Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.3172 USD | +22.00% | -10.90% | -27.91% |
04-30 | Plurilock Security Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
04-12 | Plurilock Security Inc. announced that it has received CAD 1 million in funding | CI |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|
Capitalization 1 | 17.33 | 34.5 | 10.36 | 6.101 |
Enterprise Value (EV) 1 | 15.66 | 25.23 | 14.33 | 10.07 |
P/E ratio | -2.41 x | -4.74 x | -1.07 x | -0.63 x |
Yield | - | - | - | - |
Capitalization / Revenue | 36.2 x | 0.94 x | 0.16 x | 0.09 x |
EV / Revenue | 32.7 x | 0.69 x | 0.22 x | 0.14 x |
EV / EBITDA | -4.43 x | -4.4 x | -2.08 x | -1.44 x |
EV / FCF | 32,529,737 x | 21,688,966 x | -2,028,772 x | 11,201,940 x |
FCF Yield | 0% | 0% | -0% | 0% |
Price to Book | 10.6 x | 4.98 x | 3.81 x | -1.41 x |
Nbr of stocks (in thousands) | 4,388 | 6,969 | 8,291 | 10,168 |
Reference price 2 | 3.950 | 4.950 | 1.250 | 0.6000 |
Announcement Date | 28/04/21 | 29/04/22 | 01/05/23 | 30/04/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 0.6535 | 0.6469 | 0.4793 | 36.62 | 64.63 | 70.42 |
EBITDA 1 | -1.397 | -1.277 | -3.535 | -5.736 | -6.895 | -7.004 |
EBIT 1 | -1.409 | -1.285 | -3.545 | -5.761 | -7.033 | -7.408 |
Operating Margin | -215.61% | -198.67% | -739.53% | -15.73% | -10.88% | -10.52% |
Earnings before Tax (EBT) 1 | -1.432 | -1.337 | -4.598 | -6.424 | -8.451 | -9.117 |
Net income 1 | -1.432 | -1.337 | -4.598 | -6.277 | -8.447 | -9.086 |
Net margin | -219.07% | -206.7% | -959.31% | -17.14% | -13.07% | -12.9% |
EPS 2 | -1.400 | -1.000 | -1.639 | -1.044 | -1.168 | -0.9574 |
Free Cash Flow | - | -0.921 | 0.4814 | 1.163 | -7.061 | 0.8987 |
FCF margin | - | -142.37% | 100.43% | 3.18% | -10.92% | 1.28% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 21/08/20 | 21/08/20 | 28/04/21 | 29/04/22 | 01/05/23 | 30/04/24 |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 |
---|---|---|---|---|---|---|
Net sales 1 | - | 9.107 | 30.75 | 17.82 | 15.77 | 12.25 |
EBITDA 1 | - | -1.791 | -0.9043 | -1.51 | -0.972 | -1.853 |
EBIT | - | -2.084 | - | - | - | - |
Operating Margin | - | -22.88% | - | - | - | - |
Earnings before Tax (EBT) | - | -2.299 | - | - | - | - |
Net income | -2.379 | -2.305 | - | - | - | - |
Net margin | - | -25.31% | - | - | - | - |
EPS 2 | -0.3000 | -0.3000 | -0.2000 | -0.3000 | -0.2000 | -0.3000 |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 27/05/22 | 26/08/22 | 21/11/22 | 01/05/23 | 29/05/23 | 29/08/23 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | 0.34 | - | - | 3.96 | 3.97 |
Net Cash position 1 | 0.2 | - | 1.67 | 9.27 | - | - |
Leverage (Debt/EBITDA) | - | -0.2651 x | - | - | -0.5744 x | -0.5663 x |
Free Cash Flow | - | -0.92 | 0.48 | 1.16 | -7.06 | 0.9 |
ROE (net income / shareholders' equity) | - | -539% | -536% | -146% | -174% | 894% |
ROA (Net income/ Total Assets) | - | -85.8% | -137% | -34.8% | -20.9% | -18.4% |
Assets 1 | - | 1.558 | 3.353 | 18.05 | 40.44 | 49.25 |
Book Value Per Share 2 | 0.3000 | 0.0300 | 0.3700 | 0.9900 | 0.3300 | -0.4300 |
Cash Flow per Share 2 | 0.2800 | 0.1300 | 0.3800 | 1.360 | 0.3200 | 0.1900 |
Capex | - | 0.01 | 0.03 | 0.06 | 0.03 | 0.01 |
Capex / Sales | - | 0.8% | 5.85% | 0.15% | 0.05% | 0.01% |
Announcement Date | 21/08/20 | 21/08/20 | 28/04/21 | 29/04/22 | 01/05/23 | 30/04/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-13.47% | 192B | |
+0.71% | 167B | |
+6.07% | 156B | |
+8.23% | 103B | |
+36.82% | 84.35B | |
+11.41% | 82.24B | |
-7.05% | 71.76B | |
-18.24% | 55.03B | |
-8.47% | 43.53B |
- Stock Market
- Equities
- PLUR Stock
- PLCKF Stock
- Financials Plurilock Security Inc.