0 XP   0   0   0

Gear Energy
Buy, Hold or Sell?

Should you buy, hold or sell Gear Energy?

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

Let's analyse Gear Energy

Let's start. I'm going to help you getting a better view of Gear Energy. 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Gear Energy even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Gear Energy is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Gear Energy. The closing price on 2023-03-24 was C$0.94 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Gear Energy Daily Candlestick Chart
Gear Energy Daily Candlestick Chart
Summary









1. Valuation of Gear Energy




Current price per share

C$0.94

2. Growth of Gear Energy




Is Gear Energy growing?

Current yearPrevious yearGrowGrow %
How rich?$183.4m$99.3m$66.3m40.1%

How much money is Gear Energy making?

Current yearPrevious yearGrowGrow %
Making money$13.6m$14.6m-$1m-7.4%
Net Profit Margin41.6%57.6%--

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

3. Financial Health of Gear Energy




Comparing to competitors in the Oil & Gas E&P industry




  Industry Rankings (Oil & Gas E&P)  


Richest
#143 / 418

Most Revenue
#174 / 418

Most Profit
#148 / 418


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not 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.

1.1. Profitability of Gear Energy.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Gear Energy earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Gear Energy to the Oil & Gas E&P industry mean.
  • A Net Profit Margin of 70.5% means that $0.71 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Gear Energy:

  • The MRQ is 70.5%. The company is making a huge profit. +2
  • The TTM is 41.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ70.5%TTM41.6%+28.9%
TTM41.6%YOY57.6%-16.1%
TTM41.6%5Y-3.4%+45.0%
5Y-3.4%10Y-18.9%+15.6%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ70.5%19.8%+50.7%
TTM41.6%20.2%+21.4%
YOY57.6%-5.8%+63.4%
5Y-3.4%-23.8%+20.4%
10Y-18.9%-33.7%+14.8%
1.1.2. Return on Assets

Shows how efficient Gear Energy is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Gear Energy to the Oil & Gas E&P industry mean.
  • 7.9% Return on Assets means that Gear Energy generated $0.08 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Gear Energy:

  • The MRQ is 7.9%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 5.6%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ7.9%TTM5.6%+2.3%
TTM5.6%YOY6.4%-0.7%
TTM5.6%5Y0.8%+4.9%
5Y0.8%10Y-0.8%+1.6%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ7.9%1.9%+6.0%
TTM5.6%2.2%+3.4%
YOY6.4%-1.4%+7.8%
5Y0.8%-1.8%+2.6%
10Y-0.8%-2.5%+1.7%
1.1.3. Return on Equity

Shows how efficient Gear Energy is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Gear Energy to the Oil & Gas E&P industry mean.
  • 11.0% Return on Equity means Gear Energy generated $0.11 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Gear Energy:

  • The MRQ is 11.0%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 8.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ11.0%TTM8.1%+2.9%
TTM8.1%YOY10.2%-2.2%
TTM8.1%5Y-2.7%+10.8%
5Y-2.7%10Y-1.4%-1.3%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ11.0%4.3%+6.7%
TTM8.1%5.3%+2.8%
YOY10.2%-1.1%+11.3%
5Y-2.7%-3.6%+0.9%
10Y-1.4%-4.8%+3.4%

1.2. Operating Efficiency of Gear Energy.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Gear Energy is operating .

  • Measures how much profit Gear Energy 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 Gear Energy to the Oil & Gas E&P industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Gear Energy:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM24.3%-24.3%
TTM24.3%YOY36.6%-12.3%
TTM24.3%5Y-4.4%+28.7%
5Y-4.4%10Y-20.0%+15.6%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-26.5%-26.5%
TTM24.3%25.7%-1.4%
YOY36.6%-4.8%+41.4%
5Y-4.4%-17.6%+13.2%
10Y-20.0%-32.0%+12.0%
1.2.2. Operating Ratio

Measures how efficient Gear Energy is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • An Operation Ratio of 1.16 means that the operating costs are $1.16 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Gear Energy:

  • The MRQ is 1.161. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.014. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.161TTM1.014+0.146
TTM1.014YOY1.249-0.234
TTM1.0145Y1.096-0.082
5Y1.09610Y1.064+0.032
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1610.981+0.180
TTM1.0140.940+0.074
YOY1.2491.259-0.010
5Y1.0961.266-0.170
10Y1.0641.272-0.208

