Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
0.04 CAD | -11.11% | -.--% | -.--% |
Valuation
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Capitalization 1 | 2.216 | 0.9848 | 1.231 | 1.984 | 2.484 | 1.987 |
Enterprise Value (EV) 1 | 2.008 | 0.8969 | 1.365 | 2.754 | 3.234 | 2.685 |
P/E ratio | -6.16 x | -2.5 x | - | -3.69 x | -4.77 x | -25.5 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 2.75 x | 1.78 x | 2.83 x | 5.83 x | 5.29 x | 3.34 x |
EV / Revenue | 2.5 x | 1.62 x | 3.14 x | 8.09 x | 6.88 x | 4.51 x |
EV / EBITDA | -7.26 x | -2.67 x | -4.29 x | -4.59 x | -7.63 x | -62.4 x |
EV / FCF | 5.86 x | 16 x | 9.68 x | -5.36 x | 16.5 x | 115 x |
FCF Yield | 17.1% | 6.24% | 10.3% | -18.7% | 6.06% | 0.87% |
Price to Book | 12.2 x | -4.81 x | - | -2.39 x | -2.01 x | -1.53 x |
Nbr of stocks (in thousands) | 49,238 | 49,238 | 49,238 | 49,601 | 49,676 | 49,676 |
Reference price 2 | 0.0450 | 0.0200 | - | 0.0400 | 0.0500 | 0.0400 |
Announcement Date | 27/04/18 | 30/04/19 | 29/04/20 | 30/04/21 | 04/05/22 | 09/06/23 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 0.8046 | 0.5523 | 0.4344 | 0.3405 | 0.47 | 0.595 |
EBITDA 1 | -0.2767 | -0.3357 | -0.318 | -0.6001 | -0.4241 | -0.043 |
EBIT 1 | -0.2919 | -0.3499 | -0.3246 | -0.6067 | -0.4243 | -0.0437 |
Operating Margin | -36.27% | -63.35% | -74.73% | -178.17% | -90.28% | -7.34% |
Earnings before Tax (EBT) 1 | -0.3597 | -0.394 | -0.3837 | -0.5371 | -0.521 | -0.0778 |
Net income 1 | -0.3597 | -0.394 | -0.3837 | -0.5371 | -0.521 | -0.0778 |
Net margin | -44.7% | -71.34% | -88.33% | -157.73% | -110.87% | -13.08% |
EPS 2 | -0.007304 | -0.008002 | -0.007791 | -0.0108 | -0.0105 | -0.001566 |
Free Cash Flow 1 | 0.3429 | 0.056 | 0.141 | -0.5137 | 0.1959 | 0.0233 |
FCF margin | 42.62% | 10.13% | 32.45% | -150.85% | 41.69% | 3.92% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 27/04/18 | 30/04/19 | 29/04/20 | 30/04/21 | 04/05/22 | 09/06/23 |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | 0.13 | 0.77 | 0.75 | 0.7 |
Net Cash position 1 | 0.21 | 0.09 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | -0.4213 x | -1.283 x | -1.77 x | -16.22 x |
Free Cash Flow 1 | 0.34 | 0.06 | 0.14 | -0.51 | 0.2 | 0.02 |
ROE (net income / shareholders' equity) | -103% | 3,505% | 96.7% | 75.8% | 50.5% | 6.14% |
ROA (Net income/ Total Assets) | -26.4% | -45.4% | -60.7% | -128% | -115% | -15% |
Assets 1 | 1.362 | 0.8674 | 0.6321 | 0.4209 | 0.4514 | 0.5176 |
Book Value Per Share 2 | 0 | -0 | -0.0100 | -0.0200 | -0.0200 | -0.0300 |
Cash Flow per Share 2 | 0 | 0 | 0 | - | 0 | 0 |
Capex 1 | 0 | - | - | - | 0 | - |
Capex / Sales | 0.46% | - | - | - | 0.48% | - |
Announcement Date | 27/04/18 | 30/04/19 | 29/04/20 | 30/04/21 | 04/05/22 | 09/06/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-.--% | 14.45L | |
-30.75% | 123.53Cr | |
-44.72% | 47Cr | |
-48.87% | 13Cr | |
-43.72% | 9.29Cr |
- Stock Market
- Equities
- TTD Stock
- Financials Tinkerine Studios Ltd.