Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
8.1 CAD | -1.10% | -6.68% | +13.13% |
Valuation
Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 50.86 | 391 | 1,010 | 1,128 | - | - |
Enterprise Value (EV) 1 | 50.86 | 391 | 1,010 | 1,078 | 1,081 | 1,097 |
P/E ratio | -10.2 x | -15.4 x | -35 x | -34.6 x | -34 x | -34.8 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | - | - | - | - | - | - |
EV / Revenue | - | - | - | - | - | - |
EV / EBITDA | - | -15.4 x | -28.1 x | -27.5 x | -29.2 x | -29.8 x |
EV / FCF | - | - | - | -46.1 x | -36.8 x | -34.1 x |
FCF Yield | - | - | - | -2.17% | -2.72% | -2.93% |
Price to Book | - | - | - | 24.5 x | 49.8 x | 96.4 x |
Nbr of stocks (in thousands) | 124,794 | 172,124 | 187,082 | 188,558 | - | - |
Reference price 2 | 0.4076 | 2.272 | 5.401 | 5.980 | 5.980 | 5.980 |
Announcement Date | 15/04/21 | 31/03/23 | 23/03/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net sales 1 | - | - | - | - | - | - |
EBITDA 1 | - | -25.43 | -36 | -39.2 | -37.06 | -36.87 |
EBIT 1 | - | -25.44 | -36.01 | -39.02 | -39.02 | -39.02 |
Operating Margin | - | - | - | - | - | - |
Earnings before Tax (EBT) 1 | - | -23.96 | -27.73 | -33.64 | -34.1 | -34.15 |
Net income 1 | -4.695 | -23.96 | -27.73 | -33.64 | -34.1 | -34.15 |
Net margin | - | - | - | - | - | - |
EPS 2 | -0.0398 | -0.1478 | -0.1544 | -0.1730 | -0.1760 | -0.1720 |
Free Cash Flow 1 | - | - | - | -23.38 | -29.35 | -32.15 |
FCF margin | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - | - |
Announcement Date | 15/04/21 | 31/03/23 | 23/03/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 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 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA 1 | - | -8.085 | -4.665 | -6.194 | - | -8.929 | -6.373 | -8.605 | -17.85 | -9.938 | -5.554 | -5.737 | -11.84 | -9.644 |
EBIT 1 | - | -8.087 | -4.667 | -6.196 | - | -8.932 | -6.376 | -8.611 | -17.86 | -10.48 | -6.628 | -8.735 | - | - |
Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) 1 | - | -7.458 | -4.537 | -5.928 | - | -7.165 | -3.1 | -6.333 | -14.46 | -8.903 | -3.212 | -7.695 | - | - |
Net income 1 | -6.773 | -7.458 | -4.537 | -5.928 | -11.32 | -7.165 | -3.1 | -6.333 | -14.46 | -8.903 | -3.212 | -7.695 | - | - |
Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EPS 2 | -0.0468 | -0.0464 | -0.0299 | -0.0296 | - | -0.0442 | -0.0147 | -0.0294 | -0.0806 | -0.0445 | -0.0300 | -0.0380 | - | -0.0440 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 19/05/22 | 25/08/22 | 26/11/22 | 31/03/23 | 15/05/23 | 24/08/23 | 24/11/23 | 23/03/24 | 14/05/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | - | - | - | 50.1 | 46.9 | 30.2 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | - | - | -23.4 | -29.4 | -32.1 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | - | - | - | 0.2400 | 0.1200 | 0.0600 |
Cash Flow per Share 2 | - | -0.0300 | - | - | -0.1500 | -0.1600 | -0.1700 |
Capex 1 | - | - | - | - | - | 207 | 312 |
Capex / Sales | - | - | - | - | - | - | - |
Announcement Date | 15/04/21 | 13/04/22 | 31/03/23 | 23/03/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+13.13% | 1.13B | |
-15.33% | 145B | |
-10.97% | 112B | |
-4.45% | 69.58B | |
-11.33% | 42.34B | |
+1.99% | 40.76B | |
+26.97% | 38.19B | |
+110.35% | 34.04B | |
+17.05% | 24.88B | |
+75.59% | 19.7B |
- Stock Market
- Equities
- NGEX Stock
- Financials NGEx Minerals Ltd.