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

IMPACT Silver Corp.
Buy, Hold or Sell?

Let's analyze IMPACT Silver Corp. together

I guess you are interested in IMPACT Silver Corp.. 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 IMPACT Silver Corp.. 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 IMPACT Silver Corp.

I send you an email if I find something interesting about IMPACT Silver Corp..

1. Quick Overview

1.1. Quick analysis of IMPACT Silver Corp. (30 sec.)










1.2. What can you expect buying and holding a share of IMPACT Silver Corp.? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
$0.19
Expected worth in 1 year
$0.17
How sure are you?
47.5%

+ What do you gain per year?

Total Gains per Share
$-0.02
Return On Investment
-12.3%

For what price can you sell your share?

Current Price per Share
$0.16
Expected price per share
$0.13 - $0.16
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of IMPACT Silver Corp. (5 min.)




Live pricePrice per Share (EOD)
$0.16
Intrinsic Value Per Share
$-0.57 - $-0.23
Total Value Per Share
$-0.37 - $-0.04

2.2. Growth of IMPACT Silver Corp. (5 min.)




Is IMPACT Silver Corp. growing?

Current yearPrevious yearGrowGrow %
How rich?$47.8m$48.3m$2.1m4.2%

How much money is IMPACT Silver Corp. making?

Current yearPrevious yearGrowGrow %
Making money-$2m-$647.4k-$1.4m-68.7%
Net Profit Margin-49.5%-19.3%--

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

2.3. Financial Health of IMPACT Silver Corp. (5 min.)




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




  Industry Rankings (Silver)  


Richest
#12 / 25

Most Revenue
#10 / 25

Most Profit
#14 / 25
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of IMPACT Silver Corp.?

Welcome investor! IMPACT Silver Corp.'s management wants to use your money to grow the business. In return you get a share of IMPACT Silver Corp..

First you should know what it really means to hold a share of IMPACT Silver Corp.. And how you can make/lose money.

Speculation

The Price per Share of IMPACT Silver Corp. is $0.1569. 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 IMPACT Silver Corp..
  • 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 IMPACT Silver Corp., 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 $0.19. Based on the TTM, the Book Value Change Per Share is $0.00 per quarter. Based on the YOY, the Book Value Change Per Share is $0.01 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of IMPACT Silver Corp..

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.00-2.2%-0.01-5.3%0.00-1.8%0.00-1.5%0.00-1.5%
Usd Book Value Change Per Share-0.02-10.7%0.00-3.1%0.016.1%0.002.4%0.000.7%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.02-10.7%0.00-3.1%0.016.1%0.002.4%0.000.7%
Usd Price Per Share0.18-0.17-0.22-0.34-0.32-
Price to Earnings Ratio-12.95--6.49--20.67--13.38--35.55-
Price-to-Total Gains Ratio-10.75--15.78--95.46--362.21--103.34-
Price to Book Ratio0.93-0.81-1.13-2.18-2.19-
Price-to-Total Gains Ratio-10.75--15.78--95.46--362.21--103.34-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.1569
Number of shares6373
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (6373 shares)-30.8123.74
Gains per Year (6373 shares)-123.2294.95
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-123-13309585
20-246-2560190180
30-370-3790285275
40-493-5020380370
50-616-6250475465
60-739-7480570560
70-863-8710665655
80-986-9940760750
90-1109-11170855845
100-1232-12400950940

