25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Champion Iron Ltd
Buy, Hold or Sell?

Let's analyze Champion Iron Ltd together

I guess you are interested in Champion Iron Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Champion Iron Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Champion Iron Ltd

I send you an email if I find something interesting about Champion Iron Ltd.

1. Quick Overview

1.1. Quick analysis of Champion Iron Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Champion Iron Ltd? (30 sec.)

How much money do you get?

How much money do you get?
A$0.14
When do you have the money?
1 year
How often do you get paid?
42.5%

What is your share worth?

Current worth
A$2.93
Expected worth in 1 year
A$2.99
How sure are you?
67.5%

+ What do you gain per year?

Total Gains per Share
A$0.28
Return On Investment
4.6%

For what price can you sell your share?

Current Price per Share
A$6.03
Expected price per share
A$4.9428706866197 - A$6.35
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Champion Iron Ltd (5 min.)




Live pricePrice per Share (EOD)
A$6.03
Intrinsic Value Per Share
A$-18.24 - A$-6.75
Total Value Per Share
A$-15.30 - A$-3.82

2.2. Growth of Champion Iron Ltd (5 min.)




Is Champion Iron Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$983.9m$907.6m$90.4m9.1%

How much money is Champion Iron Ltd making?

Current yearPrevious yearGrowGrow %
Making money$22.6m$52.2m-$29.5m-130.5%
Net Profit Margin7.8%16.6%--

How much money comes from the company's main activities?

2.3. Financial Health of Champion Iron Ltd (5 min.)




2.4. Comparing to competitors in the Steel industry (5 min.)




  Industry Rankings (Steel)  


Richest
#91 / 324

Most Revenue
#140 / 324

Most Profit
#85 / 324
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Champion Iron Ltd?

Welcome investor! Champion Iron Ltd's management wants to use your money to grow the business. In return you get a share of Champion Iron Ltd.

First you should know what it really means to hold a share of Champion Iron Ltd. And how you can make/lose money.

Speculation

The Price per Share of Champion Iron Ltd is A$6.03. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Champion Iron Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Champion Iron Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$2.93. Based on the TTM, the Book Value Change Per Share is A$0.01 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.10 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is A$0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Champion Iron Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.000.0%0.040.7%0.101.6%0.101.7%0.050.9%
Usd Book Value Change Per Share-0.07-1.1%0.010.2%0.061.1%0.071.2%0.040.7%
Usd Dividend Per Share0.071.1%0.030.6%0.071.1%0.040.7%0.020.3%
Usd Total Gains Per Share0.000.0%0.040.7%0.132.2%0.111.8%0.061.0%
Usd Price Per Share3.65-4.28-4.43-3.63-2.16-
Price to Earnings Ratio392.81-120.19-18.10-33.33-18.53-
Price-to-Total Gains Ratio1,623.48-488.64--6.36-96.12-42.48-
Price to Book Ratio1.96-2.26-2.57-2.54-3.14-
Price-to-Total Gains Ratio1,623.48-488.64--6.36-96.12-42.48-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.832668
Number of shares260
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.04
Usd Book Value Change Per Share0.010.07
Usd Total Gains Per Share0.040.11
Gains per Quarter (260 shares)11.4028.47
Gains per Year (260 shares)45.59113.89
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
13610364173104
272198282146218
310829128123218332
414438174164291446
518048220206364560
621658266247437674
725267312288509788
828877358329582902
9324864043706551016
10360964504117281130

