Olympia
OLY.TOOlympia Financial Group Inc. Price (OLY.TO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
2,406,336
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Olympia Financial Group Inc.Currency: CAD
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
2,390,541.00
+0% |
4,635,694.00
+94% |
7,746,411.00
+67% |
11,010,138.00
+42% |
16,294,848.00
+48% |
25,068,828.00
+54% |
29,427,387.00
+17% |
28,544,742.00
-3% |
35,788,801.00
+25% |
34,116,354.00
-5% |
41,226,162.00
+21% |
34,769,952.00
-16% |
36,158,108.00
+4% |
40,230,157.00
+11% |
40,873,261.00
+2% |
44,435,417.00
+9% |
48,874,197.00
+10% |
47,744,654.00
-2% |
48,040,802.00
+1% |
48,353,534.00
+1% |
71,381,886.00
+48% |
99,817,277.00
+40% |
102,306,684.00
+2% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 426,325.00 | 867,367.00 | 2,488,853.00 | 2,813,214.00 | 3,151,182.00 | 3,555,742.00 | 3,717,728.00 | 4,011,969.00 | 4,421,935.00 | 5,007,972.00 | 21,051,349.00 | 16,874,555.00 | 17,676,494.00 | 19,731,546.00 | 21,021,448.00 | 21,737,592.00 | 19,350,803.00 | 20,788,879.00 | 21,055,773.00 | 22,924,708.00 | 31,049,562.00 | 3,671,036.00 | 51,524,276.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
1,964,216.00
+0% |
3,768,327.00
+92% |
5,257,558.00
+40% |
8,196,924.00
+56% |
13,143,666.00
+60% |
21,513,086.00
+64% |
25,709,659.00
+20% |
24,532,773.00
-5% |
31,366,866.00
+28% |
29,108,382.00
-7% |
20,174,813.00
-31% |
17,895,397.00
-11% |
18,481,614.00
+3% |
20,498,611.00
+11% |
19,851,813.00
-3% |
22,697,825.00
+14% |
29,523,394.00
+30% |
26,955,775.00
-9% |
26,985,029.00
+0% |
25,428,826.00
-6% |
40,332,324.00
+59% |
96,146,241.00
+138% |
50,782,408.00
-47% |
|
| Gross Profit Ratio | (0.82%) | (0.81%) | (0.68%) | (0.74%) | (0.81%) | (0.86%) | (0.87%) | (0.86%) | (0.88%) | (0.85%) | (0.49%) | (0.51%) | (0.51%) | (0.51%) | (0.49%) | (0.51%) | (0.60%) | (0.56%) | (0.56%) | (0.53%) | (0.57%) | (0.96%) | (0.50%) | |
| Operating Expenses | ||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 217,717.00 | 282,575.00 | 127,230.00 | 41,549.00 | 150,739.00 | 221,984.00 | 255,809.00 | 255,921.00 | 413,202.00 | 472,219.00 | 475,705.00 | 0.00 | 0.00 | |
| General and Administrative | 1,389,041.00 | 2,722,911.00 | 3,556,740.00 | 1,302,027.00 | 8,265,382.00 | 2,503,540.00 | 17,822,754.00 | 18,475,513.00 | 22,457,662.00 | 23,972,574.00 | 10,661,906.00 | 9,699,427.00 | 10,686,308.00 | 13,204,611.00 | 12,845,558.00 | 13,162,945.00 | 14,667,967.00 | 16,235,838.00 | 13,757,327.00 | 13,914,268.00 | 19,198,532.00 | 60,369,567.00 | 17,227,247.00 | |
| Selling, General & Admin... | 1,389,041.00 | 2,722,911.00 | 3,556,740.00 | 1,302,027.00 | 8,265,382.00 | 2,503,540.00 | 17,822,754.00 | 18,475,513.00 | 22,457,662.00 | 23,972,574.00 | 10,661,906.00 | 9,699,427.00 | 10,686,308.00 | 13,204,611.00 | 12,845,558.00 | 13,162,945.00 | 14,667,967.00 | 16,235,838.00 | 13,757,327.00 | 13,914,268.00 | 19,198,532.00 | 62,460,788.00 | 17,227,247.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,091,221.00 | 0.00 | |
| Depreciation and Amortiz... | 89,776.00 | 131,863.00 | -33,516.00 | 0.00 | -362,498.00 | 527,242.00 | 761,279.00 | 967,599.00 | 774,239.00 | 656,915.00 | 774,241.00 | 774,520.00 | 982,069.00 | 1,083,116.00 | 35,356,034.00 | 31,833,897.00 | 35,009,931.00 | 39,330,637.00 | 37,256,953.00 | 39,314,209.00 | 53,683,551.00 | 1,720,877.00 | 2,730,313.00 | |
