Stock DTSRF ETHER CAPITAL CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Ether Capital Corporation

Equities

DTSRF

CA29764T1012

IT Services & Consulting

Market Closed - OTC Markets
Other stock markets
 01:59:30 2024-04-26 pm EDT 		5-day change 1st Jan Change
2.85 USD 0.00% Intraday chart for Ether Capital Corporation +6.74% +26.78%
Mar. 19 Tranche Update on Ether Capital Corporation (OTCPK:DTSR.F)'s Equity Buyback Plan announced on June 15, 2023. CI
Mar. 19 Ether Capital Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 6.241 4.176 86 153.8 48.02 99.94
Enterprise Value (EV) 1 5.997 3.905 85.58 150.4 45.13 99.12
P/E ratio -0.15 x -2.81 x 3.69 x -45.5 x -0.82 x 1.65 x
Yield - - - - - -
Capitalization / Revenue 73.7 x 43.5 x 122,501 x 112 x 37.2 x 140 x
EV / Revenue 70.8 x 40.7 x 121,912 x 109 x 35 x 139 x
EV / EBITDA - - - - 38,840,214,910 x 58,366,303 x
EV / FCF - -8,543,513 x -776,769,251 x -6,320,157 x 9,872,733 x 34,147,248 x
FCF Yield - -0% -0% -0% 0% 0%
Price to Book 0.68 x 0.46 x 2.57 x 0.7 x 0.63 x 0.74 x
Nbr of stocks (in thousands) 20,776 22,985 24,046 33,826 33,754 33,562
Reference price 2 0.3004 0.1817 3.576 4.546 1.423 2.978
Announcement Date 3/29/19 4/1/20 3/26/21 3/24/22 3/31/23 3/19/24
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 0.0847 0.096 0.000702 1.377 1.29 0.7154
EBITDA - - - - 0.001162 1.698
EBIT 1 -2.405 -0.895 -0.918 -0.3209 -0.002822 1.69
Operating Margin -2,841.06% -932.21% -130,772.08% -23.3% -0.22% 236.16%
Earnings before Tax (EBT) 1 -35.23 -1.471 22.43 -3.18 -62.95 68.38
Net income 1 -35.23 -1.471 22.43 -3.18 -58.38 62.02
Net margin -41,617.77% -1,531.75% 3,195,457.12% -230.92% -4,524.18% 8,668.82%
EPS 2 -2.054 -0.0646 0.9700 -0.1000 -1.732 1.800
Free Cash Flow - -0.457 -0.1102 -23.79 4.571 2.903
FCF margin - -476.01% -15,694.73% -1,727.58% 354.28% 405.76%
FCF Conversion (EBITDA) - - - - 393,408.95% 170.93%
FCF Conversion (Net income) - - - - - 4.68%
Dividend per Share - - - - - -
Announcement Date 3/29/19 4/1/20 3/26/21 3/24/22 3/31/23 3/19/24
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales 1 - 0.7347 - 1.08 0.706 0.7399 1.185 1.458
EBITDA 1 - 0.0136 - -58.95 -0.4252 0.042 0.1376 0.782
EBIT - - - - - - - -
Operating Margin - - - - - - - -
Earnings before Tax (EBT) - - - - - - - -
Net income -0.0397 - -7.759 - - - - -
Net margin - - - - - - - -
EPS - - -0.1782 - - - - -
Dividend per Share - - - - - - - -
Announcement Date 11/11/21 3/24/22 5/16/22 8/11/22 11/10/22 3/31/23 4/30/23 8/10/23
1CAD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 0.24 0.27 0.41 3.41 2.89 0.81
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - -0.46 -0.11 -23.8 4.57 2.9
ROE (net income / shareholders' equity) - -16.2% 105% -2.51% -41.7% 59%
ROA (Net income/ Total Assets) - -5.79% -2.65% -0.16% -0% 0.97%
Assets 1 - 25.4 -847.3 2,018 5,307,051 6,384
Book Value Per Share 2 0.4400 0.3900 1.390 6.500 2.240 4.020
Cash Flow per Share 2 0.0100 0.0100 0.0200 0.1000 0.0100 0.0200
Capex - - - - 0.01 0.04
Capex / Sales - - - - 0.93% 4.92%
Announcement Date 3/29/19 4/1/20 3/26/21 3/24/22 3/31/23 3/19/24
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2.85
Average target price
-
Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
ETHER CAPITAL CORPORATION Stock Ether Capital Corporation
+26.78% 94.15M
ACCENTURE PLC Stock Accenture plc
-13.61% 194B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+2.02% 166B
IBM Stock IBM
+2.37% 153B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+4.71% 99.85B
RELX PLC Stock RELX PLC
+5.88% 77.56B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+19.08% 73.55B
INFOSYS LIMITED Stock Infosys Limited
-7.01% 71B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.88% 52.81B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-5.37% 47.86B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. DTSRF Stock
  4. Financials Ether Capital Corporation