Income Statement

Revenue

-26%

+160%

10Y

Currency: CAD

	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	Sep-2012	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	2	2	2	2	3	3	4	5	5	5	6	6	7	7	8	9	9	10	11	14	18	21	22	22	23	23	24	23	22	20	17	17	17	17	18	19	20	20	20	20	22	22	23	24	25	27	30	31	31	33	34	35	34	35	35	35	35	36	37	38	39	41	41	44	47	49	51	52	52	52	52	53	54	53	53	54	59	64	67	65	59	53	48	47	47	48	48	51	66	78	90	100	98	94	89	82
Revenue	41 N/A	44 +8%	50 +14%	57 +13%	71 +24%	97 +37%	122 +26%	147 +21%	167 +14%	177 +6%	191 +8%	209 +10%	229 +10%	252 +10%	271 +8%	297 +9%	325 +9%	339 +4%	354 +4%	353 0%	351 -1%	357 +2%	351 -2%	328 -6%	288 -12%	298 +3%	312 +5%	347 +11%	348 +0%	324 -7%	265 -18%	205 -23%	185 -10%	193 +4%	207 +7%	228 +10%	242 +6%	253 +5%	285 +12%	318 +12%	346 +9%	346 0%	324 -6%	314 -3%	327 +4%	368 +13%	444 +21%	479 +8%	521 +9%	625 +20%	700 +12%	794 +13%	849 +7%	771 -9%	697 -10%	629 -10%	582 -7%	568 -2%	510 -10%	508 -1%	532 +5%	589 +11%	680 +16%	689 +1%	669 -3%	628 -6%	556 -11%	516 -7%	476 -8%	466 -2%	469 +0%	451 -4%	456 +1%	423 -7%	388 -8%	387 0%	378 -2%	461 +22%	543 +18%	674 +24%	840 +25%	961 +14%	1 210 +26%	1 368 +13%	1 474 +8%	1 487 +1%	1 251 -16%	1 058 -15%	946 -11%	876 -7%	902 +3%	901 0%	857 -5%	902 +5%	968 +7%	1 007 +4%
Gross Profit
Cost of Revenue	(2)	(3)	(3)	(4)	(4)	(5)	(6)	(7)	(7)	(7)	(6)	(6)	(7)	(6)	(7)	(8)	(13)	(14)	(16)	(17)	(18)	(20)	(20)	(21)	(28)	(19)	(19)	(19)	(30)	(19)	(18)	(18)	(28)	(17)	(17)	(18)	(29)	(21)	(22)	(25)	(38)	(28)	(29)	(30)	(47)	(33)	(38)	(41)	(45)	(51)	(54)	(56)	(58)	(56)	(56)	(55)	(54)	(53)	(51)	(52)	(53)	(56)	(57)	(58)	(60)	(61)	(63)	(63)	(62)	(62)	(63)	(62)	(67)	(77)	(77)	(78)	(71)	(61)	(62)	(65)	(68)	(73)	(118)	(161)	(176)	(182)	(146)	(109)	(138)	(174)	(191)	(210)	(193)	(175)	(176)	(175)
Gross Profit	39 N/A	42 +6%	47 +13%	53 +12%	66 +26%	92 +39%	116 +26%	140 +21%	160 +14%	170 +6%	184 +8%	203 +10%	222 +9%	246 +11%	264 +8%	288 +9%	312 +8%	325 +4%	338 +4%	337 0%	333 -1%	337 +1%	331 -2%	308 -7%	259 -16%	279 +8%	294 +5%	329 +12%	318 -3%	306 -4%	247 -19%	188 -24%	157 -16%	176 +12%	190 +8%	210 +10%	213 +1%	233 +9%	263 +13%	294 +12%	308 +5%	318 +3%	296 -7%	284 -4%	280 -1%	335 +20%	406 +21%	438 +8%	476 +9%	574 +21%	646 +13%	737 +14%	792 +7%	714 -10%	641 -10%	574 -10%	528 -8%	516 -2%	459 -11%	456 -1%	478 +5%	532 +11%	624 +17%	630 +1%	609 -3%	567 -7%	493 -13%	454 -8%	413 -9%	404 -2%	406 +0%	390 -4%	390 N/A	347 -11%	311 -10%	310 -1%	307 -1%	400 +30%	481 +20%	609 +27%	772 +27%	888 +15%	1 093 +23%	1 207 +10%	1 298 +8%	1 305 +1%	1 105 -15%	948 -14%	808 -15%	702 -13%	711 +1%	691 -3%	664 -4%	727 +9%	792 +9%	832 +5%