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%27.013.00.067.5%27.023.00.054.0%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%15.05.00.075.0%24.016.00.060.0%27.023.00.054.0%
Dividend per Share2.00.02.050.0%9.00.03.075.0%17.00.03.085.0%17.00.023.042.5%17.00.033.034.0%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%27.013.00.067.5%30.020.00.060.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Champion Iron Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.1050.015-826%0.101-204%0.110-196%0.068-254%
Book Value Per Share--2.9352.971-1%2.705+8%2.271+29%1.282+129%
Current Ratio--2.2812.422-6%3.018-24%2.725-16%4.748-52%
Debt To Asset Ratio--0.5270.494+7%0.467+13%0.466+13%0.447+18%
Debt To Equity Ratio--1.1140.980+14%0.878+27%0.888+25%1.321-16%
Dividend Per Share--0.1090.054+100%0.108+0%0.062+75%0.031+250%
Enterprise Value--1412164692.7502278221008.828-38%2783224991.850-49%2348914858.216-40%1379767598.140+2%
Eps--0.0040.067-95%0.156-98%0.163-98%0.084-96%
Ev To Ebitda Ratio--4.8615.758-16%4.410+10%4.003+21%-2.661+155%
Ev To Sales Ratio--0.8771.395-37%1.530-43%1.513-42%infnan%
Free Cash Flow Per Share---0.419-0.169-60%0.135-411%0.021-2141%0.008-5665%
Free Cash Flow To Equity Per Share---0.195-0.157-20%0.126-254%0.009-2307%0.015-1390%
Gross Profit Margin--1.0000.993+1%1.0000%0.999+0%0.999+0%
Intrinsic Value_10Y_max---6.754--------
Intrinsic Value_10Y_min---18.238--------
Intrinsic Value_1Y_max---0.072--------
Intrinsic Value_1Y_min---0.534--------
Intrinsic Value_3Y_max---0.678--------
Intrinsic Value_3Y_min---2.735--------
Intrinsic Value_5Y_max---1.839--------
Intrinsic Value_5Y_min---6.157--------
Market Cap3125053578.240+3%3032912244.2503556630549.630-15%3683322532.500-18%3008328208.326+1%1784777190.195+70%
Net Profit Margin--0.0050.078-94%0.166-97%0.212-98%-390.274+8141153%
Operating Margin--0.0800.169-53%0.299-73%0.375-79%-469.032+584451%
Operating Ratio--0.8600.835+3%0.700+23%0.625+38%564.167-100%
Pb Ratio2.055+5%1.9592.264-13%2.572-24%2.539-23%3.139-38%
Pe Ratio411.942+5%392.814120.187+227%18.104+2070%33.329+1079%18.533+2020%
Price Per Share6.030+5%5.7506.728-15%6.978-18%5.716+1%3.394+69%
Price To Free Cash Flow Ratio-3.600-5%-3.4339.244-137%-11.330+230%1.743-297%-2.697-21%
Price To Total Gains Ratio1702.532+5%1623.476488.645+232%-6.357+100%96.118+1589%42.484+3721%
Quick Ratio--0.9711.167-17%1.640-41%1.841-47%5.924-84%
Return On Assets--0.0010.012-95%0.030-98%0.046-99%0.015-96%
Return On Equity--0.0010.023-94%0.057-98%0.084-99%0.033-96%
Total Gains Per Share--0.0040.069-95%0.210-98%0.172-98%0.099-96%
Usd Book Value--983930068.447998016639.778-1%907608648.323+8%759702767.606+30%428589927.522+130%
Usd Book Value Change Per Share---0.0670.009-826%0.064-204%0.070-196%0.043-254%
Usd Book Value Per Share--1.8651.888-1%1.720+8%1.443+29%0.815+129%
Usd Dividend Per Share--0.0690.035+100%0.069+0%0.040+75%0.020+250%
Usd Enterprise Value--897571878.7121448037273.211-38%1769017804.820-49%1492970283.882-40%876980285.378+2%
Usd Eps--0.0020.043-95%0.099-98%0.104-98%0.053-96%
Usd Free Cash Flow---140372782.845-56732631.460-60%45234737.817-410%6734931.061-2184%2449438.503-5831%
Usd Free Cash Flow Per Share---0.266-0.108-60%0.086-411%0.013-2141%0.005-5665%
Usd Free Cash Flow To Equity Per Share---0.124-0.100-20%0.080-254%0.006-2307%0.010-1390%
Usd Market Cap1986284054.329+3%1927719022.4452260594377.345-15%2341119801.657-18%1912093409.212+1%1134404382.088+70%
Usd Price Per Share3.833+5%3.6554.276-15%4.435-18%3.633+1%2.157+69%
Usd Profit--1226864.80322672687.051-95%52255737.669-98%54372590.354-98%27975098.899-96%
Usd Revenue--255922165.612266708674.984-4%291659447.728-12%247308707.930+3%145946422.983+75%
Usd Total Gains Per Share--0.0020.044-95%0.133-98%0.110-98%0.063-96%
 EOD+5 -3MRQTTM+7 -33YOY+9 -305Y+14 -2610Y+20 -19

3.3 Fundamental Score

Let's check the fundamental score of Champion Iron Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15411.942
Price to Book Ratio (EOD)Between0-12.055
Net Profit Margin (MRQ)Greater than00.005
Operating Margin (MRQ)Greater than00.080
Quick Ratio (MRQ)Greater than10.971
Current Ratio (MRQ)Greater than12.281
Debt to Asset Ratio (MRQ)Less than10.527
Debt to Equity Ratio (MRQ)Less than11.114
Return on Equity (MRQ)Greater than0.150.001
Return on Assets (MRQ)Greater than0.050.001
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Champion Iron Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5059.157
Ma 20Greater thanMa 505.711
Ma 50Greater thanMa 1005.790
Ma 100Greater thanMa 2005.937
OpenGreater thanClose6.060
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Champion Iron Ltd

Champion Iron Limited engages in the acquisition, exploration, development, and production of iron ore deposits in Canada. Its flagship projects include the Bloom Lake Mine located in south end of the Labrador; the Consolidated Fire Lake North project that includes the Fire Lake North, Don Lake, Bellechasse, and Oil Can deposits situated in Quebec; and the Kamistiatusset project located in the Labrador. It sells its iron ore concentrate in China, Japan, the Middle East, Europe, South Korea, India, and internationally. Champion Iron Limited is headquartered in Rozelle, Australia.