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 Share0.04.00.00.0%0.012.00.00.0%4.016.00.020.0%5.035.00.012.5%26.069.00.027.4%
Book Value Change Per Share1.03.00.025.0%6.06.00.050.0%12.08.00.060.0%19.021.00.047.5%52.043.00.054.7%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.095.00.0%
Total Gains per Share1.03.00.025.0%6.06.00.050.0%12.08.00.060.0%19.021.00.047.5%52.043.00.054.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of IMPACT Silver Corp. 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---0.017-0.005-71%0.010-275%0.004-549%0.001-1586%
Book Value Per Share--0.1930.204-5%0.196-1%0.172+13%0.151+28%
Current Ratio--2.0931.960+7%5.922-65%6.534-68%4.793-56%
Debt To Asset Ratio--0.1730.169+3%0.122+42%0.124+39%0.134+29%
Debt To Equity Ratio--0.2090.203+3%0.139+50%0.143+46%0.156+34%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--39115201.77035546677.621+10%55510556.492-30%88599554.746-56%78526281.109-50%
Eps---0.003-0.008+141%-0.003-18%-0.002-30%-0.002-32%
Ev To Ebitda Ratio--116.11224.446+375%29.684+291%28.907+302%112.861+3%
Ev To Sales Ratio--1.6281.938-16%4.092-60%7.278-78%6.982-77%
Free Cash Flow Per Share---0.010-0.010+5%-0.009-11%-0.005-53%-0.003-68%
Free Cash Flow To Equity Per Share---0.010-0.002-81%-0.003-74%0.001-1418%0.001-993%
Gross Profit Margin--1.0001.052-5%1.162-14%1.044-4%1.022-2%
Intrinsic Value_10Y_max---0.230--------
Intrinsic Value_10Y_min---0.568--------
Intrinsic Value_1Y_max---0.014--------
Intrinsic Value_1Y_min---0.035--------
Intrinsic Value_3Y_max---0.049--------
Intrinsic Value_3Y_min---0.125--------
Intrinsic Value_5Y_max---0.092--------
Intrinsic Value_5Y_min---0.236--------
Market Cap38821608.845-15%44537218.56040825783.680+9%53197233.280-16%85212070.555-48%78323647.418-43%
Net Profit Margin---0.143-0.495+246%-0.193+35%-0.162+13%-0.218+52%
Operating Margin---0.088-0.407+363%-0.146+66%-0.121+38%-0.169+92%
Operating Ratio--1.1011.418-22%1.175-6%1.136-3%1.180-7%
Pb Ratio0.812-15%0.9320.810+15%1.133-18%2.180-57%2.192-57%
Pe Ratio-11.285+13%-12.946-6.489-50%-20.670+60%-13.383+3%-35.554+175%
Price Per Share0.157-15%0.1800.165+9%0.215-16%0.344-48%0.317-43%
Price To Free Cash Flow Ratio-4.048+13%-4.644-4.315-7%-10.518+127%-36.973+696%-8.979+93%
Price To Total Gains Ratio-9.373+13%-10.753-15.776+47%-95.462+788%-362.206+3268%-103.342+861%
Quick Ratio--1.7331.621+7%5.404-68%6.089-72%4.356-60%
Return On Assets---0.015-0.034+127%-0.012-22%-0.010-31%-0.014-8%
Return On Equity---0.018-0.041+125%-0.013-26%-0.012-32%-0.016-11%
Total Gains Per Share---0.017-0.005-71%0.010-275%0.004-549%0.001-1586%
Usd Book Value--47803489.37950503581.606-5%48390907.379-1%42470749.459+13%37395863.369+28%
Usd Book Value Change Per Share---0.017-0.005-71%0.010-275%0.004-549%0.001-1586%
Usd Book Value Per Share--0.1930.204-5%0.196-1%0.172+13%0.151+28%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value--39115201.77035546677.621+10%55510556.492-30%88599554.746-56%78526281.109-50%
Usd Eps---0.003-0.008+141%-0.003-18%-0.002-30%-0.002-32%
Usd Free Cash Flow---2397778.586-2521017.324+5%-2136204.063-11%-1137561.594-53%-762406.921-68%
Usd Free Cash Flow Per Share---0.010-0.010+5%-0.009-11%-0.005-53%-0.003-68%
Usd Free Cash Flow To Equity Per Share---0.010-0.002-81%-0.003-74%0.001-1418%0.001-993%
Usd Market Cap38821608.845-15%44537218.56040825783.680+9%53197233.280-16%85212070.555-48%78323647.418-43%
Usd Price Per Share0.157-15%0.1800.165+9%0.215-16%0.344-48%0.317-43%
Usd Profit---860030.264-2068722.468+141%-647459.184-25%-590047.926-31%-600664.991-30%
Usd Revenue--6005931.5924707156.596+28%3436068.522+75%3344926.452+80%2926436.550+105%
Usd Total Gains Per Share---0.017-0.005-71%0.010-275%0.004-549%0.001-1586%
 EOD+3 -5MRQTTM+23 -15YOY+8 -305Y+11 -2710Y+11 -27

3.3 Fundamental Score

Let's check the fundamental score of IMPACT Silver Corp. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-11.285
Price to Book Ratio (EOD)Between0-10.812
Net Profit Margin (MRQ)Greater than0-0.143
Operating Margin (MRQ)Greater than0-0.088
Quick Ratio (MRQ)Greater than11.733
Current Ratio (MRQ)Greater than12.093
Debt to Asset Ratio (MRQ)Less than10.173
Debt to Equity Ratio (MRQ)Less than10.209
Return on Equity (MRQ)Greater than0.15-0.018
Return on Assets (MRQ)Greater than0.05-0.015
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of IMPACT Silver Corp. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.440
Ma 20Greater thanMa 500.148
Ma 50Greater thanMa 1000.164
Ma 100Greater thanMa 2000.171
OpenGreater thanClose0.159
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About IMPACT Silver Corp.

IMPACT Silver Corp. engages in the exploration, development, and mineral processing activities in Mexico. The company produces silver, lead, zinc, and gold deposits. It owns interest in the Royal Mines of Zacualpan and the Capire Mineral District together covering an area of approximately 211 square kilometers located in central Mexico. The company also owns the Plomosas zinc-lead-silver mine located in Chihuahua, Northern Mexico. In addition, it operates the Guadalupe, Veta Negra, San Ramon, Cuchara, and Alacran gold-silver mines. IMPACT Silver Corp. was founded in 2006 and is headquartered in Vancouver, Canada.

