Original text
Rate this translation
Your feedback will be used to help improve Google Translate
Home
Major Drilling Group International
Major Drilling Announces Third Quarter 2026 Results
Business
Feb 25 2026
18 min read

Major Drilling Announces Third Quarter 2026 Results

news images

MONCTON, New Brunswick, Feb. 25, 2026 (GLOBE NEWSWIRE) -- Major Drilling Group International Inc. (“Major Drilling” or the “Company”) (TSX: MDI), the largest provider of drilling services to the mining sector, today reported results for the third quarter of fiscal 2026, ended January 31, 2026.

Quarterly Highlights:

  • Revenue of $184.6 million, up 14.9% from the $160.7 million recorded in the same quarter last year.

  • Adjusted gross margin(1) of 14.3% as the Company incurred costs to aggressively prepare for increased activity levels through calendar 2026.

  • Net loss of $10.8 million (or $0.13 per share), compared to a net loss of $9.1 million (or $0.11 per share) for the same period last year.

  • The Company increased its net cash(1) position by over $25 million and ended the quarter with $39.6 million in net cash and total liquidity of $177.1 million.

  • The Company’s outlook for calendar 2026 remains robust, particularly given record high commodity prices and the amount of equity raised by TSX and TSX-V listed companies.

“Our optimism heading into calendar 2026 continues to be driven by a combination of increased financing activity and growing exploration budgets. Based on the most recent TSX Market Intelligence Report, the total amount of equity capital raised in 2025 by mining companies listed on the TSX and TSX-V increased by over 53% to nearly $16 billion.  With the pace and size of these financings continuing to accelerate through the end of the year and into 2026, these funds are expected to increasingly be deployed over the coming quarters and years. Additionally, many of our senior mining customers have recently released sharply higher exploration budgets for calendar 2026, as they are now being rewarded for growing reserve bases and remain well supported by very strong precious and base metal prices,” said Denis Larocque, President and CEO of Major Drilling.

“In preparation for a much busier year, we leveraged our strong financial position to ensure that we are as prepared as possible for what we anticipate will be growing levels of demand throughout the calendar year. While the third fiscal quarter is traditionally the weakest of the year as customers pause operations for the holiday season, we completed several preparatory initiatives, including retaining and hiring additional crews through the holiday season as labour is expected to represent the largest challenge in the industry as activity levels increase. We also proactively ordered additional supplies in order to minimize the impact of any potential future supplier delays, as demand for these items increases, and completed additional maintenance on equipment, beyond what would typically be done in the quarter, to maximize the availability of rigs and support equipment,”  Mr. Larocque continued.

“The Company generated $184.6 million in revenue in the quarter, a 14.9% increase when compared to the same period in the prior year. The adjusted gross margin of 14.3% was below that of the prior year period as the Company took strategic steps to prepare for what is expected to be a much busier year, as well as due to increased start-up and mobilization costs as activity levels ramped up in January at a quicker pace than last year. Despite the seasonally slower quarter and additional preparation costs, the Company increased its net cash position by over $25 million to nearly $40 million at quarter end. We continue to invest in our industry leading fleet, spending $10.3 million on capital expenditures during the quarter, including the addition of 3 new drills and support equipment. We accelerated our fleet optimization and modernization efforts in preparation for a busier year, which resulted in the disposal of 13 older, less efficient drills, bringing the total fleet size to 697 rigs,” said Ian Ross, CFO of Major Drilling.

"Looking ahead to calendar 2026, we expect rigs to gradually be deployed into the field at incrementally higher prices, leading to phased increases in revenue. We continue to see opportunities throughout each of the various regions in which we operate, with stronger growth in exploration spending expected in Canada and the US, followed by gradual increases in other regions. While we have taken proactive measures with respect to the retention and hiring of additional crews, labour is expected to represent the largest ongoing headwind.  As a result, although margins are expected to expand as we progress through the year, the pace of margin improvement is anticipated to lag revenue growth.”

“Finally, I’m pleased to announce the appointment of Shannon McCrae to our Board of Directors, effective February 25, 2026. Ms. McCrae is a seasoned professional geologist and mining executive with more than 25 years of experience in the resource industry, having held senior executive positions at Barrick Gold and De Beers Canada. Her expertise spans from early-stage exploration activities, with a track record of driving economic discoveries, to mine sites in a number of leading mining jurisdictions. She also serves as a Board member of Gold Fields, Fuerte Metals, and previously served as a Director of Probe Gold, Boart Longyear and Vox Royalty. Ms. McCrae holds the P. Geo and ICD.D professional accreditations and earned a BSc (Geology) from Western University,” concluded Mr. Larocque.

In millions of Canadian dollars (except earnings per share)

 

Q3 2026

 

 

Q3 2025

 

 

YTD 2026

 

 

YTD 2025

 

Revenue

 

$

184.6

 

 

$

160.7

 

 

$

655.4

 

 

$

540.0

 

Gross margin

 

 

6.6

%

 

 

10.3

%

 

 

15.7

%

 

 

19.0

%

Adjusted gross margin

 

 

14.3

%

 

 

19.5

%

 

 

22.4

%

 

 

26.6

%

EBITDA (1)

 

 

5.1

 

 

 

7.8

 

 

 

74.9

 

 

 

80.8

 

As percentage of revenue

 

 

2.8

%

 

 

4.9

%

 

 

11.4

%

 

 

15.0

%

Net earnings (loss)

 

 

(10.8

)

 

 

(9.1

)

 

 

13.2

 

 

 

24.9

 

Earnings (loss) per share

 

 

(0.13

)

 

 

(0.11

)

 

 

0.16

 

 

 

0.30

 

(1)  See “Non-IFRS Financial Measures”

Third Quarter Ended January 31, 2026

Total revenue for the quarter was $184.6 million, up 14.9% from revenue of $160.7 million recorded in the same quarter last year. The unfavourable foreign exchange translation impact on revenue, when compared to the effective rates for the same period last year, was approximately $1 million, while the impact on net earnings was minimal as expenditures in foreign jurisdictions tend to be in the same currency as revenue.