Fundamental data was last updated by Penke on 2025-02-08 18:28:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Champion Iron Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Champion Iron Ltd to the Steel industry mean.
  • A Net Profit Margin of 0.5% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Champion Iron Ltd:

  • The MRQ is 0.5%. The company is not making a profit/loss.
  • The TTM is 7.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM7.8%-7.3%
TTM7.8%YOY16.6%-8.8%
TTM7.8%5Y21.2%-13.4%
5Y21.2%10Y-39,027.4%+39,048.6%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%1.9%-1.4%
TTM7.8%2.5%+5.3%
YOY16.6%2.8%+13.8%
5Y21.2%3.6%+17.6%
10Y-39,027.4%2.7%-39,030.1%
4.3.1.2. Return on Assets

Shows how efficient Champion Iron Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Champion Iron Ltd to the Steel industry mean.
  • 0.1% Return on Assets means that Champion Iron Ltd generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Champion Iron Ltd:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.1%TTM1.2%-1.1%
TTM1.2%YOY3.0%-1.8%
TTM1.2%5Y4.6%-3.4%
5Y4.6%10Y1.5%+3.1%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%0.5%-0.4%
TTM1.2%0.9%+0.3%
YOY3.0%1.1%+1.9%
5Y4.6%1.4%+3.2%
10Y1.5%0.9%+0.6%
4.3.1.3. Return on Equity

Shows how efficient Champion Iron Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Champion Iron Ltd to the Steel industry mean.
  • 0.1% Return on Equity means Champion Iron Ltd generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Champion Iron Ltd:

  • The MRQ is 0.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM2.3%-2.1%
TTM2.3%YOY5.7%-3.4%
TTM2.3%5Y8.4%-6.1%
5Y8.4%10Y3.3%+5.1%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%0.9%-0.8%
TTM2.3%1.5%+0.8%
YOY5.7%1.9%+3.8%
5Y8.4%2.7%+5.7%
10Y3.3%1.9%+1.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Champion Iron Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Champion Iron Ltd is operating .

  • Measures how much profit Champion Iron Ltd makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Champion Iron Ltd to the Steel industry mean.
  • An Operating Margin of 8.0% means the company generated $0.08  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Champion Iron Ltd:

  • The MRQ is 8.0%. The company is operating less efficient.
  • The TTM is 16.9%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ8.0%TTM16.9%-8.9%
TTM16.9%YOY29.9%-13.0%
TTM16.9%5Y37.5%-20.6%
5Y37.5%10Y-46,903.2%+46,940.7%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ8.0%5.4%+2.6%
TTM16.9%5.0%+11.9%
YOY29.9%3.8%+26.1%
5Y37.5%4.9%+32.6%
10Y-46,903.2%4.2%-46,907.4%
4.3.2.2. Operating Ratio

Measures how efficient Champion Iron Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Steel industry mean).
  • An Operation Ratio of 0.86 means that the operating costs are $0.86 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Champion Iron Ltd:

  • The MRQ is 0.860. The company is less efficient in keeping operating costs low.
  • The TTM is 0.835. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.860TTM0.835+0.025
TTM0.835YOY0.700+0.135
TTM0.8355Y0.625+0.210
5Y0.62510Y564.167-563.542
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8601.252-0.392
TTM0.8351.215-0.380
YOY0.7001.029-0.329
5Y0.6251.036-0.411
10Y564.1671.045+563.122
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Champion Iron Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Champion Iron Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Steel industry mean).
  • A Current Ratio of 2.28 means the company has $2.28 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Champion Iron Ltd:

  • The MRQ is 2.281. The company is able to pay all its short-term debts. +1
  • The TTM is 2.422. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.281TTM2.422-0.141
TTM2.422YOY3.018-0.596
TTM2.4225Y2.725-0.304
5Y2.72510Y4.748-2.022
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2811.643+0.638
TTM2.4221.686+0.736
YOY3.0181.736+1.282
5Y2.7251.677+1.048
10Y4.7481.527+3.221
4.4.3.2. Quick Ratio

Measures if Champion Iron Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Champion Iron Ltd to the Steel industry mean.
  • A Quick Ratio of 0.97 means the company can pay off $0.97 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Champion Iron Ltd:

  • The MRQ is 0.971. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.167. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.971TTM1.167-0.196
TTM1.167YOY1.640-0.472
TTM1.1675Y1.841-0.673
5Y1.84110Y5.924-4.084
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9710.590+0.381
TTM1.1670.657+0.510
YOY1.6400.718+0.922
5Y1.8410.747+1.094
10Y5.9240.714+5.210
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Champion Iron Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Champion Iron Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Champion Iron Ltd to Steel industry mean.
  • A Debt to Asset Ratio of 0.53 means that Champion Iron Ltd assets are financed with 52.7% credit (debt) and the remaining percentage (100% - 52.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Champion Iron Ltd:

  • The MRQ is 0.527. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.494. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.527TTM0.494+0.033
TTM0.494YOY0.467+0.027
TTM0.4945Y0.466+0.028
5Y0.46610Y0.447+0.020
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5270.436+0.091
TTM0.4940.452+0.042
YOY0.4670.458+0.009
5Y0.4660.470-0.004
10Y0.4470.501-0.054
4.5.4.2. Debt to Equity Ratio

Measures if Champion Iron Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Champion Iron Ltd to the Steel industry mean.
  • A Debt to Equity ratio of 111.4% means that company has $1.11 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Champion Iron Ltd:

  • The MRQ is 1.114. The company is able to pay all its debts with equity. +1
  • The TTM is 0.980. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.114TTM0.980+0.134
TTM0.980YOY0.878+0.102
TTM0.9805Y0.888+0.092
5Y0.88810Y1.321-0.433
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1140.784+0.330
TTM0.9800.842+0.138
YOY0.8780.854+0.024
5Y0.8880.954-0.066
10Y1.3211.112+0.209
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Champion Iron Ltd generates.