Fundamental data was last updated by Penke on 2025-01-06 16:50:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient 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 very 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 cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
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 IMPACT Silver Corp. earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare IMPACT Silver Corp. to the Silver industry mean.
  • A Net Profit Margin of -14.3% means that $-0.14 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of IMPACT Silver Corp.:

  • The MRQ is -14.3%. The company is making a huge loss. -2
  • The TTM is -49.5%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-14.3%TTM-49.5%+35.2%
TTM-49.5%YOY-19.3%-30.2%
TTM-49.5%5Y-16.2%-33.3%
5Y-16.2%10Y-21.8%+5.6%
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ-14.3%1.7%-16.0%
TTM-49.5%-2.0%-47.5%
YOY-19.3%-18.3%-1.0%
5Y-16.2%-11.8%-4.4%
10Y-21.8%-6.9%-14.9%
4.3.1.2. Return on Assets

Shows how efficient IMPACT Silver Corp. is using its assets to generate profit.

  • Above 5% is considered healthy but always compare IMPACT Silver Corp. to the Silver industry mean.
  • -1.5% Return on Assets means that IMPACT Silver Corp. generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of IMPACT Silver Corp.:

  • The MRQ is -1.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -3.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.5%TTM-3.4%+1.9%
TTM-3.4%YOY-1.2%-2.2%
TTM-3.4%5Y-1.0%-2.4%
5Y-1.0%10Y-1.4%+0.3%
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.5%-1.4%-0.1%
TTM-3.4%-1.7%-1.7%
YOY-1.2%-3.7%+2.5%
5Y-1.0%-4.1%+3.1%
10Y-1.4%-6.3%+4.9%
4.3.1.3. Return on Equity

Shows how efficient IMPACT Silver Corp. is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare IMPACT Silver Corp. to the Silver industry mean.
  • -1.8% Return on Equity means IMPACT Silver Corp. generated $-0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of IMPACT Silver Corp.:

  • The MRQ is -1.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -4.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.8%TTM-4.1%+2.3%
TTM-4.1%YOY-1.3%-2.7%
TTM-4.1%5Y-1.2%-2.8%
5Y-1.2%10Y-1.6%+0.4%
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.8%-1.8%+0.0%
TTM-4.1%-1.8%-2.3%
YOY-1.3%-3.3%+2.0%
5Y-1.2%-3.1%+1.9%
10Y-1.6%-6.4%+4.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of IMPACT Silver Corp..

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient IMPACT Silver Corp. is operating .

  • Measures how much profit IMPACT Silver Corp. 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 IMPACT Silver Corp. to the Silver industry mean.
  • An Operating Margin of -8.8% means the company generated $-0.09  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of IMPACT Silver Corp.:

  • The MRQ is -8.8%. The company is operating very inefficient. -2
  • The TTM is -40.7%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-8.8%TTM-40.7%+31.9%
TTM-40.7%YOY-14.6%-26.2%
TTM-40.7%5Y-12.1%-28.6%
5Y-12.1%10Y-16.9%+4.7%
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.8%9.9%-18.7%
TTM-40.7%2.4%-43.1%
YOY-14.6%-8.5%-6.1%
5Y-12.1%-2.7%-9.4%
10Y-16.9%-13.2%-3.7%
4.3.2.2. Operating Ratio

Measures how efficient IMPACT Silver Corp. is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Silver industry mean).
  • An Operation Ratio of 1.10 means that the operating costs are $1.10 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of IMPACT Silver Corp.:

  • The MRQ is 1.101. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.418. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.101TTM1.418-0.317
TTM1.418YOY1.175+0.244
TTM1.4185Y1.136+0.282
5Y1.13610Y1.180-0.044
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1010.986+0.115
TTM1.4181.000+0.418
YOY1.1751.135+0.040
5Y1.1361.097+0.039
10Y1.1801.176+0.004
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of IMPACT Silver Corp..

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if IMPACT Silver Corp. is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Silver industry mean).
  • A Current Ratio of 2.09 means the company has $2.09 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of IMPACT Silver Corp.:

  • The MRQ is 2.093. The company is able to pay all its short-term debts. +1
  • The TTM is 1.960. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.093TTM1.960+0.133
TTM1.960YOY5.922-3.962
TTM1.9605Y6.534-4.573
5Y6.53410Y4.793+1.741
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0933.030-0.937
TTM1.9602.859-0.899
YOY5.9225.241+0.681
5Y6.5346.801-0.267
10Y4.7936.116-1.323
4.4.3.2. Quick Ratio

Measures if IMPACT Silver Corp. is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare IMPACT Silver Corp. to the Silver industry mean.
  • A Quick Ratio of 1.73 means the company can pay off $1.73 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of IMPACT Silver Corp.:

  • The MRQ is 1.733. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.621. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.733TTM1.621+0.112
TTM1.621YOY5.404-3.782
TTM1.6215Y6.089-4.468
5Y6.08910Y4.356+1.733
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7331.312+0.421
TTM1.6211.312+0.309
YOY5.4042.080+3.324
5Y6.0893.463+2.626
10Y4.3563.028+1.328
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of IMPACT Silver Corp..