Revenue for the quarter from Canada - U.S. drilling operations increased by 56.7% to $67.4 million, compared to the same quarter last year. Despite the continued competitive pricing environment, programs and program extensions running longer into December, in addition to the strategic initiatives implemented earlier in the fiscal year, resulted in a sharp revenue increase in both countries.

South and Central American revenue increased by 4.2% to $78.5 million for the quarter, compared to the same quarter last year. The increase in revenue was primarily driven by growth in Peru, Colombia and Brazil, offset to some degree by reduced activity in Chile and Argentina and the termination of underperforming contracts to better position the region for improved profitability going forward.

Australasian and African revenue decreased by 8.7% to $38.7 million, compared to the same period last year. Activity levels continued to be impacted by a slowdown in drilling operations with the Company’s largest customer in Indonesia following a mine incident in the previous quarter, however activity levels are expected to continue to rebound to pre-incident levels by the end of fiscal 2026.

Gross margin percentage for the quarter was 6.6%, compared to 10.3% for the same period last year. Depreciation expense totaling $14.3 million is included in direct costs for the current quarter, versus $14.8 million in the same quarter last year. Adjusted gross margin, which excludes depreciation expense, was 14.3% for the quarter, compared to 19.5% for the same period last year. The decrease in margins was attributable to higher mobilization costs resulting from earlier start-ups when compared to the prior year period, as well as increased spending on labour retention through the holiday period, the hiring and training of additional crews, increased fleet maintenance, and the purchase of additional supplies, all as part of a decision to maximize the Company’s readiness for what is expected to be a much busier calendar year. Gross margins were also negatively impacted by the Company's decision to terminate underperforming contracts in South America in order to position this region for improved profitability going forward.

General and administrative costs were $21.6 million, flat compared to the same quarter last year. Annual wage adjustments were offset against reduced Explomin integration costs incurred in the same quarter last year, the first quarter after close.

Other expenses were $2.1 million, up from $1.4 million in the same quarter last year, due to share-based compensation expenses, mainly driven by adjustments relating to the increase in the price of the Company's shares during the quarter.

Foreign exchange gain was $1.0 million compared to a loss of $1.6 million in the prior year quarter as various local currencies gained against the USD during the quarter.

The income tax provision for the quarter was a recovery of $1.1 million, compared to a recovery of $0.8 million for the same quarter last year. The income tax provision was impacted by non-tax affected losses in certain regions.

Net loss was $10.8 million or $0.13 per share ($0.13 per share diluted) for the quarter, compared to net loss of $9.1 million or $0.11 per share ($0.11 per share diluted) for the prior year quarter.

Non-IFRS Financial Measures

The Company’s financial data has been prepared in accordance with IFRS® Accounting Standards, with the exception of certain financial measures detailed below. The measures below have been used consistently by the Company’s management team in assessing operational performance on both segmented and consolidated levels, and in assessing the Company’s financial strength. The Company believes these non-IFRS financial measures are key, for both management and investors, in evaluating performance at a consolidated level and are commonly reported and widely used by investors and lending institutions as indicators of a company’s operating performance and ability to incur and service debt, and as a valuation metric. These measures do not have a standardized meaning prescribed by IFRS and therefore may not be comparable to similarly titled measures presented by other publicly traded companies and should not be construed as an alternative to other financial measures determined in accordance with IFRS.

EBITDA - earnings before interest, taxes, depreciation, and amortization:

(in $000s CAD)

 

Q3 2026

 

 

Q3 2025

 

 

YTD 2026

 

 

YTD 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

 

$

(10,843

)

 

$

(9,101

)

 

$

13,176

 

 

$

24,935

 

Finance (revenues) costs

 

 

184

 

 

 

922

 

 

 

1,464

 

 

 

(233

)

Income tax provision

 

 

(1,143

)

 

 

(848

)

 

 

8,412

 

 

 

10,604

 

Depreciation and amortization

 

 

16,951

 

 

 

16,858

 

 

 

51,805

 

 

 

45,480

 

EBITDA

 

$

5,149

 

 

$

7,831

 

 

$

74,857

 

 

$

80,786

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted gross profit/margin - excludes depreciation expense:

(in $000s CAD)

 

Q3 2026

 

 

Q3 2025

 

 

YTD 2026

 

 

YTD 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

$

184,633

 

 

$

160,731

 

 

$

655,389

 

 

$

540,033

 

Less: direct costs

 

 

172,451

 

 

 

144,190

 

 

 

552,389

 

 

 

437,237

 

Gross profit

 

 

12,182

 

 

 

16,541

 

 

 

103,000

 

 

 

102,796

 

Add: depreciation

 

 

14,281

 

 

 

14,754

 

 

 

44,022

 

 

 

41,047

 

Adjusted gross profit

 

 

26,463

 

 

 

31,295

 

 

 

147,022

 

 

 

143,843

 

Adjusted gross margin

 

 

14.3

%

 

 

19.5

%

 

 

22.4

%

 

 

26.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (debt) – cash net of debt, excluding lease liabilities reported under IFRS 16 Leases:

(in $000s CAD)

 

January 31, 2026

 

 

April 30, 2025

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

88,648

 

 

$

45,987

 

Contingent consideration

 

 

(21,854

)

 

 

(22,210

)

Long-term debt

 

 

(27,238

)

 

 

(27,682

)

Net cash (debt)

 

$

39,556

 

 

$

(3,905

)

 

 

 

 

 

 

 

 

 

Forward-Looking Statements

This news release includes certain information that may constitute “forward-looking information” under applicable Canadian securities legislation. All statements, other than statements of historical facts, included in this news release that address future events, developments, or performance that the Company expects to occur (including management’s expectations regarding the Company’s objectives, strategies, financial condition, results of operations, cash flows and businesses) are forward-looking statements. Forward-looking statements are typically identified by future or conditional verbs such as “outlook”, “believe”, “anticipate”, “estimate”, “project”, “expect”, “intend”, “plan”, and terms and expressions of similar import. All forward-looking information in this news release is qualified by this cautionary note.