1.3. Liquidity of Gear Energy.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Gear Energy is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A Current Ratio of 0.96 means the company has $0.96 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Gear Energy:

  • The MRQ is 0.963. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.039. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.963TTM1.039-0.076
TTM1.039YOY0.797+0.242
TTM1.0395Y0.924+0.116
5Y0.92410Y0.734+0.189
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9631.276-0.313
TTM1.0391.247-0.208
YOY0.7971.085-0.288
5Y0.9241.341-0.417
10Y0.7341.619-0.885
1.3.2. Quick Ratio

Measures if Gear Energy is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Gear Energy to the Oil & Gas E&P industry mean.
  • A Quick Ratio of 0.48 means the company can pay off $0.48 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Gear Energy:

  • The MRQ is 0.483. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.625. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.483TTM0.625-0.141
TTM0.625YOY0.437+0.187
TTM0.6255Y0.465+0.159
5Y0.46510Y0.364+0.102
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4830.683-0.200
TTM0.6250.655-0.030
YOY0.4370.609-0.172
5Y0.4650.709-0.244
10Y0.3640.787-0.423

1.4. Solvency of Gear Energy.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Gear Energy assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Gear Energy to Oil & Gas E&P industry mean.
  • A Debt to Asset Ratio of 0.28 means that Gear Energy assets are financed with 28.0% credit (debt) and the remaining percentage (100% - 28.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Gear Energy:

  • The MRQ is 0.280. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.314. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.280TTM0.314-0.034
TTM0.314YOY0.507-0.194
TTM0.3145Y0.505-0.191
5Y0.50510Y0.499+0.006
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2800.413-0.133
TTM0.3140.435-0.121
YOY0.5070.483+0.024
5Y0.5050.476+0.029
10Y0.4990.450+0.049
1.4.2. Debt to Equity Ratio

Measures if Gear Energy is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Gear Energy to the Oil & Gas E&P industry mean.
  • A Debt to Equity ratio of 38.9% means that company has $0.39 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Gear Energy:

  • The MRQ is 0.389. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.461. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.389TTM0.461-0.073
TTM0.461YOY1.073-0.612
TTM0.4615Y1.173-0.711
5Y1.17310Y0.708+0.464
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3890.580-0.191
TTM0.4610.671-0.210
YOY1.0730.708+0.365
5Y1.1730.776+0.397
10Y0.7080.730-0.022

2. Market Valuation of Gear Energy

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Gear Energy generates.

  • Above 15 is considered overpriced but always compare Gear Energy to the Oil & Gas E&P industry mean.
  • A PE ratio of 10.64 means the investor is paying $10.64 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Gear Energy:

  • The EOD is 8.848. Very good. +2
  • The MRQ is 10.637. Very good. +2
  • The TTM is 27.067. Very good. +2
Trends
Current periodCompared to+/- 
EOD8.848MRQ10.637-1.789
MRQ10.637TTM27.067-16.430
TTM27.067YOY-76.448+103.515
TTM27.0675Y-0.184+27.250
5Y-0.18410Y-23.462+23.278
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD8.8484.954+3.894
MRQ10.6375.075+5.562
TTM27.0671.855+25.212
YOY-76.448-3.228-73.220
5Y-0.184-3.964+3.780
10Y-23.462-2.820-20.642
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Gear Energy.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Gear Energy:

  • The MRQ is 6.817. Seems overpriced? -1
  • The TTM is 218.300. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ6.817TTM218.300-211.483
TTM218.300YOY65.392+152.908
TTM218.3005Y67.509+150.791
5Y67.50910Y233.714-166.205
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ6.8173.569+3.248
TTM218.3009.916+208.384
YOY65.3921.686+63.706
5Y67.50921.061+46.448
10Y233.71441.540+192.174

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Gear Energy is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A PB ratio of 1.17 means the investor is paying $1.17 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Gear Energy:

  • The EOD is 0.974. Very good. +2
  • The MRQ is 1.171. Good. +1
  • The TTM is 1.487. Good. +1
Trends
Current periodCompared to+/- 
EOD0.974MRQ1.171-0.197
MRQ1.171TTM1.487-0.317
TTM1.487YOY1.530-0.043
TTM1.4875Y1.181+0.306
5Y1.18110Y1.876-0.695
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD0.9741.135-0.161
MRQ1.1711.252-0.081
TTM1.4871.342+0.145
YOY1.5301.157+0.373
5Y1.1811.252-0.071
10Y1.8761.481+0.395
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Gear Energy 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--0.0780.050+54%0.090-14%0.018+323%0.012+538%
Book Value Growth--1.0871.061+3%1.198-9%1.056+3%1.041+4%
Book Value Per Share--0.9650.872+11%0.523+85%0.608+59%0.584+65%
Book Value Per Share Growth--1.0871.061+3%1.198-9%1.056+3%1.041+4%
Current Ratio--0.9631.039-7%0.797+21%0.924+4%0.734+31%
Debt To Asset Ratio--0.2800.314-11%0.507-45%0.505-45%0.499-44%
Debt To Equity Ratio--0.3890.461-16%1.073-64%1.173-67%0.708-45%
Dividend Per Share--0.0300.020+50%0.005+497%0.005+500%0.002+1100%
Dividend Per Share Growth--1.0061.494-33%1.000+1%1.396-28%1.396-28%
Eps--0.1060.072+48%0.077+38%0.015+614%-0.004+104%
Eps Growth--1.5601.536+2%6.144-75%3.877-60%1.865-16%
Free Cash Flow Per Share---0.0010.038-103%0.022-106%0.017-107%0.000-78%
Free Cash Flow Per Share Growth---0.0291.067-103%6.453-100%2.414-101%1.742-102%
Free Cash Flow To Equity Per Share---0.004-0.003-12%-0.001-63%-0.001-77%-0.001-77%
Free Cash Flow To Equity Per Share Growth--1.011-0.648+164%-0.799+179%1.307-23%1.112-9%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--1.511--------
Intrinsic Value_10Y_min---6.878--------
Intrinsic Value_1Y_max--0.151--------
Intrinsic Value_1Y_min---0.119--------
Intrinsic Value_3Y_max--0.453--------
Intrinsic Value_3Y_min---0.853--------
Intrinsic Value_5Y_max--0.757--------
Intrinsic Value_5Y_min---2.126--------
Net Profit Margin--0.7050.416+70%0.576+22%-0.034+105%-0.189+127%
Operating Margin---0.243-100%0.366-100%-0.0440%-0.2000%
Operating Ratio--1.1611.014+14%1.249-7%1.096+6%1.064+9%
Pb Ratio0.974-20%1.1711.487-21%1.530-23%1.181-1%1.876-38%
Pe Ratio8.848-20%10.63727.067-61%-76.448+819%-0.184+102%-23.462+321%
Peg Ratio--6.817218.300-97%65.392-90%67.509-90%233.714-97%
Price Per Share0.940-20%1.1301.278-12%0.775+46%0.744+52%1.182-4%
Price To Total Gains Ratio8.742-20%10.50922.759-54%32.242-67%-3.501+133%-177.817+1792%
Profit Growth--1.5601.536+2%6.144-75%3.877-60%1.791-13%
Quick Ratio--0.4830.625-23%0.437+11%0.465+4%0.364+33%
Return On Assets--0.0790.056+41%0.064+25%0.008+945%-0.008+111%
Return On Equity--0.1100.081+37%0.102+8%-0.027+125%-0.014+113%
Revenue Growth--0.9241.059-13%1.160-20%1.163-21%1.114-17%
Total Gains Per Share--0.1080.070+53%0.095+13%0.023+361%0.015+633%
Total Gains Per Share Growth--1.5291.164+31%3.176-52%3.625-58%14.101-89%
Usd Book Value--183426606.000165761842.500+11%99371630.250+85%115634854.800+59%111020066.100+65%
Usd Book Value Change Per Share--0.0570.037+54%0.066-14%0.013+323%0.009+538%
Usd Book Value Per Share--0.7040.636+11%0.381+85%0.444+59%0.426+65%
Usd Dividend Per Share--0.0220.015+50%0.004+497%0.004+500%0.002+1100%
Usd Eps--0.0770.052+48%0.056+38%0.011+614%-0.003+104%
Usd Free Cash Flow---243486.0007147845.000-103%4191203.250-106%3282249.600-107%-52378.650-78%
Usd Free Cash Flow Per Share---0.0010.027-103%0.016-106%0.013-107%0.000-78%
Usd Free Cash Flow To Equity Per Share---0.003-0.002-12%-0.001-63%-0.001-77%-0.001-77%
Usd Price Per Share0.685-20%0.8240.931-12%0.565+46%0.542+52%0.861-4%
Usd Profit--20189655.00013665287.250+48%14670760.500+38%2827499.400+614%-848264.400+104%
Usd Revenue--28633662.00033708960.000-15%21366990.000+34%22182084.900+29%20373162.525+41%
Usd Total Gains Per Share--0.0780.051+53%0.069+13%0.017+361%0.011+633%
 EOD+3 -2MRQTTM+27 -15YOY+24 -185Y+26 -1510Y+26 -15