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of IMPACT Silver Corp. assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare IMPACT Silver Corp. to Silver industry mean.
  • A Debt to Asset Ratio of 0.17 means that IMPACT Silver Corp. assets are financed with 17.3% credit (debt) and the remaining percentage (100% - 17.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of IMPACT Silver Corp.:

  • The MRQ is 0.173. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.169. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.173TTM0.169+0.004
TTM0.169YOY0.122+0.047
TTM0.1695Y0.124+0.044
5Y0.12410Y0.134-0.010
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1730.159+0.014
TTM0.1690.136+0.033
YOY0.1220.112+0.010
5Y0.1240.160-0.036
10Y0.1340.179-0.045
4.5.4.2. Debt to Equity Ratio

Measures if IMPACT Silver Corp. is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare IMPACT Silver Corp. to the Silver industry mean.
  • A Debt to Equity ratio of 20.9% means that company has $0.21 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of IMPACT Silver Corp.:

  • The MRQ is 0.209. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.203. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.209TTM0.203+0.006
TTM0.203YOY0.139+0.064
TTM0.2035Y0.143+0.060
5Y0.14310Y0.156-0.012
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2090.195+0.014
TTM0.2030.129+0.074
YOY0.1390.105+0.034
5Y0.1430.188-0.045
10Y0.1560.248-0.092
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 IMPACT Silver Corp. generates.

  • Above 15 is considered overpriced but always compare IMPACT Silver Corp. to the Silver industry mean.
  • A PE ratio of -12.95 means the investor is paying $-12.95 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of IMPACT Silver Corp.:

  • The EOD is -11.285. Based on the earnings, the company is expensive. -2
  • The MRQ is -12.946. Based on the earnings, the company is expensive. -2
  • The TTM is -6.489. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-11.285MRQ-12.946+1.661
MRQ-12.946TTM-6.489-6.457
TTM-6.489YOY-20.670+14.181
TTM-6.4895Y-13.383+6.894
5Y-13.38310Y-35.554+22.171
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
EOD-11.285-3.036-8.249
MRQ-12.946-5.051-7.895
TTM-6.489-5.820-0.669
YOY-20.670-9.946-10.724
5Y-13.383-12.617-0.766
10Y-35.554-9.806-25.748
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 IMPACT Silver Corp.:

  • The EOD is -4.048. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -4.644. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -4.315. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-4.048MRQ-4.644+0.596
MRQ-4.644TTM-4.315-0.329
TTM-4.315YOY-10.518+6.203
TTM-4.3155Y-36.973+32.658
5Y-36.97310Y-8.979-27.994
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
EOD-4.048-5.762+1.714
MRQ-4.644-6.028+1.384
TTM-4.315-9.092+4.777
YOY-10.518-9.136-1.382
5Y-36.973-13.773-23.200
10Y-8.979-11.550+2.571
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 IMPACT Silver Corp. is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Silver industry mean).
  • A PB ratio of 0.93 means the investor is paying $0.93 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of IMPACT Silver Corp.:

  • The EOD is 0.812. Based on the equity, the company is cheap. +2
  • The MRQ is 0.932. Based on the equity, the company is cheap. +2
  • The TTM is 0.810. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.812MRQ0.932-0.120
MRQ0.932TTM0.810+0.121
TTM0.810YOY1.133-0.322
TTM0.8105Y2.180-1.370
5Y2.18010Y2.192-0.011
Compared to industry (Silver)
PeriodCompanyIndustry (mean)+/- 
EOD0.8121.253-0.441
MRQ0.9321.529-0.597
TTM0.8101.422-0.612
YOY1.1331.433-0.300
5Y2.1802.448-0.268
10Y2.1922.859-0.667
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Gross Profit  -374-1,408-1,782166-1,616988-628739111
EBITDA  -559-1,690-2,250552-1,698737-9611,04584



6.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in CAD. All numbers in thousands.

Summary
Total Assets83,206
Total Liabilities14,394
Total Stockholder Equity68,812
 As reported
Total Liabilities 14,394
Total Stockholder Equity+ 68,812
Total Assets = 83,206

Assets

Total Assets83,206
Total Current Assets13,511
Long-term Assets69,695
Total Current Assets
Cash And Cash Equivalents 6,401
Short-term Investments 188
Net Receivables 4,411
Inventory 1,775
Other Current Assets 736
Total Current Assets  (as reported)13,511
Total Current Assets  (calculated)13,511
+/-0
Long-term Assets
Property Plant Equipment 64,807
Intangible Assets 1,129
Long-term Assets Other 3,759
Long-term Assets  (as reported)69,695
Long-term Assets  (calculated)69,695
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities6,455
Long-term Liabilities7,940
Total Stockholder Equity68,812
Total Current Liabilities
Short-term Debt 217
Other Current Liabilities 6,238
Total Current Liabilities  (as reported)6,455
Total Current Liabilities  (calculated)6,455
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)7,940
Long-term Liabilities  (calculated)0
+/- 7,940
Total Stockholder Equity
Common Stock101,375
Retained Earnings -42,350
Accumulated Other Comprehensive Income -6,812
Other Stockholders Equity 16,598
Total Stockholder Equity (as reported)68,812
Total Stockholder Equity (calculated)68,812
+/-0
Other
Cash and Short Term Investments 6,589
Common Stock Shares Outstanding 228,714
Liabilities and Stockholders Equity 83,206
Net Debt -6,069
Short Long Term Debt Total 332