Forward-looking information is necessarily based upon various estimates and assumptions including, without limitation, the expectations and beliefs of management related to the factors set forth below. While these factors and assumptions are considered reasonable by the Company as at the date of this document in light of management’s experience and perception of current conditions and expected developments, these statements are inherently subject to significant business, economic and competitive uncertainties and contingencies. Known and unknown factors could cause actual results to differ materially from those projected in the forward-looking statements and undue reliance should not be placed on such statements and information.

Such forward-looking statements are subject to a number of risks and uncertainties that include, but are not limited to: competitive pressures; the level of activity in the mining industry and the demand for the Company’s services; the level of funding for the Company’s clients (particularly for junior mining companies); global and local political and economic environments and conditions; changes in jurisdictions in which the Company operates (including changes in regulation); the Company’s dependence on key customers; the geographic distribution of the Company’s operations; measures affecting trade relations between countries, including the imposition of tariffs and countermeasures, as well as the possible impacts on the Company's clients, operations and, more generally, the economy; exposure to currency movements (which can affect the Company’s revenue in Canadian dollars); currency restrictions; the integration of business acquisitions and the realization of the intended benefits of such acquisitions; efficient management of the Company’s growth; the impact of operational changes; safety of the Company’s workforce; failure by counterparties to fulfill contractual obligations; disease outbreak; risks and uncertainties relating to climate change and natural disasters; as well as other risk factors described under "General Risks and Uncertainties" in the Company's MD&A for the year ended April 30, 2025, available on the SEDAR+ website at www.sedarplus.ca. Should one or more risk, uncertainty, contingency, or other factor materialize or should any factor or assumption prove incorrect, actual results could vary materially from those expressed or implied in the forward-looking information.

Forward-looking statements made in this document are made as of the date of this document and the Company disclaims any intention and assumes no obligation to update any forward-looking statement, even if new information becomes available, as a result of future events, or for any other reasons, except as required by applicable securities laws.

About Major Drilling

Major Drilling Group International Inc. is the world’s leading provider of drilling services in the metals and mining industry. The diverse needs of the Company’s global clientele are met through field operations and registered offices that span across North America, South America, Australia, Asia, Africa, and Europe. Established in 1980, the Company has grown to become a global brand in the mining space, known for tackling many of the world’s most challenging drilling projects. Supported by a highly skilled workforce, Major Drilling is led by an experienced senior management team that has steered it through various economic and mining cycles, supported by regional managers known for delivering decades of superior project management.

Major Drilling is regarded as an industry expert at delivering a wide range of drilling services, including reverse circulation, surface and underground coring, directional, sonic, geotechnical, environmental, water-well, coal-bed methane, shallow gas, underground percussive/longhole, and surface drill and blast, along with the ongoing development and evolution of its suite of data and technology-driven innovation services.

Webcast/Conference Call
Major Drilling Group International Inc. will provide a simultaneous webcast and conference call to discuss its quarterly results on Thursday, February 26, 2026 at 8:00 am (EST).

To access the live webcast, which includes a slide presentation, please go to the investors/webcasts & presentations section of the Major Drilling website and click on the link or click here: Webcast Link. Please note that this is listen-only mode.

To participate in the conference call, pre-register using this link. Registrants will receive confirmation with dial-in details.

For those unable to participate, a replay of the webcast will be archived for one year and can be accessed on the Major Drilling website at www.majordrilling.com/investors/webcasts/.

For further information:

Ryan Hanley
Director of Capital Markets
Tel: (506) 227-2426
[email protected] 

Major Drilling Group International Inc.

 

Interim Condensed Consolidated Statements of Operations

 

(in thousands of Canadian dollars, except per share information)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Nine months ended

 

 

 

January 31

 

 

January 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL REVENUE

 

$

184,633

 

 

$

160,731

 

 

$

655,389

 

 

$

540,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIRECT COSTS (note 8)

 

 

172,451

 

 

 

144,190

 

 

 

552,389

 

 

 

437,237

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

 

12,182

 

 

 

16,541

 

 

 

103,000

 

 

 

102,796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative (note 8)

 

 

21,575

 

 

 

21,579

 

 

 

64,647

 

 

 

57,921

 

Amortization of intangible assets

 

 

1,586

 

 

 

1,171

 

 

 

4,641

 

 

 

1,714

 

Other expenses

 

 

2,055

 

 

 

1,424

 

 

 

10,279

 

 

 

6,859

 

(Gain) loss on disposal of property, plant and equipment

 

 

(191

)

 

 

(217

)

 

 

394

 

 

 

(887

)

Foreign exchange (gain) loss

 

 

(1,041

)

 

 

1,611

 

 

 

(13

)

 

 

1,883

 

Finance (revenues) costs

 

 

184

 

 

 

922

 

 

 

1,464

 

 

 

(233

)

 

 

 

24,168

 

 

 

26,490

 

 

 

81,412

 

 

 

67,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS (LOSS) BEFORE INCOME TAX

 

 

(11,986

)

 

 

(9,949

)

 

 

21,588

 

 

 

35,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX EXPENSE (RECOVERY) (note 9)

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

873

 

 

 

(210

)

 

 

15,041

 

 

 

12,431

 

Deferred

 

 

(2,016

)

 

 

(638

)

 

 

(6,629

)

 

 

(1,827

)

 

 

 

(1,143

)

 

 

(848

)

 

 

8,412

 

 

 

10,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS (LOSS)

 

$

(10,843

)

 

$

(9,101

)

 

$

13,176

 

 

$

24,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS (LOSS) PER SHARE (note 10)

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.13

)

 

$

(0.11

)

 

$

0.16

 

 

$

0.30

 

Diluted

 

$

(0.13

)

 

$

(0.11

)

 

$

0.16

 

 

$

0.30

 

   

 

 

 

 

 

 

 

 

 

 

 

 


Major Drilling Group International Inc.