3.2. Fundamental Score

Let's check the fundamental score of Gear Energy based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158.848
Price to Book Ratio (EOD)Between0-10.974
Net Profit Margin (MRQ)Greater than00.705
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.483
Current Ratio (MRQ)Greater than10.963
Debt to Asset Ratio (MRQ)Less than10.280
Debt to Equity Ratio (MRQ)Less than10.389
Return on Equity (MRQ)Greater than0.150.110
Return on Assets (MRQ)Greater than0.050.079
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of Gear Energy based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.910
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in CAD. All numbers in thousands.

Summary
Total Assets349,409
Total Liabilities97,795
Total Stockholder Equity251,614
 As reported
Total Liabilities 97,795
Total Stockholder Equity+ 251,614
Total Assets = 349,409

Assets

Total Assets349,409
Total Current Assets25,250
Long-term Assets25,250
Total Current Assets
Net Receivables 12,674
Inventory 8,178
Total Current Assets  (as reported)25,250
Total Current Assets  (calculated)20,852
+/- 4,398
Long-term Assets
Long-term Assets  (as reported)324,159
Long-term Assets  (calculated)0
+/- 324,159

Liabilities & Shareholders' Equity

Total Current Liabilities26,221
Long-term Liabilities71,574
Total Stockholder Equity251,614
Total Current Liabilities
Total Current Liabilities  (as reported)26,221
Total Current Liabilities  (calculated)0
+/- 26,221
Long-term Liabilities
Long term Debt 7,123
Long-term Liabilities  (as reported)71,574
Long-term Liabilities  (calculated)7,123
+/- 64,451
Total Stockholder Equity
Total Stockholder Equity (as reported)251,614
Total Stockholder Equity (calculated)0
+/- 251,614
Other
Capital Stock348,005
Common Stock Shares Outstanding 260,693
Net Debt 7,123
Net Invested Capital 258,737
Net Working Capital -971



Balance Sheet

Currency in CAD. All numbers in thousands.

