Market Closed -
Toronto S.E.
01:30:00 04/05/2024 am IST
|
5-day change
|
1st Jan Change
|
2.4
CAD
|
0.00%
|
|
+5.26%
|
+9.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
310
|
1,549
|
1,173
|
296.2
|
476.7
|
510.9
|
-
|
-
|
Enterprise Value (EV)
1 |
365.5
|
1,705
|
1,279
|
475.4
|
476.7
|
677.9
|
710.9
|
510.9
|
P/E ratio
|
-1.41
x
|
-12
x
|
615
x
|
-0.85
x
|
-4.74
x
|
-39.9
x
|
47.8
x
|
8.77
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.12
x
|
9.8
x
|
5.57
x
|
1.2
x
|
1.5
x
|
1.47
x
|
1.33
x
|
1.16
x
|
EV / Revenue
|
6.03
x
|
10.8
x
|
6.08
x
|
1.92
x
|
1.5
x
|
1.95
x
|
1.84
x
|
1.16
x
|
EV / EBITDA
|
-19.3
x
|
35.6
x
|
19.5
x
|
12.2
x
|
6.93
x
|
8.97
x
|
7.92
x
|
4.56
x
|
EV / FCF
|
-
|
-80.6
x
|
-17.7
x
|
-7.23
x
|
-
|
20.9
x
|
28.4
x
|
85.2
x
|
FCF Yield
|
-
|
-1.24%
|
-5.65%
|
-13.8%
|
-
|
4.79%
|
3.52%
|
1.17%
|
Price to Book
|
4.05
x
|
169
x
|
4.98
x
|
0.98
x
|
-
|
3.25
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
1,41,879
|
1,55,321
|
1,90,880
|
2,59,125
|
2,87,271
|
2,91,298
|
-
|
-
|
Reference price
2 |
2.185
|
9.971
|
6.145
|
1.143
|
1.659
|
1.754
|
1.754
|
1.754
|
Announcement Date
|
23/04/20
|
23/03/21
|
16/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
60.59
|
158
|
210.4
|
247.8
|
317.3
|
347.2
|
385.6
|
440.2
|
EBITDA
1 |
-18.96
|
47.85
|
65.64
|
38.84
|
68.8
|
75.57
|
89.77
|
112
|
EBIT
1 |
-45.92
|
47.56
|
23.48
|
-23.74
|
41.44
|
41.09
|
46.98
|
75.8
|
Operating Margin
|
-75.78%
|
30.11%
|
11.16%
|
-9.58%
|
13.06%
|
11.84%
|
12.18%
|
17.22%
|
Earnings before Tax (EBT)
1 |
-
|
-100.8
|
34.45
|
-310.2
|
-58.83
|
19.77
|
44.95
|
73.8
|
Net income
1 |
-154.1
|
-123.6
|
3.111
|
-329.9
|
-95.54
|
-13.59
|
16.28
|
54.2
|
Net margin
|
-254.26%
|
-78.22%
|
1.48%
|
-133.12%
|
-30.11%
|
-3.91%
|
4.22%
|
12.31%
|
EPS
2 |
-1.549
|
-0.8285
|
0.0100
|
-1.350
|
-0.3500
|
-0.0440
|
0.0367
|
0.2000
|
Free Cash Flow
1 |
-
|
-21.16
|
-72.28
|
-65.75
|
-
|
32.48
|
25.05
|
6
|
FCF margin
|
-
|
-13.39%
|
-34.35%
|
-26.53%
|
-
|
9.36%
|
6.5%
|
1.36%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
42.98%
|
27.9%
|
5.35%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
153.88%
|
11.07%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/04/20
|
23/03/21
|
16/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
49.14
|
49.2
|
49.66
|
64.8
|
67.02
|
66.34
|
69.4
|
72.12
|
89.24
|
85.55
|
81.4
|
85.26
|
88.49
|
90.79
|
EBITDA
1 |
10.5
|
11.86
|
3.287
|
5.768
|
11.32
|
18.46
|
12.21
|
12.82
|
24.15
|
19.63
|
15.3
|
18.17
|
20.01
|
20.6
|
EBIT
1 |
3.826
|
0.3
|
-10.03
|
-14
|
-8.054
|
8.346
|
5.724
|
2.498
|
16.96
|
16.26
|
8.174
|
10.19
|
11.71
|
11.82
|
Operating Margin
|
7.79%
|
0.61%
|
-20.2%
|
-21.61%
|
-12.02%
|
12.58%
|
8.25%
|
3.46%
|
19%
|
19.01%
|
10.04%
|
11.95%
|
13.23%
|
13.02%
|
Earnings before Tax (EBT)
1 |
66.44
|
-15.71
|
-12.26
|
18.85
|
-345
|
28.25
|
-10.1
|
-6.407
|
5.104
|
-51.02
|
1.239
|
3.536
|
5.098
|
6.227
|
Net income
1 |
60.37
|
-17.31
|
-16.36
|
13.22
|
-313.2
|
-13.56
|
-22.77
|
-15.62
|
-10.6
|
-44.14
|
-8.895
|
-7.661
|
-6.63
|
-5.738
|
Net margin
|
122.86%
|
-35.17%
|
-32.94%
|
20.4%
|
-467.31%
|
-20.43%
|
-32.81%
|
-21.66%
|
-11.88%
|
-51.59%
|
-10.93%
|
-8.99%
|
-7.49%
|
-6.32%
|
EPS
2 |
0.3300
|
-0.1000
|
-0.0800
|
0.0500
|
-1.230
|
-0.0300
|
-0.0900
|
-0.0500
|
-0.0400
|
-0.1600
|
-0.0275
|
-0.0250
|
-0.0225
|
-0.0175
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/11/21
|
16/03/22
|
12/05/22
|
11/08/22
|
14/11/22
|
16/03/23
|
11/05/23
|
10/08/23
|
09/11/23
|
14/03/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
55.5
|
156
|
106
|
179
|
-
|
167
|
200
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-2.927
x
|
3.259
x
|
1.607
x
|
4.615
x
|
-
|
2.21
x
|
2.228
x
|
-
|
Free Cash Flow
1 |
-
|
-21.2
|
-72.3
|
-65.8
|
-
|
32.5
|
25.1
|
6
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-14.1%
|
-
|
-5.7%
|
11.4%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
0.3%
|
-5.98%
|
-
|
-2.35%
|
8.2%
|
-
|
Assets
1 |
-
|
-
|
1,024
|
5,521
|
-
|
578.2
|
198.5
|
-
|
Book Value Per Share
2 |
0.5400
|
0.0600
|
1.230
|
1.170
|
-
|
0.5400
|
-
|
-
|
Cash Flow per Share
2 |
-0.3400
|
0.1800
|
-0.1800
|
-0.1100
|
-
|
-0.0700
|
-
|
-
|
Capex
1 |
-
|
47.5
|
40.5
|
39.6
|
-
|
14.7
|
6.7
|
-
|
Capex / Sales
|
-
|
30.04%
|
19.23%
|
15.99%
|
-
|
4.25%
|
1.74%
|
-
|
Announcement Date
|
23/04/20
|
23/03/21
|
16/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Last Close Price
1.754
USD Average target price
3.1
USD Spread / Average Target +76.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.09% | 511M | | +21.39% | 3.13B | | +18.20% | 1.75B | | +103.17% | 688M | | +39.44% | 172M | | +9.17% | 114M | | +5.85% | 101M | | +59.55% | 59.49M |
Cannabis Product Retailers
|