Operating Income
Operating Expenses	(8)	(9)	(11)	(12)	(14)	(17)	(19)	(23)	(57)	(114)	(79)	(106)	(115)	(118)	(140)	(137)	(104)	(112)	(95)	(85)	(92)	(89)	(91)	(91)	(86)	(98)	(102)	(98)	(75)	(84)	(78)	(82)	(83)	(92)	(97)	(103)	(117)	(143)	(155)	(162)	(157)	(176)	(183)	(197)	(183)	(212)	(233)	(247)	(270)	(296)	(314)	(332)	(341)	(350)	(356)	(365)	(380)	(392)	(403)	(420)	(411)	(401)	(392)	(373)	(378)	(378)	(372)	(363)	(339)	(324)	(312)	(302)	(294)	(286)	(285)	(284)	(285)	(214)	(220)	(228)	(330)	(346)	(365)	(387)	(390)	(393)	(394)	(392)	(412)	(447)	(473)	(494)	(512)	(519)	(526)	(533)
Selling, General & Administrative	(7)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(34)	(43)	(47)	(68)	(75)	(72)	(90)	(84)	(46)	(47)	(23)	(8)	(11)	(8)	(12)	(14)	(22)	(23)	(28)	(23)	(15)	(9)	(3)	(8)	(23)	(19)	(22)	(27)	(50)	(47)	(48)	(44)	(43)	(34)	(33)	(34)	(34)	(26)	(33)	(36)	(47)	(51)	(45)	(43)	(57)	(52)	(55)	(56)	(69)	(62)	(64)	(67)	(69)	(70)	(71)	(71)	(62)	(62)	(61)	(61)	(58)	(60)	(60)	(61)	(48)	(45)	(44)	(43)	(42)	(42)	(45)	(49)	(62)	(70)	(77)	(85)	(81)	(80)	(81)	(81)	(91)	(101)	(108)	(116)	(125)	(128)	(132)	(135)
Depreciation & Amortization	(2)	(8)	(9)	(10)	(12)	(15)	(18)	(20)	(24)	(27)	(32)	(38)	(41)	(46)	(50)	(52)	(58)	(65)	(71)	(77)	(81)	(81)	(79)	(77)	(76)	(75)	(74)	(75)	(76)	(75)	(75)	(74)	(73)	(72)	(74)	(76)	(84)	(95)	(107)	(118)	(131)	(141)	(150)	(162)	(172)	(184)	(199)	(209)	(225)	(242)	(257)	(274)	(292)	(304)	(315)	(321)	(326)	(335)	(331)	(337)	(331)	(321)	(318)	(311)	(315)	(317)	(315)	(307)	(287)	(271)	(259)	(250)	(244)	(239)	(238)	(238)	(240)	(246)	(248)	(252)	(263)	(271)	(283)	(297)	(303)	(307)	(307)	(306)	(316)	(334)	(351)	(370)	(378)	(380)	(383)	(386)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	(44)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	12	0	0	0	15	0	0	0	13	(0)	(0)	(1)	17	(1)	(1)	(1)	17	(1)	(1)	(1)	23	(1)	(1)	(2)	2	(2)	(12)	(16)	7	5	14	12	14	4	(7)	(16)	(12)	(11)	(3)	9	(1)	1	4	5	6	6	8	9	(3)	(3)	(3)	(3)	(3)	73	73	73	(4)	(4)	(5)	(5)	(6)	(6)	(6)	(6)	(5)	(13)	(14)	(8)	(9)	(10)	(11)	(12)
Operating Income	31 N/A	33 +5%	36 +12%	41 +12%	52 +28%	76 +44%	97 +28%	117 +21%	103 -12%	57 -45%	105 +86%	98 -7%	107 +10%	128 +20%	125 -3%	152 +22%	208 +37%	213 +2%	243 +14%	251 +3%	240 -4%	248 +3%	240 -3%	217 -10%	174 -20%	181 +4%	192 +6%	231 +20%	243 +5%	222 -8%	170 -24%	105 -38%	75 -29%	84 +13%	93 +11%	107 +14%	96 -10%	90 -6%	108 +20%	132 +22%	151 +15%	142 -6%	112 -21%	86 -23%	97 +13%	124 +27%	174 +41%	191 +10%	206 +8%	278 +35%	331 +19%	405 +22%	450 +11%	364 -19%	285 -22%	209 -27%	148 -29%	123 -17%	56 -55%	36 -36%	67 +86%	131 +95%	232 +77%	257 +11%	230 -10%	189 -18%	121 -36%	91 -25%	74 -18%	80 +7%	94 +18%	88 -7%	95 +8%	60 -37%	26 -56%	25 -4%	22 -12%	186 +735%	260 +40%	381 +46%	443 +16%	542 +23%	727 +34%	820 +13%	908 +11%	913 +1%	711 -22%	556 -22%	396 -29%	256 -35%	238 -7%	197 -17%	152 -23%	208 +37%	266 +28%	299 +13%