 

Interim Condensed Consolidated Statements of Comprehensive Earnings

 

(in thousands of Canadian dollars)

 

(unaudited)

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Nine months ended

 

 

 

January 31

 

 

January 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS (LOSS)

 

$

(10,843

)

 

$

(9,101

)

 

$

13,176

 

 

$

24,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER COMPREHENSIVE EARNINGS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on foreign currency translations

 

 

(4,284

)

 

 

13,810

 

 

 

4,367

 

 

 

19,260

 

Unrealized gain (loss) on derivatives (net of tax)

 

 

145

 

 

 

48

 

 

 

2,433

 

 

 

(490

)

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPREHENSIVE EARNINGS (LOSS)

 

$

(14,982

)

 

$

4,757

 

 

$

19,976

 

 

$

43,705

 


Major Drilling Group International Inc.

 

Interim Condensed Consolidated Statements of Changes in Equity

 

For the nine months ended January 31, 2026 and 2025

 

(in thousands of Canadian dollars)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained

 

 

Other

 

 

Share-based

 

 

Foreign currency

 

 

 

 

 

 

Share capital

 

 

earnings

 

 

reserves

 

 

payments reserve

 

 

translation reserve

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE AS AT MAY 1, 2024

 

$

262,679

 

 

$

151,740

 

 

$

(18

)

 

$

3,630

 

 

$

75,801

 

 

$

493,832

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of stock options

 

 

427

 

 

 

-

 

 

 

-

 

 

 

(115

)

 

 

-

 

 

 

312

 

Share-based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

81

 

 

 

-

 

 

 

81

 

 

 

 

263,106

 

 

 

151,740

 

 

 

(18

)

 

 

3,596

 

 

 

75,801

 

 

 

494,225

 

Comprehensive earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

-

 

 

 

24,935

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

24,935

 

Unrealized gain (loss) on foreign currency translations

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

19,260

 

 

 

19,260

 

Unrealized gain (loss) on derivatives

 

 

-

 

 

 

-

 

 

 

(490

)

 

 

-

 

 

 

-

 

 

 

(490

)

Total comprehensive earnings

 

 

-

 

 

 

24,935

 

 

 

(490

)

 

 

-

 

 

 

19,260

 

 

 

43,705

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE AS AT JANUARY 31, 2025

 

$

263,106

 

 

$

176,675

 

 

$

(508

)

 

$

3,596

 

 

$

95,061

 

 

$

537,930

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE AS AT MAY 1, 2025

 

$

263,108

 

 

$

177,695

 

 

$

(293

)

 

$

3,615

 

 

$

77,973

 

 

$

522,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of stock options

 

 

3,023

 

 

 

118

 

 

 

-

 

 

 

(1,595

)

 

 

-

 

 

 

1,546

 

Share-based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

11

 

 

 

-

 

 

 

11

 

Stock options expired/forfeited

 

 

-

 

 

 

22

 

 

 

-

 

 

 

(22

)

 

 

-

 

 

 

-

 

 

 

 

266,131

 

 

 

177,835

 

 

 

(293

)

 

 

2,009

 

 

 

77,973

 

 

 

523,655

 

Comprehensive earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

-

 

 

 

13,176

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

13,176

 

Unrealized gain (loss) on foreign currency translations

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,367

 

 

 

4,367

 

Unrealized gain (loss) on derivatives

 

 

-

 

 

 

-

 

 

 

2,433

 

 

 

-

 

 

 

-

 

 

 

2,433

 

Total comprehensive earnings

 

 

-

 

 

 

13,176

 

 

 

2,433

 

 

 

-

 

 

 

4,367

 

 

 

19,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE AS AT JANUARY 31, 2026

 

$

266,131

 

 

$

191,011

 

 

$

2,140

 

 

$

2,009

 

 

$

82,340

 

 

$

543,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Major Drilling Group International Inc.

 

Interim Condensed Consolidated Statements of Cash Flows

 

(in thousands of Canadian dollars)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Nine months ended

 

 

 

January 31

 

 

January 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) before income tax

 

$

(11,986

)

 

$

(9,949

)

 

$

21,588

 

 

$

35,539

 

Operating items not involving cash

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation (note 8)

 

 

15,365

 

 

 

15,687

 

 

 

47,164

 

 

 

43,766

 

Amortization of intangible assets

 

 

1,586

 

 

 

1,171

 

 

 

4,641

 

 

 

1,714

 

(Gain) loss on disposal of property, plant and equipment

 

 

(191

)

 

 

(217

)

 

 

394

 

 

 

(887

)

Share-based compensation

 

 

-

 

 

 

20

 

 

 

11

 

 

 

81

 

Finance (revenues) costs recognized in earnings before income tax

 

 

184

 

 

 

922

 

 

 

1,464

 

 

 

(233

)

 

 

 

4,958

 

 

 

7,634

 

 

 

75,262

 

 

 

79,980

 

Changes in non-cash operating working capital items

 

 

36,471

 

 

 

26,271

 

 

 

20,671

 

 

 

30,018

 

Finance revenues received (costs paid)

 

 

(184

)

 

 

(922

)

 

 

(1,464

)

 

 

233

 

Income taxes paid

 

 

(5,313

)

 

 

(4,009

)

 

 

(14,403

)

 

 

(13,691

)

Cash flow from (used in) operating activities

 

 

35,932

 

 

 

28,974

 

 

 

80,066

 

 

 

96,540

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Repayment of lease liabilities

 

 

(498

)

 

 

(334

)

 

 

(1,186

)

 

 

(1,456

)

Issuance of common shares due to exercise of stock options

 

 

607

 

 

 

9

 

 

 

2,064

 

 

 

312

 

Cash-settled stock options

 

 

-

 

 

 

-

 

 

 

(518

)

 

 

-

 

Change in long-term debt

 

 

(732

)

 

 

28,954

 

 

 

(444

)

 

 

28,954

 

Cash flow from (used in) financing activities

 

 

(623

)

 

 

28,629

 

 

 

(84

)

 

 

27,810

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Business acquisition (note 12)

 

 

-

 

 

 

(84,084

)

 

 

-

 

 

 

(93,172

)

Investments (note 7)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(15,205

)

Acquisition of property, plant and equipment (note 6)

 

 

(10,333

)

 

 

(12,590

)

 

 

(36,548

)

 

 

(53,914

)

Proceeds from disposal of property, plant and equipment

 

 

399

 

 

 

316

 

 

 

689

 

 

 

1,927

 

Cash flow from (used in) investing activities

 

 

(9,934

)

 

 

(96,358

)

 

 

(35,859

)

 

 

(160,364

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes

 

 

(1,415

)

 

 

1,276

 

 

 

(1,462

)

 

 

2,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCREASE (DECREASE) IN CASH

 

 

23,960

 

 

 

(37,479

)

 

 

42,661

 

 

 

(33,267

)

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH, BEGINNING OF THE PERIOD

 

 

64,688

 

 

 

100,430

 

 

 

45,987

 

 

 

96,218

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH, END OF THE PERIOD

 

$

88,648

 

 

$

62,951

 

 

$

88,648

 

 

$

62,951

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Major Drilling Group International Inc.