 Trend2022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-30
> Total Assets 
0
209,205
0
0
228,323
246,602
323,400
386,964
402,168
374,718
359,384
340,254
252,600
225,734
221,159
214,766
303,679
281,449
293,592
295,066
289,582
306,891
303,346
304,335
383,034
379,842
385,615
375,067
378,847
361,370
248,336
236,517
228,920
262,276
257,019
255,997
258,410
318,763
326,833
324,239
323,828
349,409
349,409323,828324,239326,833318,763258,410255,997257,019262,276228,920236,517248,336361,370378,847375,067385,615379,842383,034304,335303,346306,891289,582295,066293,592281,449303,679214,766221,159225,734252,600340,254359,384374,718402,168386,964323,400246,602228,32300209,2050
   > Total Current Assets 
0
11,776
0
0
15,361
16,066
73,522
30,959
31,787
37,874
29,314
22,842
19,777
20,586
20,861
16,593
19,067
18,023
19,724
23,061
21,761
23,399
20,508
23,754
26,967
20,045
26,604
23,137
25,808
21,054
26,524
19,573
20,599
17,336
19,649
21,537
23,253
22,226
30,724
33,173
27,450
25,250
25,25027,45033,17330,72422,22623,25321,53719,64917,33620,59919,57326,52421,05425,80823,13726,60420,04526,96723,75420,50823,39921,76123,06119,72418,02319,06716,59320,86120,58619,77722,84229,31437,87431,78730,95973,52216,06615,3610011,7760
       Cash And Cash Equivalents 
0
0
0
0
0
841
50,245
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
693
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
498
0
04980000000000000006930000000000000000050,24584100000
       Net Receivables 
0
6,137
0
0
8,827
9,550
13,336
18,395
17,994
15,295
12,067
11,663
5,575
5,872
5,304
8,908
9,138
9,526
10,685
11,454
11,573
13,240
9,479
13,215
14,313
5,716
14,791
11,781
12,261
11,343
7,065
6,582
9,248
8,539
10,247
11,568
13,456
12,383
20,387
21,708
15,093
12,674
12,67415,09321,70820,38712,38313,45611,56810,2478,5399,2486,5827,06511,34312,26111,78114,7915,71614,31313,2159,47913,24011,57311,45410,6859,5269,1388,9085,3045,8725,57511,66312,06715,29517,99418,39513,3369,5508,827006,1370
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,388
0
0
0
0
0
3,230
0
0
2,278
0
14,952
4,696
2,578
0
0
0
0
0
0
0
0
0
0000000002,5784,69614,95202,278003,230000002,3880000000000000000000
   > Long-term Assets 
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
359,011
351,930
353,039
340,316
221,812
216,944
208,321
244,940
237,370
234,460
235,157
296,537
296,109
291,066
296,378
324,159
324,159296,378291,066296,109296,537235,157234,460237,370244,940208,321216,944221,812340,316353,039351,930359,01100000000000000000000000000
       Property Plant Equipment 
0
185,674
0
0
200,398
217,925
236,941
346,002
363,450
320,343
313,044
297,686
189,866
178,905
174,055
171,573
258,012
242,837
255,088
254,517
250,331
256,961
256,307
254,050
329,536
331,622
332,135
324,899
326,760
317,035
221,812
216,944
208,321
244,940
237,370
234,460
235,157
263,649
263,221
258,178
263,490
0
0263,490258,178263,221263,649235,157234,460237,370244,940208,321216,944221,812317,035326,760324,899332,135331,622329,536254,050256,307256,961250,331254,517255,088242,837258,012171,573174,055178,905189,866297,686313,044320,343363,450346,002236,941217,925200,39800185,6740
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,589
18,780
17,488
17,490
26,531
26,531
26,531
26,531
28,175
26,876
27,031
26,279
23,281
0
0
0
0
0
0
0
32,888
32,888
32,888
32,888
0
032,88832,88832,88832,888000000023,28126,27927,03126,87628,17526,53126,53126,53126,53117,49017,48818,78020,58900000000000000000
> Total Liabilities 
0
84,549
0
0
102,025
120,440
134,392
189,171
194,785
196,701
185,153
167,768
142,925
131,574
128,567
107,152
151,296
139,217
147,629
145,656
141,019
150,961
151,419
153,857
205,934
191,915
204,260
187,816
188,145
179,115
176,652
169,982
163,418
157,347
145,660
141,942
137,623
119,715
121,341
103,191
92,452
97,795
97,79592,452103,191121,341119,715137,623141,942145,660157,347163,418169,982176,652179,115188,145187,816204,260191,915205,934153,857151,419150,961141,019145,656147,629139,217151,296107,152128,567131,574142,925167,768185,153196,701194,785189,171134,392120,440102,0250084,5490
   > Total Current Liabilities 
0
59,845
0
0
75,619
85,327
95,806
121,433
125,866
122,587
105,543
95,280
88,336
64,385
59,385
36,146
47,777
17,267
23,782
13,068
13,258
16,920
24,399
28,535