Pre-Tax Income
Interest Income Expense	(2)	(2)	(2)	(2)	(3)	(3)	(4)	(5)	(5)	(5)	(6)	(6)	(7)	(7)	(8)	(9)	(9)	(10)	(11)	(14)	(18)	(21)	(22)	(8)	23	5	(5)	(29)	(31)	(20)	10	41	47	38	31	23	24	31	27	22	15	19	30	36	28	15	(10)	(17)	(17)	(54)	(74)	(97)	(101)	(38)	12	47	73	84	110	109	79	26	(33)	(28)	11	63	118	127	105	68	26	0	(25)	(33)	(42)	(64)	(61)	(90)	(121)	(188)	(253)	(276)	(351)	(371)	(390)	(404)	(251)	(129)	(5)	142	149	186	213	175	168	185
Non-Reccuring Items	0	0	0	0	0	0	(44)	(44)	(44)	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	0	0	(80)	(80)	(80)	(4)	0	0	0	0	0	0	0	0	0	0	(1)	(6)	0	0	(5)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	3	3	3	2	1	1	1	4	0	4	4	0	0	0	0	0	0	0	0	3	15	15	15	8	(5)	(5)	(5)	0	0	0	0	(3)	0	0	0	0	0	0	0	(2)	(2)	1	1	2	2	(1)	(1)	(1)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(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
Pre-Tax Income	29 N/A	31 +5%	34 +12%	39 +12%	50 +29%	72 +46%	49 -32%	69 +40%	54 -21%	51 -6%	99 +93%	91 -8%	100 +10%	120 +20%	116 -3%	143 +23%	200 +40%	204 +2%	232 +14%	237 +2%	222 -6%	227 +2%	218 -4%	208 -4%	196 -6%	186 -5%	187 +0%	202 +8%	212 +5%	202 -4%	180 -11%	146 -19%	121 -17%	123 +1%	124 +1%	130 +5%	123 -6%	125 +2%	138 +11%	156 +13%	168 +7%	162 -4%	143 -12%	123 -14%	130 +6%	143 +10%	168 +18%	178 +6%	189 +7%	224 +18%	257 +15%	308 +20%	349 +13%	326 -7%	296 -9%	256 -14%	224 -12%	222 -1%	181 -18%	161 -11%	154 -4%	152 -1%	194 +28%	224 +16%	242 +8%	252 +4%	239 -5%	218 -9%	177 -19%	145 -18%	118 -19%	85 -27%	70 -18%	(52) N/A	(95) -83%	(118) -24%	(44) +63%	94 N/A	140 +49%	193 +38%	191 -1%	269 +40%	375 +40%	448 +19%	517 +15%	507 -2%	459 -9%	425 -7%	385 -10%	398 +3%	387 -3%	378 -2%	365 -3%	383 +5%	433 +13%	485 +12%
Net Income
Tax Provision	(12)	(12)	(14)	(15)	(21)	(31)	(16)	(16)	(6)	3	(13)	(9)	(26)	(34)	(34)	(45)	(38)	(34)	(32)	(28)	(27)	(20)	(29)	(26)	13	(2)	(10)	(0)	(32)	8	29	25	31	7	7	8	78	67	56	41	(40)	(39)	(34)	(29)	(36)	(39)	(45)	(47)	(47)	(56)	(64)	(77)	(87)	(81)	(102)	(93)	(86)	(87)	(49)	(43)	(42)	(41)	(53)	(61)	(65)	(68)	(65)	(59)	(47)	(39)	57	66	64	93	15	20	9	(23)	(34)	(47)	(39)	(57)	(82)	(99)	(126)	(124)	(113)	(107)	(92)	(95)	(91)	(88)	(85)	(89)	(102)	(114)