 

Interim Condensed Consolidated Balance Sheets

 

As at January 31, 2026 and April 30, 2025

 

(in thousands of Canadian dollars)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

January 31, 2026

 

 

April 30, 2025

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

Cash and cash equivalents

 

$

88,648

 

 

$

45,987

 

Trade and other receivables (note 13)

 

 

132,259

 

 

 

144,731

 

Income tax receivable

 

 

7,187

 

 

 

6,992

 

Inventories

 

 

110,283

 

 

 

115,629

 

Prepaid expenses

 

 

8,484

 

 

 

8,490

 

 

 

 

346,861

 

 

 

321,829

 

 

 

 

 

 

 

 

PROPERTY, PLANT AND EQUIPMENT (note 6)

 

 

271,472

 

 

 

277,553

 

 

 

 

 

 

 

 

RIGHT-OF-USE ASSETS

 

 

7,443

 

 

 

9,176

 

 

 

 

 

 

 

 

INVESTMENTS (note 7)

 

 

17,843

 

 

 

17,814

 

 

 

 

 

 

 

 

DEFERRED INCOME TAX ASSETS

 

 

4,144

 

 

 

2,151

 

 

 

 

 

 

 

 

GOODWILL (note 12)

 

 

67,288

 

 

 

65,962

 

 

 

 

 

 

 

 

INTANGIBLE ASSETS (note 12)

 

 

19,563

 

 

 

24,256

 

 

 

 

 

 

 

 

 

 

$

734,614

 

 

$

718,741

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

Trade and other payables

 

$

112,853

 

 

$

112,690

 

Income tax payable

 

 

5,388

 

 

 

4,295

 

Current portion of lease liabilities

 

 

1,988

 

 

 

2,021

 

Current portion of contingent consideration (note 12)

 

 

7,783

 

 

 

8,869

 

 

 

 

128,012

 

 

 

127,875

 

 

 

 

 

 

 

 

LEASE LIABILITIES

 

 

6,266

 

 

 

7,430

 

 

 

 

 

 

 

 

CONTINGENT CONSIDERATION (note 12)

 

 

14,071

 

 

 

13,341

 

 

 

 

 

 

 

 

LONG-TERM DEBT

 

 

27,238

 

 

 

27,682

 

 

 

 

 

 

 

 

DEFERRED INCOME TAX LIABILITIES

 

 

15,396

 

 

 

20,315

 

 

 

 

190,983

 

 

 

196,643

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Share capital

 

 

266,131

 

 

 

263,108

 

Retained earnings

 

 

191,011

 

 

 

177,695

 

Other reserves

 

 

2,140

 

 

 

(293

)

Share-based payments reserve

 

 

2,009

 

 

 

3,615

 

Foreign currency translation reserve

 

 

82,340

 

 

 

77,973

 

 

 

 

543,631

 

 

 

522,098

 

 

 

 

 

 

 

 

 

 

$

734,614

 

 

$

718,741

 

 

 

 

 

 

 

 

 

 

MAJOR DRILLING GROUP INTERNATIONAL INC.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED JANUARY 31, 2026 AND 2025 (UNAUDITED)
(in thousands of Canadian dollars, except per share information)

1. NATURE OF ACTIVITIES

Major Drilling Group International Inc. (the “Company”) is incorporated under the Canada Business Corporations Act and has its head office at 111 St. George Street, Moncton, NB, Canada. The Company’s common shares are listed on the Toronto Stock Exchange (“TSX”). The principal source of revenue consists of contract drilling for companies primarily involved in mining and mineral exploration. The Company has operations in North America, South America, Australia, Asia, and Africa.

2. BASIS OF PRESENTATION

Statement of compliance
These Interim Condensed Consolidated Financial Statements have been prepared in accordance with IAS 34 Interim Financial Reporting (“IAS 34”) as issued by the International Accounting Standards Board (“IASB”) and using the accounting policies as outlined in the Company’s annual Consolidated Financial Statements for the year ended April 30, 2025.

On February 25, 2026, the Board of Directors authorized the financial statements for issue.

Basis of consolidation
These Interim Condensed Consolidated Financial Statements incorporate the financial statements of the Company and entities controlled by the Company. Control is achieved when the Company is exposed or has rights to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee.

The results of subsidiaries acquired or disposed of during the period are included in the Consolidated Statements of Operations from the effective date of acquisition or up to the effective date of disposal, as appropriate.

Intercompany transactions, balances, income and expenses are eliminated on consolidation, where appropriate.

Basis of preparation
These Interim Condensed Consolidated Financial Statements have been prepared based on the historical cost basis, except for certain financial instruments that are measured at fair value, using the same accounting policies and methods of computation, as presented in the Company’s annual Consolidated Financial Statements for the year ended April 30, 2025.

3.    APPLICATION OF NEW AND REVISED IFRS® ACCOUNTING STANDARDS

The following IASB amendment, adopted as of May 1, 2025, has not had a significant impact on the Company’s Consolidated Financial Statements:

  • IAS 21 (as amended in 2023) - The Effect of Changes in Foreign Exchange Rates - The amendments contain guidance to specify when a currency is exchangeable and how to determine the exchange rate when it is not.

The Company has not applied the following IASB standard that has been issued, but is not yet effective:

  • IFRS 18 (as issued in 2024) - Presentation and Disclosure of Financial Statements - effective for periods beginning on or after January 1, 2027, with earlier application permitted. The standard replaces IAS 1, Presentation of Financial Statements, and includes requirements for the presentation and disclosure of information in financial statements, such as the presentation of subtotals within the statement of operations and the disclosure of management-defined performance measures within the financial statements.