6.3. Balance Sheets Structured

Currency in CAD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-31
> Total Assets 
1,104
1,094
1,080
1,068
1,011
1,083
1,025
993
971
951
941
943
1,080
1,283
1,293
2,004
2,375
2,439
2,349
3,767
10,142
17,793
16,738
17,723
18,395
19,175
20,364
27,678
28,795
29,848
30,058
29,274
30,065
31,492
31,415
31,690
33,268
33,948
34,965
52,551
51,083
65,238
65,702
64,600
67,842
65,476
64,972
66,074
69,803
68,648
65,860
63,119
64,536
61,634
61,758
58,061
61,365
57,571
57,834
58,038
54,597
58,450
56,828
54,661
57,454
57,320
54,836
50,195
53,216
50,116
49,367
49,365
49,396
46,969
50,255
49,955
44,716
46,319
58,592
64,832
65,070
66,546
66,306
66,544
66,781
67,285
69,257
68,796
71,959
89,187
88,161
88,578
88,105
89,880
83,206
83,20689,88088,10588,57888,16189,18771,95968,79669,25767,28566,78166,54466,30666,54665,07064,83258,59246,31944,71649,95550,25546,96949,39649,36549,36750,11653,21650,19554,83657,32057,45454,66156,82858,45054,59758,03857,83457,57161,36558,06161,75861,63464,53663,11965,86068,64869,80366,07464,97265,47667,84264,60065,70265,23851,08352,55134,96533,94833,26831,69031,41531,49230,06529,27430,05829,84828,79527,67820,36419,17518,39517,72316,73817,79310,1423,7672,3492,4392,3752,0041,2931,2831,0809439419519719931,0251,0831,0111,0681,0801,0941,104
   > Total Current Assets 
229
212
193
179
115
180
111
73
50
26
12
9
136
310
192
732
768
490
231
1,220
2,002
7,250
5,067
5,925
6,303
6,293
6,825
13,155
11,933
11,602
10,455
8,696
8,675
9,245
8,179
7,632
7,773
7,598
7,186
23,051
25,272
37,515
37,594
35,428
36,738
32,490
28,951
23,167
19,283
15,677
12,641
9,223
8,449
6,971
6,594
6,618
7,093
5,286
4,697
5,799
4,748
13,417
13,100
12,932
11,686
10,934
9,798
7,984
6,689
5,527
2,874
3,105
2,784
2,651
6,356
6,098
5,531
7,753
19,232
22,979
24,258
25,094
23,892
23,975
23,201
21,939
20,201
18,375
17,699
19,441
14,653
14,303
9,639
15,942
13,511
13,51115,9429,63914,30314,65319,44117,69918,37520,20121,93923,20123,97523,89225,09424,25822,97919,2327,7535,5316,0986,3562,6512,7843,1052,8745,5276,6897,9849,79810,93411,68612,93213,10013,4174,7485,7994,6975,2867,0936,6186,5946,9718,4499,22312,64115,67719,28323,16728,95132,49036,73835,42837,59437,51525,27223,0517,1867,5987,7737,6328,1799,2458,6758,69610,45511,60211,93313,1556,8256,2936,3035,9255,0677,2502,0021,220231490768732192310136912265073111180115179193212229
       Cash And Cash Equivalents 
195
179
160
150
84
147
81
68
42
18
7
4
129
299
176
718
746
442
195
1,197
827
6,008
3,844
3,970
4,169
3,850
4,847
10,145
8,851
8,285
7,091
5,433
5,357
4,050
5,494
5,295
4,157
3,973
2,939
18,690
19,968
32,633
33,746
30,775
28,065
23,658
19,563
16,013
13,340
9,973
6,741
3,485
2,538
1,680
969
575
467
742
803
717
977
7,707
8,158
8,125
7,647
6,792
6,006
4,714
3,751
2,932
696
1,234
359
810
4,361
3,773
3,888
6,302
17,423
20,386
21,749
22,405
21,515
21,082
19,132
18,379
16,502
15,251
14,314
13,738
8,949
8,279
3,604
9,863
6,401
6,4019,8633,6048,2798,94913,73814,31415,25116,50218,37919,13221,08221,51522,40521,74920,38617,4236,3023,8883,7734,3618103591,2346962,9323,7514,7146,0066,7927,6478,1258,1587,7079777178037424675759691,6802,5383,4856,7419,97313,34016,01319,56323,65828,06530,77533,74632,63319,96818,6902,9393,9734,1575,2955,4944,0505,3575,4337,0918,2858,85110,1454,8473,8504,1693,9703,8446,0088271,197195442746718176299129471842688114784150160179195
       Short-term Investments 
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
108
0
20
30
35
30
83
55
28
58
150
98
60
45
55
1,215
726
813
871
523
237
292
140
633
95
76
18
15
10
5
5
5
8
6
4
6
617
465
474
178
129
5
4
3
3
3
3
1
0
0
0
75
85
70
85
305
180
180
240
112
110
80
90
80
73
188