Income from Continuing Operations	18	19	21	23	29	41	33	53	49	54	86	82	74	87	82	98	162	169	201	209	195	207	189	183	209	184	177	202	179	211	208	171	153	130	131	138	200	192	194	198	128	123	109	94	94	104	123	131	143	168	193	231	262	244	194	163	138	135	132	117	112	111	142	164	177	184	174	159	129	106	175	152	134	41	(80)	(98)	(36)	71	106	147	152	212	293	349	391	383	346	318	293	303	297	290	281	295	331	371
Net Income (Common)	18 N/A	19 +8%	21 +10%	23 +12%	29 +23%	41 +44%	33 -19%	53 +58%	49 -8%	54 +12%	86 +59%	82 -4%	74 -10%	87 +17%	82 -5%	98 +20%	162 +65%	169 +5%	201 +18%	209 +4%	195 -7%	207 +6%	189 -9%	183 -3%	209 +14%	184 -12%	177 -4%	202 +14%	179 -11%	211 +17%	208 -1%	171 -18%	153 -10%	130 -15%	131 +1%	138 +5%	200 +45%	192 -4%	194 +1%	198 +2%	128 -35%	123 -4%	109 -12%	94 -13%	94 0%	104 +10%	123 +19%	131 +6%	143 +9%	168 +18%	193 +14%	231 +20%	262 +13%	244 -7%	194 -20%	163 -16%	138 -15%	135 -2%	132 -2%	117 -11%	112 -4%	111 -1%	142 +28%	164 +16%	177 +8%	184 +4%	174 -5%	159 -9%	129 -19%	106 -18%	175 +64%	152 -13%	134 -12%	41 -69%	(80) N/A	(98) -22%	(36) +64%	71 N/A	106 +50%	147 +38%	152 +4%	212 +39%	293 +39%	349 +19%	391 +12%	383 -2%	346 -10%	318 -8%	293 -8%	303 +3%	297 -2%	290 -2%	281 -3%	295 +5%	331 +12%	371 +12%
EPS (Diluted)	0.21 N/A	0.22 +5%	0.24 +9%	0.27 +13%	0.32 +19%	0.45 +41%	0.38 -16%	0.57 +50%	0.55 -4%	0.6 +9%	0.95 +58%	0.91 -4%	0.8 -12%	0.89 +11%	0.84 -6%	1.01 +20%	1.64 +62%	1.63 -1%	1.91 +17%	1.99 +4%	1.87 -6%	1.97 +5%	1.8 -9%	1.74 -3%	1.98 +14%	1.75 -12%	1.68 -4%	1.91 +14%	1.69 -12%	1.99 +18%	1.96 -2%	1.48 -24%	1.38 -7%	1.14 -17%	1.09 -4%	1.13 +4%	1.66 +47%	1.44 -13%	1.45 +1%	1.48 +2%	0.96 -35%	0.91 -5%	0.79 -13%	0.67 -15%	0.67 N/A	0.71 +6%	0.83 +17%	0.87 +5%	0.96 +10%	1.12 +17%	1.27 +13%	1.52 +20%	1.71 +12%	1.59 -7%	1.22 -23%	1.02 -16%	0.87 -15%	0.84 -3%	0.82 -2%	0.73 -11%	0.69 -5%	0.67 -3%	0.85 +27%	0.98 +15%	1.07 +9%	1.11 +4%	1.05 -5%	0.96 -9%	0.78 -19%	0.64 -18%	1.06 +66%	0.92 -13%	0.81 -12%	0.25 -69%	-0.49 N/A	-0.6 -22%	-0.22 +63%	0.42 N/A	0.64 +52%	0.88 +38%	0.89 +1%	1.23 +38%	1.69 +37%	2 +18%	2.23 +12%	2.17 -3%	1.96 -10%	1.8 -8%	1.62 -10%	1.55 -4%	1.5 -3%	1.49 -1%	1.42 -5%	1.48 +4%	1.66 +12%	1.84 +11%

Income Statement Balance Sheet Cash Flow Statement

Peyto Exploration & Development Corp
TSX:PEY

Income Statement

Earnings Waterfall
Peyto Exploration & Development Corp

Income Statement
Peyto Exploration & Development Corp

See Also

Company

Help

Tools

Stocks

Peyto Exploration & Development Corp TSX:PEY

Income Statement

Earnings Waterfall Peyto Exploration & Development Corp

Income Statement Peyto Exploration & Development Corp

See Also

Company

Help

Tools

Stocks

Peyto Exploration & Development Corp
TSX:PEY

Earnings Waterfall
Peyto Exploration & Development Corp

Income Statement
Peyto Exploration & Development Corp