The Company is currently in the process of assessing the impact the adoption of the above standard will have on the Consolidated Financial Statements.

4. KEY SOURCES OF ESTIMATION UNCERTAINTY AND CRITICAL ACCOUNTING JUDGMENTS

The preparation of financial statements, in conformity with IFRS Accounting Standards, requires management to make judgments, estimates and assumptions that are not readily apparent from other sources, which affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised, if the revision affects only that period, or in the period of the revision and future periods, if the revision affects both current and future periods. Significant areas requiring the use of management estimates relate to the useful lives of property, plant and equipment and intangible assets for depreciation and amortization purposes, inventory valuation, determination of income and other taxes, recoverability of deferred income tax assets, assumptions used in compilation of share-based payments, fair value of assets acquired and liabilities assumed in business acquisitions, provisions, contingent considerations, impairment testing of goodwill, and impairment testing of intangible and long-lived assets.

The Company applied judgment in determining the functional currency of the Company and its subsidiaries, the determination of cash-generating units (“CGUs”), the degree of componentization of property, plant and equipment, the recognition of provisions, and the determination of the probability that deferred income tax assets will be realized from future taxable earnings.

5. SEASONALITY OF OPERATIONS

The third quarter (November to January) is normally the Company’s weakest quarter due to the slowdown of mining and exploration activities, often for extended periods over the holiday season.

6. PROPERTY, PLANT AND EQUIPMENT

Capital expenditures for the three and nine months ended January 31, 2026 were $10,333 (2025 - $12,590) and $36,548 (2025 - $53,914). The Company did not obtain direct financing for the three and nine months ended January 31, 2026 or 2025.

7. INVESTMENTS

On July 22, 2024, the Company purchased shares in DGI Geoscience Inc. (“DGI”) for $15,000 in cash consideration, a 39.8% equity interest (that provides the Company with 42.3% of the voting rights). DGI and its subsidiaries are privately held entities, headquartered in Canada, focused on downhole survey and imaging services as well as using artificial intelligence for logging scanned rock samples.

In addition to the equity interest, Major Drilling has representation on the DGI Board of Directors and has special approval rights (protective in nature) granted to the Company as part of the investment. As a result, the Company concluded that the equity method of accounting is appropriate for its investment in DGI.

8. EXPENSES BY NATURE

Direct costs by nature are as follows:

 

 

Q3 2026

 

 

Q3 2025

 

 

YTD 2026

 

 

YTD 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

$

14,281

 

 

$

14,754

 

 

$

44,022

 

 

$

41,047

 

Employee salaries and benefit expenses

 

 

75,052

 

 

 

62,209

 

 

 

243,614

 

 

 

197,127

 

Materials, consumables and external costs

 

 

73,719

 

 

 

59,940

 

 

 

237,236

 

 

 

172,360

 

Other

 

 

9,399

 

 

 

7,287

 

 

 

27,517

 

 

 

26,703

 

 

 

$

172,451

 

 

$

144,190

 

 

$

552,389

 

 

$

437,237

 

General and administrative expenses by nature are as follows:

 

 

Q3 2026

 

 

Q3 2025

 

 

YTD 2026

 

 

YTD 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

$

1,084

 

 

$

933

 

 

$

3,142

 

 

$

2,719

 

Employee salaries and benefit expenses

 

 

11,260

 

 

 

11,570

 

 

 

34,083

 

 

 

31,199

 

Other general and administrative expenses

 

 

9,231

 

 

 

9,076

 

 

 

27,422

 

 

 

24,003

 

 

 

$

21,575

 

 

$

21,579

 

 

$

64,647

 

 

$

57,921

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9. INCOME TAXES

The income tax provision for the periods can be reconciled to accounting earnings before income tax as follows:

 

 

Q3 2026

 

 

Q3 2025

 

 

YTD 2026

 

 

YTD 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) before income tax

 

$

(11,986

)

 

$

(9,949

)

 

$

21,588

 

 

$

35,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statutory Canadian corporate income tax rate

 

 

27

%

 

 

27

%

 

 

27

%

 

 

27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected income tax provision based on statutory rate

 

 

(3,236

)

 

 

(2,686

)

 

 

5,829

 

 

 

9,596

 

Non-recognition of tax benefits related to losses

 

 

1,213

 

 

 

2,242

 

 

 

2,258

 

 

 

3,213

 

Utilization of previously unrecognized losses

 

 

-

 

 

 

(993

)

 

 

(42

)

 

 

(2,699

)

Other foreign taxes paid

 

 

836

 

 

 

157

 

 

 

1,396

 

 

 

454

 

Rate variances in foreign jurisdictions

 

 

(184

)

 

 

(308

)

 

 

196

 

 

 

(420

)

Permanent differences and other

 

 

228

 

 

 

740

 

 

 

(1,225

)

 

 

460

 

Income tax provision recognized in net earnings (loss)

 

$

(1,143

)

 

$

(848

)

 

$

8,412

 

 

$

10,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Company periodically assesses its liabilities and contingencies for all tax years open to audit based upon the latest information available. For those matters where it is probable that an adjustment will be made, the Company records its best estimate of these tax liabilities, including related interest charges. Inherent uncertainties exist in estimates of tax contingencies due to changes in tax laws. While management believes they have adequately provided for the probable outcome of these matters, future results may include favourable or unfavourable adjustments to these estimated tax liabilities in the period the assessments are made, or resolved, or when the statutes of limitations lapse.

10. EARNINGS PER SHARE

All of the Company’s earnings are attributable to common shares, therefore, net earnings are used in determining earnings per share.

