Financials Sherpa II Holdings Corp.

Equities

SHRP

CA82420H1029

Mining Support Services & Equipment

Market Closed - Toronto S.E. 11:00:00 2024-04-16 am EDT 5-day change 1st Jan Change
0.095 CAD 0.00% Intraday chart for Sherpa II Holdings Corp. 0.00% -5.00%

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023
Capitalization 1 0.3286 0.186 1.329 1.876 0.6252
Enterprise Value (EV) 1 -0.061 -0.1467 1.148 1.417 0.6171
P/E ratio -1.72 x -2.47 x -5.19 x -11.1 x -14.5 x
Yield - - - - -
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / FCF 3,895,482 x 7,189,764 x -4,082,966 x -28,989,711 x -1,185,423 x
FCF Yield 0% 0% -0% -0% -0%
Price to Book 0.65 x 0.59 x 2.82 x 2.48 x 0.88 x
Nbr of stocks (in thousands) 4,381 3,381 10,631 15,631 15,631
Reference price 2 0.0750 0.0550 0.1250 0.1200 0.0400
Announcement Date 10/28/19 10/23/20 10/25/21 10/28/22 10/27/23
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -0.0635 -0.0812 -0.062 -0.2041 -0.1363 -0.098
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 -0.0635 -0.1144 -0.0754 -0.2081 -0.1476 -0.0431
Net income 1 -0.0635 -0.1144 -0.0754 -0.2081 -0.1476 -0.0431
Net margin - - - - - -
EPS - -0.0437 -0.0223 -0.0241 -0.0109 -0.002754
Free Cash Flow - -0.0157 -0.0204 -0.2812 -0.0489 -0.5205
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 8/31/18 10/28/19 10/23/20 10/25/21 10/28/22 10/27/23
1CAD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 0.08 0.39 0.33 0.18 0.46 0.01
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - -0.02 -0.02 -0.28 -0.05 -0.52
ROE (net income / shareholders' equity) - -50.3% -21.5% -53% -24.1% -5.87%
ROA (Net income/ Total Assets) - -20.6% -10.6% -30.3% -12.6% -7.61%
Assets 1 - 0.5555 0.7103 0.6874 1.173 0.5655
Book Value Per Share - 0.1200 0.0900 0.0400 0.0500 0.0500
Cash Flow per Share - 0.1200 0.1000 0.0200 0.0300 0
Capex - - - 0.18 0.05 0.43
Capex / Sales - - - - - -
Announcement Date 8/31/18 10/28/19 10/23/20 10/25/21 10/28/22 10/27/23
1CAD in Million
Estimates
  1. Stock Market
  2. Equities
  3. SHRP Stock
  4. Financials Sherpa II Holdings Corp.