41,263
14,318
21,946
16,760
19,030
31,987
24,891
85,775
79,425
13,999
21,948
39,236
32,459
21,639
28,639
29,300
27,738
26,221
26,22127,73829,30028,63921,63932,45939,23621,94813,99979,42585,77524,89131,98719,03016,76021,94614,31841,26328,53524,39916,92013,25813,06823,78217,26747,77736,14659,38564,38588,33695,280105,543122,587125,866121,43395,80685,32775,6190059,8450
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
43,136
42,789
49,241
51,447
53,500
48,499
45,978
0
0
0
0
0
12,705
12,837
79,275
71,057
5,000
0
0
0
0
0
0
0
0
000000005,00071,05779,27512,83712,7050000045,97848,49953,50051,44749,24142,78943,13600000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
43,136
42,789
49,241
51,447
53,500
48,499
45,978
0
0
0
0
0
12,705
12,837
79,275
71,057
5,000
3,279
0
0
0
0
0
0
0
00000003,2795,00071,05779,27512,83712,7050000045,97848,49953,50051,44749,24142,78943,13600000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,827
21,795
13,068
13,223
11,625
15,913
15,441
25,012
12,475
16,256
14,154
16,515
13,348
12,004
5,548
7,416
6,266
11,892
16,871
13,307
11,701
17,401
18,821
20,491
0
020,49118,82117,40111,70113,30716,87111,8926,2667,4165,54812,00413,34816,51514,15416,25612,47525,01215,44115,91311,62513,22313,06821,7959,82700000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,440
1,987
0
35
5,295
8,486
13,094
16,251
1,843
3,765
601
2,515
5,934
50
952
952
2,733
6,777
10,465
12,252
9,938
11,238
10,479
7,247
0
07,24710,47911,2389,93812,25210,4656,7772,733952952505,9342,5156013,7651,84316,25113,0948,4865,2953501,9877,44000000000000000000
   > Long-term Liabilities 
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
182,314
171,056
169,115
147,128
151,761
84,207
83,993
143,348
123,712
102,706
105,164
98,076
92,702
73,891
64,714
71,574
71,57464,71473,89192,70298,076105,164102,706123,712143,34883,99384,207151,761147,128169,115171,056182,31400000000000000000000000000
       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
92,248
78,787
75,558
64,254
66,625
0
0
58,592
47,384
26,184
30,906
26,355
20,029
4,577
0
0
004,57720,02926,35530,90626,18447,38458,5920066,62564,25475,55878,78792,24800000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
78,814
81,058
83,347
76,314
80,541
78,521
79,344
86,337
86,839
90,066
92,269
93,557
82,874
85,136
84,207
83,993
84,756
76,328
76,522
74,258
71,721
72,673
69,314
64,714
0
064,71469,31472,67371,72174,25876,52276,32884,75683,99384,20785,13682,87493,55792,26990,06686,83986,33779,34478,52180,54176,31483,34781,05878,81400000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
142,232
145,963
149,410
148,563
155,930
151,927
150,478
177,100
187,927
181,355
187,251
190,702
182,255
71,684
66,535
65,502
104,929
111,359
114,055
120,787
199,048
205,492
221,048
231,376
251,614
251,614231,376221,048205,492199,048120,787114,055111,359104,92965,50266,53571,684182,255190,702187,251181,355187,927177,100150,478151,927155,930148,563149,410145,963142,23200000000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
308,900
309,223
309,236
311,240
311,240
311,240
311,453
337,592
337,740
337,767
337,818
337,464
335,455
333,691
333,711
333,711
333,711
345,476
349,500
350,033
350,332
350,855
346,737
347,390
0
0347,390346,737350,855350,332350,033349,500345,476333,711333,711333,711333,691335,455337,464337,818337,767337,740337,592311,453311,240311,240311,240309,236309,223308,90000000000000000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000-618,862-652,110-643,111-638,288-532,197-519,597-506,971-494,243-482,541-469,707-459,496-449,883-439,977-429,260-419,444-410,051-401,587-392,701-384,982-379,007-372,422-356,733-260,499-248,747-236,026-170,788-157,095-145,132-136,562-128,07200-104,7810
   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
15,872
16,033
16,474
18,097
19,505
19,641
19,765
19,843
19,874
19,901
19,492
19,337
19,031
18,438
18,114
0
018,11418,43819,03119,33719,49219,90119,87419,84319,76519,64119,50518,09716,47416,03315,87200000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,984
2,927
2,721
2,721
2,721
2,721
2,702
2,648
2,648
2,514
2,514
2,514
2,498
2,498
2,494
2,494
2,494
625
0
0
0
0
0
0
0
00000006252,4942,4942,4942,4982,4982,5142,5142,5142,6482,6482,7022,7212,7212,7212,7212,9272,98400000000000000000