 

 

Q3 2026

 

 

Q3 2025

 

 

YTD 2026

 

 

YTD 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

 

$

(10,843

)

 

$

(9,101

)

 

$

13,176

 

 

$

24,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares:

 

 

 

 

 

 

 

 

 

 

 

 

Basic (000s)

 

 

81,911

 

 

 

81,843

 

 

 

81,953

 

 

 

81,834

 

Diluted (000s)

 

 

82,045

 

 

 

81,997

 

 

 

82,127

 

 

 

82,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.13

)

 

$

(0.11

)

 

$

0.16

 

 

$

0.30

 

Diluted

 

$

(0.13

)

 

$

(0.11

)

 

$

0.16

 

 

$

0.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

There was no impact on diluted earnings per share for the three and nine months ended January 31, 2026 as all stock options were in-the-money (2025 - 200,000 for both three and nine month periods).

The total number of shares outstanding on January 31, 2026 was 82,134,286 (2025 - 81,844,586).

11. SEGMENTED INFORMATION

The Company’s operations are divided into the following three geographic segments, corresponding to its management structure: Canada - U.S.; South and Central America; and Australasia and Africa. The services provided in each of the reportable segments are essentially the same. The accounting policies of the segments are the same as those described in the Company’s annual Consolidated Financial Statements for the year ended April 30, 2025. Management evaluates performance based on earnings from operations in these three geographic segments before finance costs, general corporate expenses and income taxes. Data relating to each of the Company’s reportable segments is presented as follows:

 

 

Q3 2026

 

 

Q3 2025

 

 

YTD 2026

 

 

YTD 2025

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Canada - U.S.*

 

$

67,448

 

 

$

43,042

 

 

$

239,072

 

 

$

215,591

 

South and Central America

 

 

78,522

 

 

 

75,329

 

 

 

284,985

 

 

 

174,294

 

Australasia and Africa

 

 

38,663

 

 

 

42,360

 

 

 

131,332

 

 

 

150,148

 

 

 

$

184,633

 

 

$

160,731

 

 

$

655,389

 

 

$

540,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*Canada - U.S. includes revenue of $33,160 and $17,678 for Canadian operations for the three months ended January 31, 2026 and 2025, respectively and $114,231 and $75,221 for the nine months ended January 31, 2026 and 2025, respectively.

 

 

Q3 2026

 

 

Q3 2025

 

 

YTD 2026

 

 

YTD 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) from operations

 

 

 

 

 

 

 

 

 

 

 

 

Canada - U.S.

 

$

102

 

 

$

(10,775

)

 

$

16,337

 

 

$

4,725

 

South and Central America

 

 

(8,286

)

 

 

996

 

 

 

6,559

 

 

 

13,921

 

Australasia and Africa

 

 

2,084

 

 

 

5,753

 

 

 

20,367

 

 

 

31,186

 

 

 

 

(6,100

)

 

 

(4,026

)

 

 

43,263

 

 

 

49,832

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance (revenues) costs

 

 

184

 

 

 

922

 

 

 

1,464

 

 

 

(233

)

General and corporate expenses**

 

 

5,702

 

 

 

5,001

 

 

 

20,211

 

 

 

14,526

 

Income tax

 

 

(1,143

)

 

 

(848

)

 

 

8,412

 

 

 

10,604

 

 

 

 

4,743

 

 

 

5,075

 

 

 

30,087

 

 

 

24,897

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

 

$

(10,843

)

 

$

(9,101

)

 

$

13,176

 

 

$

24,935

 

**General and corporate expenses include expenses for corporate offices and stock-based compensation.

 

 

Q3 2026

 

 

Q3 2025

 

 

YTD 2026

 

 

YTD 2025

 

Capital expenditures

 

 

 

 

 

 

 

 

 

 

 

 

Canada - U.S.

 

$

4,247

 

 

$

2,277

 

 

$

6,842

 

 

$

18,997

 

South and Central America

 

 

3,482

 

 

 

7,602

 

 

 

20,776

 

 

 

17,330

 

Australasia and Africa

 

 

2,512

 

 

 

2,711

 

 

 

8,667

 

 

 

17,533

 

Unallocated and corporate assets

 

 

92

 

 

 

-

 

 

 

263

 

 

 

54

 

Total capital expenditures

 

$

10,333

 

 

$

12,590

 

 

$

36,548

 

 

$

53,914

 


Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

Canada - U.S.

 

$

5,595

 

 

$

6,878

 

 

$

18,221

 

 

$

20,064

 

South and Central America

 

 

6,614

 

 

 

5,486

 

 

 

19,293

 

 

 

11,890

 

Australasia and Africa

 

 

4,514

 

 

 

4,266

 

 

 

13,598

 

 

 

12,858

 

Unallocated and corporate assets

 

 

228

 

 

 

228

 

 

 

693

 

 

 

668

 

Total depreciation and amortization

 

$

16,951

 

 

$

16,858

 

 

$

51,805

 

 

$

45,480

 


 

 

January 31, 2026

 

 

April 30, 2025

 

Identifiable assets

 

 

 

 

 

 

Canada - U.S.*

 

$

216,258

 

 

$

223,320

 

South and Central America

 

 

339,139

 

 

 

342,668

 

Australasia and Africa

 

 

227,966

 

 

 

216,051

 

Unallocated and corporate liabilities

 

 

(48,749

)

 

 

(63,298

)

Total identifiable assets

 

$

734,614

 

 

$

718,741

 

*Canada - U.S. includes property, plant and equipment as at January 31, 2026 of $50,156 (April 30, 2025 - $58,312) for Canadian operations.

12. BUSINESS ACQUISITION

Effective November 5, 2024, the Company acquired all of the issued and outstanding shares of Explomin, a leading specialty drilling contractor based in Lima, Peru.

The business combination was accounted for using the acquisition method. The Company acquired 92 drill rigs, support equipment, inventory, existing contracts and receivables, in addition to retaining the operation’s management team and other employees, including experienced drillers.

The purchase price for the acquisition was valued at an amount up to US$85,000, consisting of a cash payment of US$63,000 (net of cash acquired) funded from the Company's cash and existing debt facilities; and an additional contingent consideration of US$15,180 (discounted) tied to performance. The maximum amount of the contingent consideration is US$22,000, with an earnout period extending over three years from the effective date of November 5, 2024, contingent upon Explomin reaching average annual EBITDA of approximately US$21,000 over the earnout period. The Company has made the first payment on the contingent consideration arising out of the Explomin acquisition, for US$5,715, early in the fourth quarter of fiscal 2026.

