Computer Modelling Group Ltd.
CMG.TO
TSX
| 09/30/2025 | 06/30/2025 | 03/31/2025 | 12/31/2024 | 09/30/2024 | |
|---|---|---|---|---|---|
| Revenue | 92.37M | 92.05M | 92.94M | 93.42M | 92.12M |
| Total Other Revenue | -- | -- | -- | -- | -- |
| Total Revenue | 92.37M | 92.05M | 92.94M | 93.42M | 92.12M |
| Cost of Revenue | 17.54M | 17.69M | 17.91M | 18.00M | 18.17M |
| Gross Profit | 74.83M | 74.36M | 75.03M | 75.41M | 73.95M |
| SG&A Expenses | 30.67M | 28.41M | 28.54M | 28.80M | 29.22M |
| Depreciation & Amortization | -- | -- | -- | -- | -- |
| Other Operating Expenses | -- | -- | -- | -- | -- |
| Total Operating Expenses | 70.27M | 67.52M | 68.10M | 68.42M | 69.10M |
| Operating Income | 22.10M | 24.52M | 24.84M | 24.99M | 23.02M |
| Income Before Tax | 20.69M | 21.92M | 23.58M | 25.32M | 21.88M |
| Income Tax Expenses | 5.90M | 6.35M | 7.51M | 7.44M | 6.74M |
| Earnings from Continuing Operations | 14.78 | 15.57 | 16.07 | 17.88 | 15.14 |
| Earnings from Discontinued Operations | -- | -- | -- | -- | -- |
| Extraordinary Item & Accounting Change | -- | -- | -- | -- | -- |
| Minority Interest in Earnings | -- | -- | -- | -- | -- |
| Net Income | 14.78M | 15.57M | 16.07M | 17.88M | 15.14M |
| EBIT | 22.10M | 24.52M | 24.84M | 24.99M | 23.02M |
| EBITDA | 28.21M | 30.20M | 30.15M | 30.13M | 27.68M |
| EPS Basic | 0.18 | 0.19 | 0.20 | 0.22 | 0.19 |
| Normalized Basic EPS | 0.16 | 0.18 | 0.19 | 0.21 | 0.18 |
| EPS Diluted | 0.18 | 0.19 | 0.19 | 0.22 | 0.19 |
| Normalized Diluted EPS | 0.16 | 0.18 | 0.19 | 0.20 | 0.18 |
| Average Basic Shares Outstanding | 332.71M | 330.53M | 328.92M | 327.43M | 325.74M |
| Average Diluted Shares Outstanding | 335.84M | 334.05M | 333.89M | 334.14M | 334.09M |
| Dividend Per Share | 0.09 | 0.11 | 0.14 | 0.15 | 0.15 |
| Payout Ratio | 63.41% | 75.67% | 73.23% | 66.79% | 79.16% |