Financials Tinkerine Studios Ltd.

Equities

TTD

CA8875391044

Electronic Equipment & Parts

Delayed Toronto S.E. 01:18:23 12/03/2022 am IST 5-day change 1st Jan Change
0.04 CAD -11.11% Intraday chart for Tinkerine Studios Ltd. -.--% -.--%

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
1CAD in Million2CAD
Estimates

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
1CAD in Million2CAD
Estimates

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
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TTD Stock
  4. Financials Tinkerine Studios Ltd.