May EBITDA $1.32M, $354K Ahead of Budget.
Revenue of $12.70M beat budget by 5.0% and gross margin widened to 33.0%, while opex held within 0.5% of plan.
Year to date, EBITDA is $3.23M: $228K ahead of budget and 2.6× last year.
Net result: a sales and margin beat, with costs on plan.
| $K | Actual | Budget | Δ | Δ% |
|---|---|---|---|---|
| Gross sales | 13,015 | 12,377 | +638 | +5.2% |
| Discounts | (310) | (277) | −33 | −11.9% |
| Revenue | 12,705 | 12,100 | +6051 | +5.0% |
| Cost of sales | (8,511) | (8,274) | −237 | −2.9% |
| Gross profit | 4,194 | 3,826 | +368 | +9.6% |
| Gross margin | 33.0% | 31.6% | +1.4 pts2 | |
| Operating expenses | (2,870) | (2,856) | −14 | −0.5% |
| EBITDA | 1,324 | 971 | +3543 | +36.4% |
Summarized P&L, May 2026, in thousands of US dollars, actual against budget.
- 1 Revenue +$605K
By store, Vancouver Superstore added $305K. By channel, marketplaces added $171K and corporate sales $114K.
- 2 Margin up 1.4 ptsYour answer
Marketplace and corporate sales mix: marketplace gross profit ran $95K over plan and corporate sales added $62K.
- 3 Year to date
EBITDA is $3.23M for January to May: $228K ahead of budget and 2.6× the same months of 2025.