
8
+2%
4
-49%
4
-8%
3
-12%
3
-3%
3
-8%
3
+9%
4
+17%
4
+13%
4
+5%
4
+4%
5
+4%
5
+1%
5
0%
5
+1%
5
+7%
5
-2%
5
+4%
5
+0%
5
-2%
5
-2%
3
-33%
4
+17%
3
-17%
3
-4%
4
+33%
3
-15%
6
+71%
9
+57%
16
+72%
22
+37%
21
-5%
20
-5%
17
-14%
13
-23%
16
+23%
20
+22%
19
-2%
14
-30%
9
-32%
9
-6%
15
+70%
17
+13%
20
+20%
22
+8%
21
-4%
22
+9%
23
+4%
28
+21%
37
+29%
39
+6%
40
+3%
49
+23%
65
+31%
70
+8%
77
+11%
72
-7%
62
-13%
62
-1%
65
+5%
59
-9%
53
-11%
46
-12%
42
-9%
42
-1%
42
+1%
46
+8%
39
-14%
43
+10%
36
-17%
31
-15%
44
+42%
49
+11%
62
+27%
69
+12%
61
-11%
65
+6%
78
+21%
75
-4%
82
+8%
65
-20%
24
-63%
(6)
N/A
(7)
-35%
(12)
-63%
(3)
+76%
6
N/A
15
+129%
34
+131%
32
-6%
Net Income
Tax Provision
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(1)
(0)
2
2
3
2
1
1
0
(0)
(0)
1
1
4
2
(1)
(2)
(5)
(3)
(3)
(3)
14
14
14
14
(2)
(2)
(2)
(3)
(3)
(4)
(4)
(5)
(5)
(5)
(5)
(6)
(6)
(6)
(8)
(9)
(10)
(9)
(9)
(7)
(8)
(10)
(9)
(9)
(7)
(7)
(7)
(6)
(7)
(6)
(7)
(6)
(5)
(6)
(7)
(8)
(10)
(10)
(11)
(13)
(13)
(14)
(11)
(5)
(40)
(40)
(39)
(41)
(1)
(4)
(6)
(6)
Income from Continuing Operations
2
2
2
6
6
6
6
2
2
2
2
2
2
2
3
3
3
3
3
3
4
7
7
8
8
6
6
3
4
3
4
5
8
8
8
14
17
18
17
14
27
30
33
33
11
7
7
12
14
16
17
16
18
19
23
31
33
34
42
55
60
68
63
55
54
55
50
44
39
35
35
36
39
34
37
30
26
38
42
54
59
52
54
65
63
68
54
19
(45)
(47)
(51)
(44)
5
11
28
26
Income to Minority Interest
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
0
(0)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(2)
(3)
(3)
(2)
(3)
(2)
(2)
(3)
(1)
(2)
(2)
(3)
(3)
(2)
(2)
(2)
(2)
(1)
(2)
(1)
(0)
(0)
0
(3)
(3)
(3)
(4)
(2)
(2)
(2)
(2)
(2)
(1)
(0)
0
0
1
0
(0)
(1)
(5)
(5)
Net Income (Common)
2
N/A
2
-1%
2
-1%
6
+232%
6
+2%
6
-4%
6
+3%
2
-63%
2
-11%
2
-12%
2
-10%
2
+12%
2
+20%
3
+39%
3
+15%
3
-8%
3
+7%
4
+23%
5
+18%
11
+131%
16
+48%
18
+11%
17
-3%
12
-29%
8
-40%
6
-25%
6
+3%
4
-38%
4
+24%
3
-23%
5
+49%
8
+61%
15
+87%
39
+155%
40
+2%
43
+9%
40
-7%
18
-55%
17
-5%
14
-16%
26
+81%
29
+11%
32
+10%
32
-1%
11
-65%
7
-34%
7
-5%
12
+72%
13
+12%
16
+18%
17
+6%
15
-8%
17
+10%
18
+3%
21
+19%
28
+35%
30
+6%
32
+6%
39
+24%
53
+36%
58
+8%
65
+13%
62
-5%
53
-15%
52
-2%
53
+2%
47
-10%
42
-11%
37
-12%
34
-9%
34
0%
35
+3%
37
+8%
33
-13%
37
+12%
30
-18%
26
-14%
35
+36%
39
+11%
50
+29%
56
+10%
50
-10%
52
+4%
63
+22%
61
-4%
66
+9%
53
-20%
19
-65%
(45)
N/A
(47)
-4%
(51)
-8%
(44)
+13%
5
N/A
10
+102%
23
+133%
21
-7%
EPS (Diluted)
0.04
N/A
0.04
N/A
0.04
N/A
0.12
+200%
0.12
N/A
0.11
-8%
0.11
N/A
0.04
-64%
0.04
N/A
0.04
N/A
0.05
+25%
0.04
-20%
0.04
N/A
0.04
N/A
0.06
+50%
0.04
-33%
0.05
+25%
0.06
+20%
0.09
+50%
0.21
+133%
0.31
+48%
0.35
+13%
0.34
-3%
0.24
-29%
0.14
-42%
0.1
-29%
0.11
+10%
0.07
-36%
0.08
+14%
0.05
-38%
0.09
+80%
0.14
+56%
0.26
+86%
0.68
+162%
0.69
+1%
0.76
+10%
0.71
-7%
0.32
-55%
0.31
-3%
0.26
-16%
0.46
+77%
0.51
+11%
0.56
+10%
0.55
-2%
0.19
-65%
0.12
-37%
0.12
N/A
0.2
+67%
0.24
+20%
0.28
+17%
0.29
+4%
0.26
-10%
0.28
+8%
0.29
+4%
0.35
+21%
0.48
+37%
0.51
+6%
0.54
+6%
0.67
+24%
0.91
+36%
0.98
+8%
1.11
+13%
1.06
-5%
0.9
-15%
0.89
-1%
0.91
+2%
0.82
-10%
0.72
-12%
0.63
-13%
0.57
-10%
0.57
N/A
0.59
+4%
0.64
+8%
0.56
-13%
0.62
+11%
0.51
-18%
0.44
-14%
0.6
+36%
0.67
+12%
0.86
+28%
0.93
+8%
0.86
-8%
0.88
+2%
1.07
+22%
1.02
-5%
1.11
+9%
0.89
-20%
0.31
-65%
-0.76
N/A
-0.79
-4%
-0.85
-8%
-0.74
+13%
0.08
N/A
0.16
+100%
0.38
+138%
0.35
-8%

See Also

Summary
MPC intrinsic value, competitors valuation, and company profile.
DCF Valuation
MPC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MPC stock valuation using valuation multiples.
Wall Street Estimates
MPC 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
MPC 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 302,400+ 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

© 2025 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.