  • Above 15 is considered overpriced but always compare Champion Iron Ltd to the Steel industry mean.
  • A PE ratio of 392.81 means the investor is paying $392.81 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Champion Iron Ltd:

  • The EOD is 411.942. Based on the earnings, the company is expensive. -2
  • The MRQ is 392.814. Based on the earnings, the company is expensive. -2
  • The TTM is 120.187. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD411.942MRQ392.814+19.128
MRQ392.814TTM120.187+272.627
TTM120.187YOY18.104+102.083
TTM120.1875Y33.329+86.858
5Y33.32910Y18.533+14.796
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD411.9428.780+403.162
MRQ392.8149.209+383.605
TTM120.1879.207+110.980
YOY18.1047.801+10.303
5Y33.3298.258+25.071
10Y18.53311.345+7.188
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Champion Iron Ltd:

  • The EOD is -3.600. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -3.433. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 9.244. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-3.600MRQ-3.433-0.167
MRQ-3.433TTM9.244-12.678
TTM9.244YOY-11.330+20.574
TTM9.2445Y1.743+7.501
5Y1.74310Y-2.697+4.441
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD-3.6001.799-5.399
MRQ-3.4332.254-5.687
TTM9.2441.455+7.789
YOY-11.3302.391-13.721
5Y1.7430.710+1.033
10Y-2.6970.674-3.371
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Champion Iron Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Steel industry mean).
  • A PB ratio of 1.96 means the investor is paying $1.96 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Champion Iron Ltd:

  • The EOD is 2.055. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.959. Based on the equity, the company is underpriced. +1
  • The TTM is 2.264. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.055MRQ1.959+0.095
MRQ1.959TTM2.264-0.305
TTM2.264YOY2.572-0.308
TTM2.2645Y2.539-0.274
5Y2.53910Y3.139-0.600
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD2.0550.912+1.143
MRQ1.9590.930+1.029
TTM2.2640.938+1.326
YOY2.5720.946+1.626
5Y2.5391.088+1.451
10Y3.1391.149+1.990
4.6.2. Total Gains per Share

2.4. Latest News of Champion Iron Ltd

Does Champion Iron Ltd still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Champion Iron Ltd to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2025-01-31
08:36
Champion Iron Ltd (CIAFF) Q3 2025 Earnings Call Highlights: Navigating Challenges with ...Read
2025-01-29
23:10
CHAMPION IRON REPORTS ITS FY2025 THIRD QUARTER RESULTS, ADVANCES THE DRPF PROJECT AND INITIATES KAMI FEASIBILITY STUDY WITH PARTNERSRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Champion Iron Ltd.

4.8.2. Funds holding Champion Iron Ltd

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-12-31. Currency in CAD. All numbers in thousands.

Summary
Total Assets2,951,201
Total Liabilities1,554,941
Total Stockholder Equity1,396,260
 As reported
Total Liabilities 1,554,941
Total Stockholder Equity+ 1,396,260
Total Assets = 2,951,201

Assets

Total Assets2,951,201
Total Current Assets726,729
Long-term Assets2,224,472
Total Current Assets
Cash And Cash Equivalents 93,096
Net Receivables 216,412
Inventory 362,563
Other Current Assets 54,658
Total Current Assets  (as reported)726,729
Total Current Assets  (calculated)726,729
+/-0
Long-term Assets
Property Plant Equipment 2,119,381
Long Term Investments 15,407
Long-term Assets Other 84,179
Long-term Assets  (as reported)2,224,472
Long-term Assets  (calculated)2,218,967
+/- 5,505

Liabilities & Shareholders' Equity

Total Current Liabilities318,613
Long-term Liabilities1,236,328
Total Stockholder Equity1,396,260
Total Current Liabilities
Short-term Debt 51,603
Short Long Term Debt 41,096
Accounts payable 226,107
Other Current Liabilities 37,802
Total Current Liabilities  (as reported)318,613
Total Current Liabilities  (calculated)356,608
+/- 37,995
Long-term Liabilities
Long term Debt 671,470
Capital Lease Obligations 95,715
Long-term Liabilities Other 15,345
Long-term Liabilities  (as reported)1,236,328
Long-term Liabilities  (calculated)782,530
+/- 453,798
Total Stockholder Equity
Common Stock411,047
Retained Earnings 945,902
Accumulated Other Comprehensive Income 376
Other Stockholders Equity 38,935
Total Stockholder Equity (as reported)1,396,260
Total Stockholder Equity (calculated)1,396,260
+/-0
Other
Capital Stock411,047
Cash and Short Term Investments 93,096
Common Stock Shares Outstanding 527,463
Liabilities and Stockholders Equity 2,951,201
Net Debt 715,185
Net Invested Capital 2,108,826
Net Working Capital 408,116
Property Plant and Equipment Gross 2,540,527
Short Long Term Debt Total 808,281



5.2. Balance Sheets Structured

Currency in CAD. All numbers in thousands.