| Other Expenses | 414,904.00 | 434,103.00 | 489,221.00 | 4,661,343.00 | 938,934.00 | 12,264,874.00 | 761,279.00 | 27,635.00 | 774,239.00 | 1,265,983.00 | 774,241.00 | 774,520.00 | 39,472.00 | 167,857.00 | -18,231.00 | 89,057.00 | 746,967.00 | 1,537,686.00 | 1,841,283.00 | 2,207,164.00 | 2,552,229.00 | 0.00 | 33,555,161.00 | |
| Total Operating Expenses | 1,803,945.00 | 3,157,014.00 | 4,045,961.00 | 5,963,370.00 | 9,204,316.00 | 14,768,414.00 | 18,584,033.00 | 19,443,112.00 | 23,231,901.00 | 25,238,557.00 | 11,436,147.00 | 10,473,947.00 | 11,668,377.00 | 14,287,727.00 | 14,228,703.00 | 14,389,455.00 | 15,414,934.00 | 17,773,524.00 | 15,598,610.00 | 16,121,432.00 | 21,750,761.00 | 62,757,824.00 | 50,782,408.00 | |
| Cost and Exponses | 2,230,270.00 | 4,024,381.00 | 6,534,814.00 | 8,776,584.00 | 12,355,498.00 | 18,324,156.00 | 22,301,761.00 | 23,455,081.00 | 27,653,836.00 | 30,246,529.00 | 32,487,496.00 | 27,348,502.00 | 29,344,871.00 | 34,019,273.00 | 35,250,151.00 | 36,127,047.00 | 34,765,737.00 | 38,562,403.00 | 36,654,383.00 | 39,046,140.00 | 52,800,323.00 | 66,428,860.00 | 102,306,684.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
160,271.00
+0% |
611,313.00
+281% |
1,211,597.00
+98% |
2,233,554.00
+84% |
3,939,350.00
+76% |
6,744,672.00
+71% |
7,125,626.00
+6% |
5,089,661.00
-29% |
8,134,965.00
+60% |
3,101,990.00
-62% |
8,738,666.00
+182% |
7,421,450.00
-15% |
6,813,237.00
-8% |
6,210,884.00
-9% |
5,623,110.00
-9% |
8,308,370.00
+48% |
14,108,460.00
+70% |
6,845,744.00
-51% |
12,995,946.00
+90% |
10,754,370.00
-17% |
19,345,525.00
+80% |
33,388,417.00
+73% |
0.00
+0% |
|
| Operating Income Ratio | (0.07%) | (0.13%) | (0.16%) | (0.20%) | (0.24%) | (0.27%) | (0.24%) | (0.18%) | (0.23%) | (0.09%) | (0.21%) | (0.21%) | (0.19%) | (0.15%) | (0.14%) | (0.19%) | (0.29%) | (0.14%) | (0.27%) | (0.22%) | (0.27%) | (0.33%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,924,722.00 | 4,224,126.00 | 613,341.00 | 514,357.00 | 669,728.00 | 626,609.00 | 418,323.00 | 602,896.00 | 1,155,384.00 | 1,338,320.00 | 579,355.00 | 642,566.00 | 777,841.00 | 1,580,455.00 | 613,668.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4,224,126.00 | 613,341.00 | 514,357.00 | 669,728.00 | 626,609.00 | 418,323.00 | 602,896.00 | 1,155,384.00 | 140,000.00 | 90,000.00 | 60,000.00 | 777,841.00 | 0.00 | 0.00 | |
| Total Other Income/Exp... | -6,080.00 | -18,982.00 | -33,516.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,827,422.00 | -7,411.00 | 4,259,620.00 | -720,995.00 | -356,337.00 | -824,337.00 | -34,805.00 | 1,308,377.00 | 1,424,357.00 | -519,426.00 | 6,011,334.00 | -1,030,172.00 | -804,410.00 | -750,083.00 | -1,797,441.00 | 31,000,388.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 250,047.00 | 724,194.00 | 1,178,081.00 | 2,233,554.00 | 4,301,848.00 | 7,271,914.00 | 7,886,905.00 | 6,057,260.00 | 5,729,352.00 | 3,758,905.00 | 774,241.00 | 8,195,970.00 | 7,795,306.00 | 7,294,000.00 | 7,006,255.00 | 10,267,542.00 | 14,855,427.00 | 8,383,430.00 | 14,837,229.00 | 12,961,534.00 | 21,897,754.00 | 32,913,635.00 | 33,555,161.00 | |