Goodwill arising from this acquisition was equal to the excess of the total consideration paid over the fair value of the net assets acquired and represents the benefit of revenue growth, an experienced labour force, market expertise and operational knowledge in a unique market with substantial barriers to entry.

The valuation of assets and purchase price allocation have been finalized. The net assets acquired at fair value at acquisition were as follows:

Net assets acquired:

 

 

 

Trade and other receivables

 

$

39,088

 

Inventories

 

 

7,283

 

Prepaid expenses

 

 

1,583

 

Property, plant and equipment

 

 

27,117

 

Deferred income tax assets

 

 

78

 

Investments

 

 

3,475

 

Goodwill (not tax deductible)

 

 

43,363

 

Intangible assets

 

 

25,682

 

Trade and other payables

 

 

(31,814

)

Income tax payable

 

 

(1,642

)

Deferred income tax liabilities

 

 

(8,759

)

 

 

$

105,454

 

 

 

 

 

Consideration:

 

 

 

Cash

 

$

87,503

 

Less: cash acquired

 

 

(3,040

)

Contingent consideration

 

 

20,991

 

 

 

$

105,454

 

  
Subsequent to the date of acquisition, the trade and other receivables included in the above net assets acquired have been fully collected. Intangible assets acquired, made up of customer relationships and contracts, are amortized over five years.

The contingent consideration of $20,991 (discounted) is a non-cash investing activity therefore has not been reflected in the Interim Condensed Consolidated Statements of Cash Flows.

In the previous year, the Company incurred acquisition-related costs of $795 relating to external legal fees and due diligence costs. These acquisition costs have been included in the other expenses line of the Interim Condensed Consolidated Statements of Operations.

The results of operations of Explomin are included in the Interim Condensed Consolidated Statements of Operations from November 5, 2024.

13. FINANCIAL INSTRUMENTS

Fair value
The carrying values of cash, trade and other receivables, demand credit facilities and trade and other payables approximate their fair value due to the relatively short period to maturity of the instruments. The carrying value of contingent consideration and long-term debt approximates their fair value as the interest applicable is reflective of fair market rates.

Financial assets and liabilities measured at fair value are classified and disclosed in one of the following categories:

  • Level 1 - quoted prices (unadjusted) in active markets for identical assets or liabilities;

  • Level 2 - inputs other than quoted prices included in level 1 that are observable for the assets or liabilities, either directly (i.e., as prices) or indirectly (i.e., derived from prices); and

  • Level 3 - inputs for the assets or liabilities that are not based on observable market data (unobservable inputs).

The Company enters into certain derivative financial instruments to manage its exposure to market risks, comprised of share-price forward contracts with a combined notional amount of $10,542, maturing at varying dates through June 2028.

The fair value hierarchy requires the use of observable market inputs whenever such inputs exist. A financial instrument is classified to the lowest level of the hierarchy for which a significant input has been considered in measuring fair value.

The Company’s derivatives, with fair values as follows, are classified as level 2 financial instruments and recorded in trade and other receivables (payables) in the Interim Condensed Consolidated Balance Sheets. There were no transfers of amounts between level 1, level 2 and level 3 financial instruments for the three and nine months ended January 31, 2026.

 

 

January 31, 2026

 

 

April 30, 2025

 

 

 

 

 

 

 

 

Share-price forward contracts

 

$

4,257

 

 

$

(1,582

)

 

 

 

 

 

 

 

 

 

Credit risk
As at January 31, 2026, 92.7% (April 30, 2025 - 96.1%) of the Company’s trade receivables were aged as current and 1.6% (April 30, 2025 - 1.5%) of the trade receivables were impaired.

The movements in the allowance for impairment of trade receivables during the periods were as follows:

 

 

January 31, 2026

 

 

April 30, 2025

 

 

 

 

 

 

 

 

Opening balance

 

$

2,179

 

 

$

4,149

 

Increase in impairment allowance

 

 

342

 

 

 

840

 

Recovery of amounts previously impaired

 

 

(608

)

 

 

(584

)

Write-off charged against allowance

 

 

-

 

 

 

(2,215

)

Foreign exchange translation differences

 

 

28

 

 

 

(11

)

Ending balance

 

$

1,941

 

 

$

2,179

 

 

 

 

 

 

 

 

 

 

Foreign currency risk
As at January 31, 2026, the most significant carrying amounts of net monetary assets and/or liabilities (which may include intercompany balances with other subsidiaries) that: (i) are denominated in currencies other than the functional currency of the respective Company subsidiary; and (ii) cause foreign exchange rate exposure, including the impact on earnings before income taxes (“EBIT”), if the corresponding rate changes by 10%, are as follows:

 

 


Rate variance

 

MNT/USD

 

USD/CAD

 

IDR/USD

 

ARS/USD

 

USD/AUD

 

PEN/USD

 

USD/ZAR

 

USD/SAR

 

Other

Net exposure on monetary assets (liabilities)

 

 

 

9,721

 

8,831

 

7,478

 

6,154

 

5,978

 

(2,026

)

 

(5,523

)

 

(7,439

)

 

(1,051

)

EBIT impact

 

+/-10%

 

1,080

 

981

 

831

 

684

 

664

 

225

 

 

614

 

 

827

 

 

117

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity risk
The following table details contractual maturities for the Company’s financial liabilities:

 

 

1 year

 

 

2-3 years

 

 

4-5 years

 

 

Thereafter

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

$

112,853

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

112,853

 

Lease liabilities (interest included)

 

 

2,416

 

 

 

3,586

 

 

 

1,430

 

 

 

2,358

 

 

 

9,790

 

Contingent consideration (undiscounted)

 

 

7,783

 

 

 

18,043

 

 

 

-

 

 

 

-

 

 

 

25,826

 

Long-term debt (interest included)

 

 

1,708

 

 

 

28,519

 

 

 

-

 

 

 

-

 

 

 

30,227

 

 

 

$

124,760

 

 

$

50,148

 

 

$

1,430

 

 

$

2,358

 

 

$

178,696