 Trend2024-12-312024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-30
> Total Assets 
104,189
100,729
99,376
97,562
97,120
96,476
127,820
121,300
117,534
115,647
93,364
92,466
90,541
89,411
85,494
148,498
141,360
134,523
173,222
178,539
196,920
302,833
401,716
477,513
582,637
617,047
672,017
798,614
773,157
797,859
882,598
1,002,307
1,072,906
1,265,122
1,496,906
1,657,646
1,773,545
1,923,774
1,989,230
2,014,813
2,156,323
2,189,347
2,315,269
2,322,676
2,407,938
2,634,696
2,689,551
2,771,729
2,801,593
2,951,201
2,951,2012,801,5932,771,7292,689,5512,634,6962,407,9382,322,6762,315,2692,189,3472,156,3232,014,8131,989,2301,923,7741,773,5451,657,6461,496,9061,265,1221,072,9061,002,307882,598797,859773,157798,614672,017617,047582,637477,513401,716302,833196,920178,539173,222134,523141,360148,49885,49489,41190,54192,46693,364115,647117,534121,300127,82096,47697,12097,56299,376100,729104,189
   > Total Current Assets 
17,600
8,869
6,730
10,736
20,734
17,636
26,623
18,295
14,127
12,433
9,263
8,394
6,920
5,568
4,110
36,167
31,331
24,078
20,600
20,904
8,937
60,329
115,093
186,583
268,100
293,957
314,683
418,580
360,522
341,684
401,549
501,647
550,338
651,667
807,539
787,495
707,061
665,133
595,939
539,460
610,647
612,167
738,019
718,900
744,164
900,116
900,119
904,196
790,939
726,729
726,729790,939904,196900,119900,116744,164718,900738,019612,167610,647539,460595,939665,133707,061787,495807,539651,667550,338501,647401,549341,684360,522418,580314,683293,957268,100186,583115,09360,3298,93720,90420,60024,07831,33136,1674,1105,5686,9208,3949,26312,43314,12718,29526,62317,63620,73410,7366,7308,86917,600
       Cash And Cash Equivalents 
13,944
6,524
4,535
3,137
11,912
8,076
16,222
7,031
5,600
4,590
1,347
1,770
717
231
294
4,911
774
123
1,863
2,221
1,315
48,761
7,895
71,679
97,866
167,821
135,424
192,976
193,753
170,275
281,363
330,215
408,500
489,640
609,316
393,557
491,333
468,082
321,892
155,924
276,858
165,986
326,806
250,340
316,530
387,373
400,061
259,859
183,776
93,096
93,096183,776259,859400,061387,373316,530250,340326,806165,986276,858155,924321,892468,082491,333393,557609,316489,640408,500330,215281,363170,275193,753192,976135,424167,82197,86671,6797,89548,7611,3152,2211,8631237744,9112942317171,7701,3474,5905,6007,03116,2228,07611,9123,1374,5356,52413,944
       Short-term Investments 
66
66
66
66
66
66
66
66
166
100
1,300
4,100
3,100
2,900
1,377
29,027
26,594
20,950
11,466
16,019
2,255
3,144
17,291
17,291
17,759
17,627
17,907
17,704
17,291
17,291
17,291
17,291
17,291
17,560
27,200
29,775
31,588
30,949
30,777
31,161
562
312
312
0
0
0
0
0
0
0
000000031231256231,16130,77730,94931,58829,77527,20017,56017,29117,29117,29117,29117,29117,70417,90717,62717,75917,29117,2913,1442,25516,01911,46620,95026,59429,0271,3772,9003,1004,1001,3001001666666666666666666
       Net Receivables 
0
0
0
0
0
0
10,184
11,008
8,166
7,483
5,428
1,312
1,214
456
403
485
2,212
1,478
6,992
1,290
3,126
7,122
25,840
23,879
86,418
32,480
79,464
129,713
71,634
82,984
15,944
70,904
34,376
71,171
73,341
253,384
74,193
37,594
93,527
72,019
32,506
109,281
131,786
43,206
85,352
134,067
71,560
169,362
208,047
216,412
216,412208,047169,36271,560134,06785,35243,206131,786109,28132,50672,01993,52737,59474,193253,38473,34171,17134,37670,90415,94482,98471,634129,71379,46432,48086,41823,87925,8407,1223,1261,2906,9921,4782,2124854034561,2141,3125,4287,4838,16611,00810,184000000
       Other Current Assets 
0
2,279
2,129
7,533
8,756
9,495
151
190
8,361
260
1,188
1,212
3,102
1,981
2,439
1,743
1,751
1,527
279
1,374
2,242
1,238
15,898
58,772
36,414
38,796
55,025
30,149
16,459
13,532
45,631
23,954
23,271
6,308
58,068
41,129
36,976
46,127
81,659
157,171
169,884
162,406
111,757
213,721
89,466
94,582
95,887
137,588
57,132
54,658