18873809080110112240180180305857085750001333345129178474465617646855510151876956331402922375238718137261,215554560981505828558330353020010800000000000000000000000000000
       Net Receivables 
34
33
32
29
32
33
30
5
8
7
5
5
8
11
15
13
22
49
36
23
967
1,026
958
1,624
1,857
2,106
1,661
2,200
2,281
2,144
2,262
2,235
1,062
3,165
1,951
1,290
2,871
2,692
3,023
3,191
4,239
4,054
1,919
3,077
5,298
5,818
5,528
4,672
3,579
3,941
4,190
4,213
3,955
3,833
4,074
4,976
5,617
3,514
2,702
3,813
2,485
4,423
3,805
3,643
2,829
2,234
2,020
1,649
1,384
1,147
1,057
858
1,331
1,061
958
1,448
991
799
961
1,219
1,603
1,323
1,079
1,486
2,536
1,869
1,912
1,436
1,929
3,079
2,819
3,011
3,747
4,013
4,411
4,4114,0133,7473,0112,8193,0791,9291,4361,9121,8692,5361,4861,0791,3231,6031,2199617999911,4489581,0611,3318581,0571,1471,3841,6492,0202,2342,8293,6433,8054,4232,4853,8132,7023,5145,6174,9764,0743,8333,9554,2134,1903,9413,5794,6725,5285,8185,2983,0771,9194,0544,2393,1913,0232,6922,8711,2901,9513,1651,0622,2352,2622,1442,2812,2001,6612,1061,8571,6249581,0269672336492213151185578530333229323334
       Other Current 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
0
50
50
415
38
357
357
357
35
45
45
45
45
232
0
0
0
150
616
590
350
150
229
194
276
273
245
128
195
142
169
113
175
160
149
183
325
145
171
123
177
139
219
175
210
259
256
222
374
336
230
146
246
160
137
335
296
250
238
299
307
311
255
715
891
844
593
237
736
7362375938448917152553113072992382502963351371602461462303363742222562592101752191391771231711453251831491601751131691421951282452732761942291503505906161500002324545454535357357357384155050000000000000000000000000000
   > Long-term Assets 
875
881
887
890
895
903
914
921
921
925
929
934
944
973
1,101
1,273
1,607
1,949
2,119
2,548
8,139
10,543
11,670
11,798
12,092
12,882
13,538
14,523
16,862
18,246
19,603
20,578
21,390
22,247
23,237
24,058
25,495
26,350
27,778
29,500
25,810
27,723
28,108
29,172
31,103
32,986
36,022
42,906
50,520
52,971
53,219
53,895
56,087
54,663
55,164
51,443
54,272
52,285
53,137
52,239
49,849
45,033
43,728
41,729
45,768
46,386
45,038
42,211
46,527
44,589
-62,507
46,260
46,611
44,318
43,899
43,857
39,184
38,566
39,361
41,853
40,812
41,452
42,414
42,569
43,580
45,347
49,057
50,420
54,260
69,746
73,508
74,275
78,466
73,937
69,695
69,69573,93778,46674,27573,50869,74654,26050,42049,05745,34743,58042,56942,41441,45240,81241,85339,36138,56639,18443,85743,89944,31846,61146,260-62,50744,58946,52742,21145,03846,38645,76841,72943,72845,03349,84952,23953,13752,28554,27251,44355,16454,66356,08753,89553,21952,97150,52042,90636,02232,98631,10329,17228,10827,72325,81029,50027,77826,35025,49524,05823,23722,24721,39020,57819,60318,24616,86214,52313,53812,88212,09211,79811,67010,5438,1392,5482,1191,9491,6071,2731,101973944934929925921921914903895890887881875
       Property Plant Equipment 
875
881
887
890
895
903
914
921
921
925
929
934
944
973
1,101
1,273
1,607
1,949
2,119
2,548
8,139
10,543
11,670
11,798
12,092
12,882
13,538
14,523
16,862
18,246
3,192
20,578
21,390
22,247
23,237
24,058
25,495
26,350
27,778
28,863
25,166
27,073
27,512
28,597
31,103
32,986
36,022
40,881
46,865
49,316
49,561
49,430
51,498
50,295
50,816
48,527
51,091
48,969
48,855
49,195
46,518
43,796
42,611
41,370
45,003
45,712
44,319
41,673
45,940
44,076
-63,076
45,593
45,824
43,654
43,237
43,131
38,604
37,985
38,817
41,278
40,312
41,275
42,414
42,569
43,580
45,347
49,057
49,927
53,769
62,906
68,224
69,188
34,369
68,822
64,807
64,80768,82234,36969,18868,22462,90653,76949,92749,05745,34743,58042,56942,41441,27540,31241,27838,81737,98538,60443,13143,23743,65445,82445,593-63,07644,07645,94041,67344,31945,71245,00341,37042,61143,79646,51849,19548,85548,96951,09148,52750,81650,29551,49849,43049,56149,31646,86540,88136,02232,98631,10328,59727,51227,07325,16628,86327,77826,35025,49524,05823,23722,24721,39020,5783,19218,24616,86214,52313,53812,88212,09211,79811,67010,5438,1392,5482,1191,9491,6071,2731,101973944934929925921921914903895890887881875