Balance Sheet

Currency in CAD. All numbers in thousands.




Cash Flow

Currency in CAD. All numbers in thousands.




Income Statement

Currency in CAD. All numbers in thousands.


Latest Income Statement (annual, 2022-12-31)

Gross Profit (+$)
totalRevenue187,277
Cost of Revenue-62,269
Gross Profit125,008125,008
 
Operating Income (+$)
Gross Profit125,008
Operating Expense-122,323
Operating Income64,9542,685
 
Operating Expense (+$)
Research Development-
Selling General Administrative15,847
Selling And Marketing Expenses-
Operating Expense122,32315,847
 
Net Interest Income (+$)
Interest Income-
Interest Expense-3,288
Net Interest Income-3,288-3,288
 
Pretax Income (+$)
Operating Income64,954
Net Interest Income-3,288
Other Non-Operating Income Expenses-
Income Before Tax (EBT)66,74859,872
EBIT - interestExpense = -3,288
74,981
78,269
Interest Expense3,288
Earnings Before Interest and Taxes (ebit)-70,036
Earnings Before Interest and Taxes (ebitda)107,406
 
After tax Income (+$)
Income Before Tax66,748
Tax Provision--8,233
Net Income From Continuing Ops74,98174,981
Net Income74,981
Net Income Applicable To Common Shares-
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses-
Total Other Income/Expenses Net5,0823,288
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

Subscribe to my newsletter and receive an email as soon as I add content to PenkeTrading.com.


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
CPINV.BR
7 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of CPINV.BR.

CPINV.BR Daily Candlestick Chart
GETALONG.BSE
9 minutes ago

I found you a STOCH Bullish Hidden Divergence on the daily chart of GETALONG.BSE.

GETALONG.BSE Daily Candlestick Chart
MALUPAPER.BSE
10 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of MALUPAPER.BSE.

MALUPAPER.BSE Daily Candlestick Chart
BLBX.PINK
19 minutes ago

I found you a MACD Bullish Hidden Divergence on the daily chart of BLBX.PINK.

BLBX.PINK Daily Candlestick Chart
BG.VI
20 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of BG.VI.

BG.VI Daily Candlestick Chart
ONE.RO
22 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of ONE.RO.

ONE.RO Daily Candlestick Chart
BRNA.RO
22 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of BRNA.RO.

BRNA.RO Daily Candlestick Chart
FEP.RO
23 minutes ago

I found you a STOCH Bearish Reversal Divergence on the daily chart of FEP.RO.

FEP.RO Daily Candlestick Chart
DBK.RO
23 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of DBK.RO.

DBK.RO Daily Candlestick Chart
EBS.RO
23 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of EBS.RO.

EBS.RO Daily Candlestick Chart
NRF.RO
23 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of NRF.RO.

NRF.RO Daily Candlestick Chart
ABXX.NEO
31 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of ABXX.NEO.

ABXX.NEO Daily Candlestick Chart
AAPL.NEO
31 minutes ago

I found you a Golden Cross on the daily chart of AAPL.NEO.

AAPL.NEO Daily Candlestick Chart
0J6V.IL
35 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 0J6V.IL.

0J6V.IL Daily Candlestick Chart
04Q.STU
35 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 04Q.STU.

04Q.STU Daily Candlestick Chart
D7G.STU
35 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of D7G.STU.

D7G.STU Daily Candlestick Chart
LCOP.LSE
37 minutes ago

I found you a Bearish Engulfing Candle Pattern on the daily chart of LCOP.LSE.

LCOP.LSE Daily Candlestick Chart
HABITAT.SN
37 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of HABITAT.SN.

HABITAT.SN Daily Candlestick Chart
INSP.LSE
38 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of INSP.LSE.

INSP.LSE Daily Candlestick Chart
AGUAS-A.SN
38 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of AGUAS-A.SN.

AGUAS-A.SN Daily Candlestick Chart
ZTS.NEO
39 minutes ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of ZTS.NEO.

ZTS.NEO Daily Candlestick Chart
VLA.VI
47 minutes ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of VLA.VI.

VLA.VI Daily Candlestick Chart
LOWA.INDX
49 minutes ago

I found you a STOCH Bearish Reversal Divergence on the daily chart of LOWA.INDX.

LOWA.INDX Daily Candlestick Chart
TRVC.STU
51 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of TRVC.STU.

TRVC.STU Daily Candlestick Chart
CYAP.PINK
52 minutes ago

I found you a STOCH Bullish Hidden Divergence on the daily chart of CYAP.PINK.

CYAP.PINK Daily Candlestick Chart