54,65857,132137,58895,88794,58289,466213,721111,757162,406169,884157,17181,65946,12736,97641,12958,0686,30823,27123,95445,63113,53216,45930,14955,02538,79636,41458,77215,8981,2382,2421,3742791,5271,7511,7432,4391,9813,1021,2121,1882608,3611901519,4958,7567,5332,1292,2790
   > Long-term Assets 
82,589
84,860
92,646
86,826
76,385
78,840
101,197
103,006
103,408
103,214
84,101
84,072
83,622
83,843
81,384
112,331
110,029
110,444
152,622
157,635
187,983
242,504
286,623
290,931
314,537
323,090
357,334
380,034
412,635
456,175
481,349
500,660
522,568
613,455
689,367
870,151
1,066,484
1,258,641
1,393,291
1,475,353
1,545,676
1,577,180
1,577,250
1,603,776
1,663,774
1,734,580
1,789,432
1,867,533
2,010,654
2,224,472
2,224,4722,010,6541,867,5331,789,4321,734,5801,663,7741,603,7761,577,2501,577,1801,545,6761,475,3531,393,2911,258,6411,066,484870,151689,367613,455522,568500,660481,349456,175412,635380,034357,334323,090314,537290,931286,623242,504187,983157,635152,622110,444110,029112,33181,38483,84383,62284,07284,101103,214103,408103,006101,19778,84076,38586,82692,64684,86082,589
       Property Plant Equipment 
79,529
81,613
84,126
85,207
75,118
75,732
88,135
91,368
92,352
92,592
69,892
70,269
70,337
70,626
68,230
99,982
99,652
99,488
139,476
142,087
156,546
187,312
243,956
252,056
266,460
281,963
305,631
327,527
380,027
424,601
447,365
464,941
483,458
524,004
581,091
712,090
900,806
1,068,283
1,177,840
1,283,546
1,341,904
1,377,787
1,379,095
1,406,366
1,554,990
1,622,399
1,677,788
1,755,585
1,905,528
2,119,381
2,119,3811,905,5281,755,5851,677,7881,622,3991,554,9901,406,3661,379,0951,377,7871,341,9041,283,5461,177,8401,068,283900,806712,090581,091524,004483,458464,941447,365424,601380,027327,527305,631281,963266,460252,056243,956187,312156,546142,087139,47699,48899,65299,98268,23070,62670,33770,26969,89292,59292,35291,36888,13575,73275,11885,20784,12681,61379,529
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,474
2,550
2,698
2,703
2,270
1,825
1,056
2,275
2,653
2,628
2,224
2,010
1,546
4,013
5,156
7,831
8,761
3,894
1,283
5,397
14,158
14,600
14,941
14,763
14,751
11,524
11,768
14,162
14,509
14,655
14,454
15,407
15,40714,45414,65514,50914,16211,76811,52414,75114,76314,94114,60014,1585,3971,2833,8948,7617,8315,1564,0131,5462,0102,2242,6282,6532,2751,0561,8252,2702,7032,6982,5502,474000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
657
777
900
900
0
0
0
0
0
0
0
6,070
2,157
1,810
1,466
6,257
9,585
9,009
8,365
8,545
8,859
8,075
7,530
7,866
7,080
6,433
5,749
5,172
4,815
0
0
004,8155,1725,7496,4337,0807,8667,5308,0758,8598,5458,3659,0099,5856,2571,4661,8102,1576,07000000009009007776570000000000000000000
       Other Assets 
4,000
7,000
6,075
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,342
27,962
51,589
39,497
37,049
47,022
38,852
44,129
49,879
30,384
29,564
-300
31,706
33,954
81,620
93,258
144,582
155,386
176,596
195,492
168,348
180,756
177,100
175,538
178,806
90,583
0
0
0
0
0
0000090,583178,806175,538177,100180,756168,348195,492176,596155,386144,58293,25881,62033,95431,706-30029,56430,38449,87944,12938,85247,02237,04939,49751,58927,96212,34200000000000000006,0757,0004,000
> Total Liabilities 
4,133
2,318
2,921
3,240
1,305
787
24,923
21,326
19,914
19,607
2,022
1,858
1,344
892
1,179
25,852
26,441
26,824
78,444
91,004
116,348
212,387
347,268
402,555
437,550
429,773
456,295
504,701
463,279
455,191
505,976
546,550
521,142
580,812
643,889
620,767
747,456
827,728
827,532
860,710
982,477
1,014,956
1,052,565
1,094,584
1,116,880
1,264,730
1,293,041
1,345,900
1,355,193
1,554,941
1,554,9411,355,1931,345,9001,293,0411,264,7301,116,8801,094,5841,052,5651,014,956982,477860,710827,532827,728747,456620,767643,889580,812521,142546,550505,976455,191463,279504,701456,295429,773437,550402,555347,268212,387116,34891,00478,44426,82426,44125,8521,1798921,3441,8582,02219,60719,91421,32624,9237871,3053,2402,9212,3184,133
   > Total Current Liabilities 
4,133
2,318
2,921
3,240
