Market Closed -
Toronto S.E.
21:00:00 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
4.36
CAD
|
-0.46%
|
|
+3.30%
|
+12.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
36.43
|
86
|
601
|
766
|
1,297
|
1,460
|
-
|
-
|
Enterprise Value (EV)
1 |
36.43
|
86
|
517
|
712.2
|
1,297
|
1,492
|
1,814
|
1,750
|
P/E ratio
|
-28
x
|
-58
x
|
-127
x
|
-74.8
x
|
-78
x
|
438
x
|
-82.1
x
|
14.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
-
|
-
|
-
|
-
|
-
|
12.3
x
|
4.16
x
|
EV / Revenue
|
-
|
-
|
-
|
-
|
-
|
-
|
15.3
x
|
4.99
x
|
EV / EBITDA
|
-
|
-81.1
x
|
-82.5
x
|
-74.5
x
|
-73.6
x
|
-166
x
|
363
x
|
16.3
x
|
EV / FCF
|
-
|
-69.5
x
|
-12.8
x
|
-12
x
|
-
|
-8.72
x
|
-10.4
x
|
54.7
x
|
FCF Yield
|
-
|
-1.44%
|
-7.81%
|
-8.35%
|
-
|
-11.5%
|
-9.66%
|
1.83%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
130,124
|
148,278
|
237,546
|
256,194
|
332,461
|
333,230
|
-
|
-
|
Reference price
2 |
0.2800
|
0.5800
|
2.530
|
2.990
|
3.900
|
4.380
|
4.380
|
4.380
|
Announcement Date
|
03/04/20
|
11/03/21
|
04/04/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
-
|
-
|
118.8
|
350.5
|
EBITDA
1 |
-
|
-1.06
|
-6.264
|
-9.555
|
-17.61
|
-9
|
5
|
107.2
|
EBIT
|
-
|
-1.203
|
-6.362
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-2.053
|
-3.69
|
-9.788
|
-
|
1
|
-
|
-
|
Net income
1 |
-1.671
|
-2.053
|
-4.363
|
-9.788
|
-13.62
|
1
|
60.2
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
50.69%
|
-
|
EPS
2 |
-0.0100
|
-0.0100
|
-0.0200
|
-0.0400
|
-0.0500
|
0.0100
|
-0.0533
|
0.3100
|
Free Cash Flow
1 |
-
|
-1.238
|
-40.36
|
-59.48
|
-
|
-171.1
|
-175.2
|
32
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-147.54%
|
9.13%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29.85%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/04/20
|
11/03/21
|
04/04/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-2.007
|
-1.175
|
-2.664
|
-1.598
|
-
|
-3.352
|
-5.04
|
-1.926
|
-2.985
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-2.23
|
-1.145
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-0.568
|
-1.496
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
-
|
-
|
-0.0100
|
-
|
-
|
-0.0200
|
-0.0200
|
-
|
-
|
-0.0200
|
-
|
-
|
-
|
-
|
-0.0200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/11/21
|
04/04/22
|
26/05/22
|
17/08/22
|
21/11/22
|
23/03/23
|
11/05/23
|
10/08/23
|
09/11/23
|
21/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
32
|
354
|
290
|
Net Cash position
1 |
-
|
-
|
84
|
53.8
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-3.556
x
|
70.8
x
|
2.705
x
|
Free Cash Flow
1 |
-
|
-1.24
|
-40.4
|
-59.5
|
-
|
-171
|
-175
|
32
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-4.33%
|
-5.62%
|
-
|
0.2%
|
10.5%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
-
|
-0.0400
|
-0.0200
|
-0.0200
|
-
|
-0.0400
|
-0
|
0.4400
|
Capex
1 |
-
|
0.76
|
35.9
|
57.5
|
-
|
221
|
244
|
133
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
205.47%
|
37.87%
|
Announcement Date
|
03/04/20
|
11/03/21
|
04/04/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Last Close Price
4.38
CAD Average target price
5.179
CAD Spread / Average Target +18.23% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.76% | 143B | | -6.59% | 117B | | +0.29% | 71.07B | | +6.49% | 50.28B | | +13.30% | 48.38B | | +39.55% | 39.93B | | +24.57% | 26.1B | | +33.36% | 21.36B | | +60.47% | 18.64B |
Integrated Mining
|