Income statement
CAD
Annual
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 129M | 109M | 74M | 67M | 76M |
| Gross Profit | 105M | 91M | 54M | 48M | 57M |
| Operating Income | 34M | 34M | 26M | 31M | 32M |
| EBITDA | 43M | 40M | 30M | 30M | 33M |
| Net Income | 22M | 26M | 20M | 18M | 20M |
| EPS (Diluted) | — | — | — | — | — |
Technology
Live Price
Offline$2.50
-1.57% today
1Y Change
-45.01%
Window
Jun 26, 2025 → Jun 16, 2026
Coverage: 244 bars · Jun 26, 2025 → Jun 16, 2026
Research Briefing
A compact read on the setup, peer context, quarterly changes, and recent earnings reaction.
Research Snapshot
Computer Modelling Group Ltd. (CMDXF) is a Technology stock with a market cap of $320.00M and listed on OTC. The stock last traded around $2.50 and down 45.0% across the available one-year price window (Jun 26, 2025 → Jun 16, 2026). Baseline metrics include revenue growth of +19.1%, EPS growth of -15.6%, a dividend yield of 2.0%. What stands out right now is revenue +19.1%, EPS -15.6%, free cash flow -19.6% with operating margin 20.9% and ROIC 13.8%. The dividend is present but secondary, with a yield around 2.0%. Valuation is more restrained than many high-expectation growth names at P/E 19.4 and price/sales 2.5. Overall, the current profile looks closer to a turnaround or cyclical reset than a generic broad-market placeholder. Stock Foundry combines CMDXF price history, valuation, growth, dividend context, earnings, analyst forecasts, news, related Technology peers on this page.
Benchmark Edge
Normalized return, excess return, max drawdown, and calendar-year wins against the benchmarks investors actually use.
CMDXF
—
Normalized return
SPY
--
S&P 500
Excess Return
--
Relative to SPY
CMDXF Max Drawdown
-56.76%
Trailing 1Y
SPY Max Drawdown
—
Trailing 1Y
Uses the longest available daily history for CMDXF and SPY.
Financial profile
Profitability, balance sheet stamina, and cash efficiency drawn from the latest filings.
FY Revenue
$75.8M
+12.5% YoY
FY Net Income
$20.2M
+9.7% YoY
Free Cash Flow
$19.5M
-24.9% YoY
Revenue Growth
+19.1%
EPS Growth
-15.6%
Gross Margin
78.9%
Net Margin
13.5%
Income statement
CAD
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 129M | 109M | 74M | 67M | 76M |
| Gross Profit | 105M | 91M | 54M | 48M | 57M |
| Operating Income | 34M | 34M | 26M | 31M | 32M |
| EBITDA | 43M | 40M | 30M | 30M | 33M |
| Net Income | 22M | 26M | 20M | 18M | 20M |
| EPS (Diluted) | — | — | — | — | — |
Balance sheet
CAD
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Cash & Equivalents | 44M | 63M | 67M | 49M | 41M |
| Total Assets | 205M | 172M | 137M | 122M | 121M |
| Total Liabilities | 119M | 105M | 85M | 79M | 82M |
| Shareholder Equity | 86M | 68M | 52M | 43M | 38M |
| Total Debt | 39M | 37M | 38M | 41M | 42M |
| Net Debt | -5M | -26M | -29M | -8M | 2M |
Cash flow positioning
Latest Full Year
Operating Cash Flow
21M
-22.3% YoY
Capital Expenditures
990K
-149.4% YoY
Free Cash Flow
20M
-24.9% YoY
Key ratios
Gross Margin
78.9%
Operating Margin
20.9%
Net Margin
13.5%
ROE
19.7%
Debt / Equity
0.45x
Next Step
Use the numbers to decide whether this is a growth candidate, a quality compounder, or just an interesting outlier.