1,305
787
5,923
2,326
914
607
1,422
1,558
1,044
592
879
891
1,315
1,534
7,662
18,932
43,397
77,351
109,410
118,138
134,886
134,385
114,608
146,774
129,535
125,416
112,919
179,734
174,765
205,442
293,767
252,198
321,972
332,408
286,890
222,624
213,196
231,039
205,658
258,679
260,534
316,127
323,071
372,964
360,195
318,613
318,613360,195372,964323,071316,127260,534258,679205,658231,039213,196222,624286,890332,408321,972252,198293,767205,442174,765179,734112,919125,416129,535146,774114,608134,385134,886118,138109,41077,35143,39718,9327,6621,5341,3158918795921,0441,5581,4226079142,3265,9237871,3053,2402,9212,3184,133
       Short-term Debt 
0
0
0
619
204
0
66
66
166
100
1,300
4,100
3,100
2,900
1,377
29,027
26,594
20,950
5,995
13,648
24,999
9,485
46,229
46,641
73,414
71,497
35,852
31,604
17,291
17,291
988
20,442
40,017
17,560
501
14,873
32,578
55,096
74,285
20,301
18,876
23,663
40,491
29,506
29,792
36,944
37,390
37,242
35,581
51,603
51,60335,58137,24237,39036,94429,79229,50640,49123,66318,87620,30174,28555,09632,57814,87350117,56040,01720,44298817,29117,29131,60435,85271,49773,41446,64146,2299,48524,99913,6485,99520,95026,59429,0271,3772,9003,1004,1001,30010016666660204619000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
43,608
50,321
60,267
104,500
36,438
37,212
63,693
71,497
35,852
31,604
0
0
0
20,442
0
0
0
14,873
32,578
55,096
71,995
16,096
18,876
23,663
27,080
0
29,792
0
0
30,884
30,126
41,096
41,09630,12630,8840029,792027,08023,66318,87616,09671,99555,09632,57814,87300020,44200031,60435,85271,49763,69337,21236,438104,50060,26750,32143,608000000000000000000
       Accounts payable 
3,625
2,094
2,921
2,622
1,101
787
5,923
2,326
914
607
1,422
1,308
794
592
879
891
1,315
1,534
1,245
3,857
17,666
40,281
45,683
61,583
42,243
37,157
37,478
61,808
76,011
79,744
44,491
57,076
60,364
89,505
83,395
141,254
193,993
226,893
160,097
198,831
186,077
193,696
135,318
210,086
203,646
203,390
203,026
231,377
287,918
226,107
226,107287,918231,377203,026203,390203,646210,086135,318193,696186,077198,831160,097226,893193,993141,25483,39589,50560,36457,07644,49179,74476,01161,80837,47837,15742,24361,58345,68340,28117,6663,8571,2451,5341,3158918795927941,3081,4226079142,3265,9237871,1012,6222,9212,0943,625
       Other Current Liabilities 
507
225
0
1,237
408
0
0
0
0
0
0
250
250
0
0
0
0
0
422
1,427
732
27,584
17,498
-1,145
-15,778
25,731
-26,840
53,362
53,524
45,672
-48,082
1,013
40,921
115,937
-173,213
5,508
3,980
2,767
29,764
3,492
8,243
13,680
29,849
16,367
18,267
35,360
42,423
77,403
35,050
37,802
37,80235,05077,40342,42335,36018,26716,36729,84913,6808,2433,49229,7642,7673,9805,508-173,213115,93740,9211,013-48,08245,67253,52453,362-26,84025,731-15,778-1,14517,49827,5847321,427422000002502500000004081,2370225507
   > Long-term Liabilities 
0
0
0
0
0
0
19,000
19,000
19,000
19,000
600
300
300
300
300
24,961
25,126
25,291
70,782
72,071
72,951
135,037
237,859
284,417
302,664
295,388
341,687
357,927
333,744
329,775
393,057
366,816
346,377
375,370
350,122
368,569
425,484
495,320
540,642
638,086
769,281
783,917
846,907
835,905
856,346
948,603
969,970
972,936
994,998
1,236,328
1,236,328994,998972,936969,970948,603856,346835,905846,907783,917769,281638,086540,642495,320425,484368,569350,122375,370346,377366,816393,057329,775333,744357,927341,687295,388302,664284,417237,859135,03772,95172,07170,78225,29125,12624,96130030030030060019,00019,00019,00019,000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
194,027
230,299
225,766
277,870
246,474
221,471
243,818
216,352
227,226
233,325
280,954
303,054
400,408
512,029
495,764
521,631
510,349
517,299
0
0
0
0
0
00000517,299510,349521,631495,764512,029400,408303,054280,954233,325227,226216,352243,818221,471246,474277,870225,766230,299194,027000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33,169
35,399
37,684
40,022
82,617
87,991