       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
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
1,617
0
0
0
0
0
000001,61700000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
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
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
3,474
3,547
3,470
3,555
0
0
003,5553,4703,5473,47400000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,235
1,324
1,359
1,313
1,357
1,415
1,375
1,395
1,314
1,390
1,328
1,324
1,345
1,259
1,176
1,133
1,070
1,162
1,180
1,128
1,048
1,162
1,096
1,136
1,141
1,134
1,121
1,103
1,131
986
970
989
1,052
1,010
1,023
1,021
1,020
1,031
1,020
1,020
1,142
1,233
1,271
1,276
1,284
1,341
1,230
1,129
1,1291,2301,3411,2841,2761,2711,2331,1421,0201,0201,0311,0201,0211,0231,0101,0529899709861,1311,1031,1211,1341,1411,1361,0961,1621,0481,1281,1801,1621,0701,1331,1761,2591,3451,3241,3281,3901,3141,3951,3751,4151,3571,3131,3591,3241,23500000000000000000000000000000000000000000000000
       Other 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,042
3,595
3,482
3,548
4,203
4,153
4,093
3,882
2,509
2,506
2,653
3,217
2,199
2,562
958
850
268
575
520
575
429
587
513
109,000
667
787
664
662
725
581
581
544
575
501
177
0
0
0
0
0
0
0
3,952
0
0
0
0
0
000003,9520000000177501575544581581725662664787667109,0005135874295755205752688509582,5622,1993,2172,6532,5062,5093,8824,0934,1534,2033,5483,4823,5952,04200000000000000000000000000000000000000000000000
> Total Liabilities 
103
111
109
112
70
72
32
40
38
51
55
72
247
65
92
97
190
151
80
373
3,710
3,359
1,749
2,170
2,001
2,192
2,042
4,522
4,652
5,265
5,561
4,958
5,460
6,590
5,570
5,551
6,286
6,280
6,777
7,847
6,768
7,747
8,302
6,823
8,191
6,896
6,224
7,131
8,167
8,481
8,191
8,997
9,200
9,045
8,998
8,316
9,226
8,441
8,837
8,792
8,231
7,301
7,250
7,029
7,064
7,308
7,107
7,212
7,198
7,166
6,568
8,030
8,043
8,296
7,976
7,476
6,528
6,306
6,905
6,143
6,219
6,505
6,323
6,578
6,384
6,372
7,181
6,963
7,525
12,523
12,463
14,445
15,030
15,106
14,394
14,39415,10615,03014,44512,46312,5237,5256,9637,1816,3726,3846,5786,3236,5056,2196,1436,9056,3066,5287,4767,9768,2968,0438,0306,5687,1667,1987,2127,1077,3087,0647,0297,2507,3018,2318,7928,8378,4419,2268,3168,9989,0459,2008,9978,1918,4818,1677,1316,2246,8968,1916,8238,3027,7476,7687,8476,7776,2806,2865,5515,5706,5905,4604,9585,5615,2654,6524,5222,0422,1922,0012,1701,7493,3593,710373801511909792652477255513840327270112109111103
   > Total Current Liabilities 
103
111
109
112
70
72
32
40
38
51
55
72
247
65
92
97
190
151
80
102
3,441
2,996
1,280
1,094
884
1,015
817
1,806
1,806
2,024
2,049
1,415
1,708
2,757
1,297
1,355
1,718
1,464
1,606
2,632
3,400
4,299
4,465
3,529
4,601
3,034
2,033
1,783
2,474
2,978
2,736
2,277
2,308
2,635
2,541
2,830
3,213
2,879
3,126
2,906
2,712
1,940
2,021
2,413
1,928
2,340
2,430
2,345
1,865
2,474
2,125
2,813
2,775
3,081
2,730
2,524
2,151
2,015
2,443
2,651
2,326
2,323
1,832
2,455
2,067
2,039
2,606
1,955
2,048
6,129
5,912
6,739
6,924
7,136
6,455
6,4557,1366,9246,7395,9126,1292,0481,9552,6062,0392,0672,4551,8322,3232,3262,6512,4432,0152,1512,5242,7303,0812,7752,8132,1252,4741,8652,3452,4302,3401,9282,4132,0211,9402,7122,9063,1262,8793,2132,8302,5412,6352,3082,2772,7362,9782,4741,7832,0333,0344,6013,5294,4654,2993,4002,6321,6061,4641,7181,3551,2972,7571,7081,4152,0492,0241,8061,8068171,0158841,0941,2802,9963,441102801511909792652477255513840327270112109111103
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
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
