Propel Holdings Inc
TSX:PRL
Propel Holdings Inc
TSX:PRL
Price:
22.94
CAD
-6.29%
Market Closed
Market Cap:
CA$902.9m
Income Statement
Earnings Waterfall
Propel Holdings Inc
Propel Holdings Inc
Income Statement
Propel Holdings Inc
Propel Holdings Inc
Currency: USD
| 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 |
5
|
6
|
6
|
6
|
6
|
7
|
10
|
14
|
17
|
20
|
23
|
25
|
27
|
30
|
32
|
33
|
34
|
34
|
|
| Revenue |
95
N/A
|
111
+17%
|
130
+17%
|
153
+18%
|
179
+17%
|
206
+15%
|
227
+10%
|
242
+7%
|
260
+7%
|
283
+9%
|
316
+12%
|
347
+10%
|
382
+10%
|
416
+9%
|
450
+8%
|
492
+9%
|
528
+7%
|
563
+7%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(76)
|
(94)
|
(113)
|
(141)
|
(167)
|
(186)
|
(196)
|
(203)
|
(212)
|
(229)
|
(256)
|
(276)
|
(301)
|
(327)
|
(353)
|
(382)
|
(414)
|
(443)
|
|
| Selling, General & Administrative |
(40)
|
(47)
|
(56)
|
(65)
|
(70)
|
(74)
|
(73)
|
(72)
|
(76)
|
(82)
|
(90)
|
(98)
|
(106)
|
(114)
|
(125)
|
(137)
|
(150)
|
(160)
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
|
| Other Operating Expenses |
(34)
|
(44)
|
(55)
|
(72)
|
(92)
|
(109)
|
(120)
|
(128)
|
(133)
|
(143)
|
(162)
|
(173)
|
(190)
|
(208)
|
(222)
|
(239)
|
(257)
|
(274)
|
|
| Operating Income |
19
N/A
|
17
-11%
|
16
-3%
|
12
-29%
|
11
-1%
|
19
+69%
|
31
+58%
|
39
+28%
|
47
+21%
|
54
+13%
|
61
+13%
|
72
+18%
|
82
+14%
|
89
+9%
|
96
+8%
|
110
+15%
|
114
+4%
|
121
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(8)
|
(10)
|
(14)
|
(17)
|
(21)
|
(23)
|
(25)
|
(28)
|
(30)
|
(34)
|
(35)
|
(34)
|
(35)
|
|
| Non-Reccuring Items |
0
|
(0)
|
(2)
|
0
|
0
|
(1)
|
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
|
|
| Pre-Tax Income |
13
N/A
|
11
-20%
|
8
-26%
|
6
-31%
|
5
-10%
|
10
+96%
|
20
+107%
|
25
+23%
|
30
+21%
|
33
+9%
|
38
+15%
|
46
+22%
|
54
+16%
|
60
+11%
|
63
+5%
|
76
+21%
|
80
+6%
|
85
+7%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(13)
|
(15)
|
(16)
|
(16)
|
(19)
|
(19)
|
(20)
|
|
| Income from Continuing Operations |
10
|
8
|
7
|
5
|
4
|
8
|
15
|
19
|
22
|
24
|
28
|
33
|
39
|
43
|
46
|
57
|
61
|
65
|
|
| Net Income (Common) |
10
N/A
|
8
-20%
|
7
-14%
|
5
-27%
|
4
-10%
|
8
+83%
|
15
+92%
|
19
+23%
|
22
+20%
|
24
+9%
|
28
+14%
|
33
+21%
|
39
+16%
|
43
+11%
|
46
+7%
|
57
+22%
|
61
+7%
|
65
+7%
|
|
| EPS (Diluted) |
0.28
N/A
|
0.22
-21%
|
0.19
-14%
|
0.14
-26%
|
0.12
-14%
|
0.22
+83%
|
0.42
+91%
|
0.52
+24%
|
0.62
+19%
|
0.67
+8%
|
0.76
+13%
|
0.91
+20%
|
1.05
+15%
|
1.17
+11%
|
1.22
+4%
|
1.34
+10%
|
1.43
+7%
|
1.56
+9%
|
|
Switch to:
Switch to:
See Also
Discover More