88,993
78,773
136,582
163,900
103,445
104,009
115,187
120,342
124,906
131,552
133,770
141,343
192,159
214,366
237,588
237,678
257,252
288,153
0
325,556
0
0
0
0
0
0
000000325,5560288,153257,252237,678237,588214,366192,159141,343133,770131,552124,906120,342115,187104,009103,445163,900136,58278,77388,99387,99182,61740,02237,68435,39933,169000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,916
0
0
0
0
0
0
0000007,9160000000000000000000000000000000000000000000
> Total Stockholder Equity
86,948
98,410
96,454
94,322
95,814
95,689
102,897
99,974
97,621
96,039
91,343
90,608
89,197
88,519
84,316
110,653
105,230
100,334
92,415
87,553
80,088
80,472
53,625
64,406
108,574
141,233
150,346
193,047
309,878
342,668
376,622
455,757
551,764
684,310
853,017
1,036,879
1,026,089
1,096,046
1,161,698
1,154,103
1,173,846
1,174,391
1,262,704
1,228,092
1,291,058
1,369,966
1,396,510
1,425,829
1,446,400
1,396,260
1,396,2601,446,4001,425,8291,396,5101,369,9661,291,0581,228,0921,262,7041,174,3911,173,8461,154,1031,161,6981,096,0461,026,0891,036,879853,017684,310551,764455,757376,622342,668309,878193,047150,346141,233108,57464,40653,62580,47280,08887,55392,415100,334105,230110,65384,31688,51989,19790,60891,34396,03997,62199,974102,89795,68995,81494,32296,45498,41086,948
   Common Stock
121,390
121,469
122,983
122,983
124,959
126,152
171,420
171,420
171,420
171,420
171,420
173,233
174,510
174,510
174,510
201,990
201,990
201,990
201,990
202,850
202,850
222,464
224,336
224,761
227,279
237,969
237,969
242,471
403,260
406,659
431,556
435,656
436,124
480,568
515,970
487,003
379,395
379,395
398,635
400,780
401,282
401,282
401,282
401,282
401,911
408,713
409,785
409,974
411,047
411,047
411,047411,047409,974409,785408,713401,911401,282401,282401,282401,282400,780398,635379,395379,395487,003515,970480,568436,124435,656431,556406,659403,260242,471237,969237,969227,279224,761224,336222,464202,850202,850201,990201,990201,990201,990174,510174,510174,510173,233171,420171,420171,420171,420171,420126,152124,959122,983122,983121,469121,390
   Retained Earnings 
-34,441
-36,132
-38,302
-40,435
-42,195
-42,537
-86,895
-89,955
-92,304
-93,728
-98,735
-99,537
-101,023
-101,889
-106,504
-111,239
-116,668
-121,589
-130,283
-135,698
-147,262
-184,603
-210,223
-199,204
-157,667
-135,997
-127,177
-88,426
-200,286
-170,102
-151,751
-76,195
18,989
132,520
284,235
496,040
590,955
658,952
718,712
708,525
728,055
727,691
815,908
780,804
846,085
920,845
946,636
976,179
995,986
945,902
945,902995,986976,179946,636920,845846,085780,804815,908727,691728,055708,525718,712658,952590,955496,040284,235132,52018,989-76,195-151,751-170,102-200,286-88,426-127,177-135,997-157,667-199,204-210,223-184,603-147,262-135,698-130,283-121,589-116,668-111,239-106,504-101,889-101,023-99,537-98,735-93,728-92,304-89,955-86,895-42,537-42,195-40,435-38,302-36,132-34,441
   Accumulated Other Comprehensive Income 
0
0
3,027
3,027
4,304
3,090
3,090
-148
-275
-519
-429
-427
-419
-301
41
7
-44
-76
588
-155
2,828
2,791
578
-101
454
397
420
423
397
428
381
424
451
462
530
550
513
519
539
496
429
433
430
455
431
457
429
22,706
432
376
37643222,706429457431455430433429496539519513550530462451424381428397423420397454-1015782,7912,828-155588-76-44741-301-419-427-429-519-275-1483,0903,0904,3043,0273,02700
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,513
22,915
22,091
21,100
20,536
20,864
19,959
22,309
23,313
25,253
27,207
21,339
21,829
21,792
22,697
22,796
23,263
20,343
0
0
0
0
0
0000020,34323,26322,79622,69721,79221,82921,33927,20725,25323,31322,30919,95920,86420,53621,10022,09122,91522,513000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000



5.3. Balance Sheets

Currency in CAD. All numbers in thousands.




5.4. Cash Flows

Currency in CAD. All numbers in thousands.




5.5. Income Statements

Currency in CAD. All numbers in thousands.