| EBITDA ratio | (0.10%) | (0.16%) | (0.15%) | (0.20%) | (0.24%) | (0.29%) | (0.27%) | (0.15%) | (0.25%) | (0.15%) | (0.27%) | (0.26%) | (0.26%) | (0.20%) | (0.15%) | (0.23%) | (0.34%) | (0.18%) | (0.31%) | (0.27%) | (0.31%) | (0.33%) | (0.33%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | 154,191.00 | 592,331.00 | 1,178,081.00 | 2,233,554.00 | 3,939,350.00 | 6,744,672.00 | 7,125,626.00 | 6,917,083.00 | 8,127,554.00 | 7,361,610.00 | 7,844,039.00 | 7,065,113.00 | 5,988,900.00 | 6,176,079.00 | 6,931,487.00 | 8,332,879.00 | 13,589,034.00 | 12,857,078.00 | 10,356,247.00 | 8,502,984.00 | 18,595,442.00 | 31,590,976.00 | 31,000,388.00 | |
| Income Before Tax Ratio | (0.06%) | (0.13%) | (0.15%) | (0.20%) | (0.24%) | (0.27%) | (0.24%) | (0.24%) | (0.23%) | (0.22%) | (0.19%) | (0.20%) | (0.17%) | (0.15%) | (0.17%) | (0.19%) | (0.28%) | (0.27%) | (0.22%) | (0.18%) | (0.26%) | (0.32%) | (0.30%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | 73,745.00 | 118,634.00 | 297,113.00 | 735,855.00 | 1,372,812.00 | 2,539,524.00 | 2,099,301.00 | 1,776,250.00 | 2,272,137.00 | 2,047,760.00 | 2,032,281.00 | 1,784,144.00 | 2,156,068.00 | 1,758,892.00 | 1,340,493.00 | 2,294,665.00 | 3,686,820.00 | 3,531,097.00 | 2,490,031.00 | 1,991,826.00 | 4,442,093.00 | 7,635,169.00 | 7,081,268.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | 80,446.00
+0% |
473,697.00
+489% |
880,968.00
+86% |
1,497,699.00
+70% |
2,566,538.00
+71% |
4,205,148.00
+64% |
5,026,325.00
+20% |
5,140,833.00
+2% |
5,855,417.00
+14% |
5,313,850.00
-9% |
5,811,758.00
+9% |
36,576,816.00
+529% |
3,987,957.00
-89% |
4,417,187.00
+11% |
5,590,994.00
+27% |
6,079,842.00
+9% |
9,579,799.00
+58% |
9,428,154.00
-2% |
7,987,916.00
-15% |
6,511,158.00
-18% |
14,153,349.00
+117% |
23,955,807.00
+69% |
23,919,120.00
0% |
|
| Net Income Ratio | (0.03%) | (0.10%) | (0.11%) | (0.14%) | (0.16%) | (0.17%) | (0.17%) | (0.18%) | (0.16%) | (0.16%) | (0.14%) | (1.05%) | (0.11%) | (0.11%) | (0.14%) | (0.14%) | (0.20%) | (0.20%) | (0.17%) | (0.13%) | (0.20%) | (0.24%) | (0.23%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | 0.00 | 0.28 | 0.51 | 0.75 | 1.15 | 1.73 | 2.04 | 2.08 | 2.37 | 2.14 | 2.34 | 14.71 | 1.60 | 1.79 | 2.32 | 2.53 | 3.98 | 3.92 | 3.32 | 2.71 | 5.88 | 9.96 | 9.94 | |
| Diluted EPS | 0.00 | 0.28 | 0.43 | 0.64 | 1.05 | 1.72 | 2.03 | 2.08 | 2.36 | 2.13 | 2.34 | 14.71 | 1.60 | 1.79 | 2.32 | 2.53 | 3.98 | 3.92 | 3.32 | 2.71 | 5.88 | 9.96 | 9.94 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 37,423,831.00 | 1,690,036.00 | 1,733,907.00 | 1,987,517.00 | 2,241,206.00 | 2,433,032.00 | 2,460,490.00 | 2,470,488.00 | 2,474,777.00 | 2,484,085.00 | 2,485,694.00 | 2,486,908.00 | 2,496,552.00 | 2,464,393.00 | 2,406,352.00 | 2,406,352.00 | 2,406,352.00 | 2,406,341.00 | 2,406,336.00 | 2,406,336.00 | 2,406,336.00 | 2,406,336.00 | 2,406,336.00 | |
| Diluted Share Outstanding | 37,494,034.00 | 1,718,036.00 | 2,070,109.00 | 2,327,983.00 | 2,439,272.00 | 2,450,297.00 | 2,474,420.00 | 2,476,656.00 | 2,480,010.00 | 2,489,867.00 | 2,488,373.00 | 2,486,908.00 | 2,496,552.00 | 2,464,393.00 | 2,406,352.00 | 2,406,352.00 | 2,406,352.00 | 2,406,341.00 | 2,406,336.00 | 2,406,336.00 | 2,406,336.00 | 2,406,336.00 | 2,406,336.00 | |