|
Fiscal Period: December
|
2021 |
2022 |
2023 |
Capitalization1 |
61,1 | 36,1 | 36,1 |
Enterprise Value (EV)1 |
55,7 | 41,8 | 43,4 |
P/E ratio |
-3,79x | -1,80x | -5,14x |
Yield |
- | - | - |
Capitalization / Revenue |
1,28x | 0,66x | 0,58x |
EV / Revenue |
1,17x | 0,76x | 0,70x |
EV / EBITDA |
-12,0x | -5,24x | 32,0x |
Enterprise Value (EV) / FCF |
-7,02x | -4,88x | -8,45x |
FCF Yield |
-14,2% | -20,5% | -11,8% |
Price to Book |
- | - | - |
Nbr of stocks (in thousands) |
48 905 | 50 075 | 50 075 |
Reference price (CAD) |
1,25 | 0,72 | 0,72 |
Announcement Date |
03/31/2022 | - | - |
1 CAD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2019 |
2020 |
2021 |
2022 |
2023 |
Net sales1 |
46,3 | 38,6 | 47,8 | 54,7 | 62,3 |
EBITDA1 |
- | 4,52 | -4,64 | -7,98 | 1,36 |
Operating profit (EBIT)1 |
- | -3,29 | -15,1 | -17,4 | -8,75 |
Operating Margin |
- | -8,54% | -31,5% | -31,8% | -14,0% |
Pre-Tax Profit (EBT)1 |
- | - | -16,3 | -18,7 | -10,1 |
Net income1 |
-0,12 | - | -15,7 | -20,2 | -10,1 |
Net margin |
-0,26% | - | -32,8% | -36,9% | -16,2% |
EPS2 |
- | - | -0,33 | -0,40 | -0,14 |
Free Cash Flow1 |
- | 4,14 | -7,93 | -8,56 | -5,13 |
FCF margin |
- | 10,7% | -16,6% | -15,6% | -8,24% |
FCF Conversion |
- | 91,6% | 171% | 107% | -378% |
Dividend per Share |
- | - | - | - | - |
Announcement Date |
12/11/2020 | 03/30/2021 | 03/31/2022 | - | - |
1 CAD in Million 2 CAD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
Net sales1 |
11,0 | 10,0 | 11,2 | 12,6 | 13,9 | 13,0 | 13,8 | 12,6 | 15,2 |
EBITDA1 |
0,30 | -0,66 | -0,69 | -1,82 | -1,51 | -2,42 | -2,94 | -2,15 | -0,58 |
Operating profit (EBIT)1 |
-3,01 | -2,62 | -3,06 | -5,33 | -4,55 | -4,76 | -5,06 | -5,12 | -2,66 |
Operating Margin |
-27,4% | -26,2% | -27,3% | -42,2% | -32,7% | -36,6% | -36,7% | -40,7% | -17,6% |
Pre-Tax Profit (EBT)1 |
- | -2,74 | -3,39 | -5,47 | -4,69 | -5,04 | -5,45 | -5,59 | -2,99 |
Net income1 |
- | -2,46 | -2,83 | -5,44 | -4,94 | -4,32 | -4,23 | -9,10 | -2,99 |
Net margin |
- | -24,5% | -25,3% | -43,0% | -35,4% | -33,2% | -30,6% | -72,3% | -19,7% |
EPS2 |
- | -0,05 | -0,06 | -0,11 | -0,10 | -0,09 | -0,08 | -0,18 | -0,06 |
Dividend per Share |
- | - | - | - | - | - | - | - | - |
Announcement Date |
03/30/2021 | 05/13/2021 | 08/16/2021 | 11/15/2021 | 03/31/2022 | 05/16/2022 | 08/15/2022 | 11/14/2022 | - |
1 CAD in Million 2 CAD |
|
|
|
Fiscal Period: December
|
2019 |
2020 |
2021 |
2022 |
2023 |
Net Debt1 |
- | - | - | 5,74 | 7,31 |
Net Cash position1 |
- | - | 5,42 | - | - |
Leverage (Debt / EBITDA) |
- | - | 1,17x | -0,72x | 5,39x |
Free Cash Flow1 |
- | 4,14 | -7,93 | -8,56 | -5,13 |
ROE (Net Profit / Equities) |
- | - | - | - | - |
Shareholders' equity1 |
- | - | - | - | - |
ROA (Net Profit / Asset) |
- | - | - | - | - |
Assets1 |
- | - | - | - | - |
Book Value Per Share |
- | - | - | - | - |
Cash Flow per Share |
- | - | - | - | - |
Capex1 |
- | 0,09 | 0,83 | 0,42 | 0,93 |
Capex / Sales |
- | 0,22% | 1,74% | 0,77% | 1,49% |
Announcement Date |
12/11/2020 | 03/30/2021 | 03/31/2022 | - | - |
1 CAD in Million |
|
| |
|
Capitalization (CAD) |
36 054 145 |
Capitalization (USD) |
26 826 400 |
Net sales (CAD) |
47 817 000 |
Net sales (USD) |
35 578 654 |
Number of employees |
400 |
Sales / Employee (CAD) |
119 543 |
Sales / Employee (USD) |
88 947 |
Free-Float |
16,5% |
Free-Float capitalization (CAD) |
5 949 018 |
Free-Float capitalization (USD) |
4 426 418 |
Avg. Exchange 20 sessions (CAD) |
2 758 |
Avg. Exchange 20 sessions (USD) |
2 052 |
Average Daily Capital Traded |
0,01% |
|