1,363
0
0
1,480
0
1,168
0
0
0
0
0
0
0
0
0
0
0
24
25
69
90
82
79
75
62
49
33
86
89
87
84
82
81
79
86
95
69
302
199
217
2171993026995867981828487898633496275798290692524000000000001,16801,480001,3630000000000000000000000000000000000100000000000000000000
       Short Long Term Debt 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000024000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
13
12
7
7
8
10
6
7
4
4
5
6
149
19
65
84
118
54
80
102
613
1,545
435
1,059
859
971
718
1,159
934
1,027
894
760
713
921
387
1,119
1,101
1,464
1,606
1,650
1,708
1,770
3,167
1,966
2,582
1,384
1,281
1,192
1,262
1,592
1,425
1,330
1,219
1,339
1,177
1,466
1,720
1,394
1,646
1,453
1,543
1,940
2,021
2,413
1,928
2,340
2,430
2,345
1,865
2,474
2,125
2,813
2,751
3,056
2,661
2,435
2,070
1,936
2,368
2,589
2,277
2,290
1,746
2,366
1,979
1,955
2,524
1,875
1,969
6,043
5,816
6,670
6,622
6,937
0
06,9376,6226,6705,8166,0431,9691,8752,5241,9551,9792,3661,7462,2902,2772,5892,3681,9362,0702,4352,6613,0562,7512,8132,1252,4741,8652,3452,4302,3401,9282,4132,0211,9401,5431,4531,6461,3941,7201,4661,1771,3391,2191,3301,4251,5921,2621,1921,2811,3842,5821,9663,1671,7701,7081,6501,6061,4641,1011,1193879217137608941,0279341,1597189718591,0594351,5456131028054118846519149654476108771213
       Other Current Liabilities 
89
99
102
105
62
61
26
33
34
48
50
66
98
46
27
13
72
97
0
1
2,828
1,450
845
35
25
44
98
647
872
997
1,156
655
995
1,179
910
236
617
0
0
982
1,692
2,529
1,298
1,562
2,019
1,649
752
591
1,212
1,387
1,312
947
1,089
1,296
1,364
1,363
1,493
1,486
1,480
1,453
1,168
0
0
0
0
0
0
0
0
0
0
0
2,751
3,056
2,661
2,435
2,070
1,936
2,368
2,589
2,277
2,290
1,746
2,366
1,979
1,955
2,524
1,875
1,969
6,043
5,816
6,670
302
6,937
6,238
6,2386,9373026,6705,8166,0431,9691,8752,5241,9551,9792,3661,7462,2902,2772,5892,3681,9362,0702,4352,6613,0562,751000000000001,1681,4531,4801,4861,4931,3631,3641,2961,0899471,3121,3871,2125917521,6492,0191,5621,2982,5291,692982006172369101,1799956551,156997872647984425358451,4502,8281097721327469866504834332661621051029989
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
97
0
0
0
270
269
363
470
1,075
1,117
1,178
1,225
2,716
2,846
3,241
3,512
3,543
3,752
3,833
4,273
4,196
4,568
4,816
5,172
5,214
3,368
3,448
3,837
3,295
3,589
3,863
4,191
5,349
5,694
5,503
5,455
6,720
6,892
6,409
6,457
5,487
6,013
5,562
5,710
5,886
5,520
5,361
5,229
4,616
5,137
4,968
4,676
4,866
5,333
4,692
4,443
5,217
5,268
5,215
5,246
4,952
4,377
4,290
4,461
3,491
3,893
4,182
4,491
4,123
4,318
4,333
4,576
5,007
5,477
6,394
6,551
7,706
8,106
7,969
7,940
7,9407,9698,1067,7066,5516,3945,4775,0074,5764,3334,3184,1234,4914,1823,8933,4914,4614,2904,3774,9525,2465,2155,2685,2174,4434,6925,3334,8664,6764,9685,1374,6165,2295,3615,5205,8865,7105,5626,0135,4876,4576,4096,8926,7205,4555,5035,6945,3494,1913,8633,5893,2953,8373,4483,3685,2145,1724,8164,5684,1964,2733,8333,7523,5433,5123,2412,8462,7161,2251,1781,1171,07547036326927000097000000000000000
       Other 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
778
811
782
780
289
296
303
298
371
366
360
342
475
481
459
443
316
353
376
380
294
5,333
4,692
4,443
5,217
5,244
5,193
5,167
4,885
4,327
4,255
4,444
3,474
3,880
4,172
4,313
3,968
4,186
4,223
4,487
0
0
6,371
0
0
0
0
0
000006,371004,4874,2234,1863,9684,3134,1723,8803,4744,4444,2554,3274,8855,1675,1935,2445,2174,4434,6925,33329438037635331644345948147534236036637129830329628978078281177800000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,001
983
971
957
940
1,011
993
953
932
900
886
871
834
1,218
1,201
1,907
2,185
2,289
2,270
3,395
6,431
14,434
14,988
15,553
16,394
16,982
18,322
23,156
24,143
24,583
24,497
24,317
24,605
24,902
25,845
26,139
26,982
27,668
28,187
44,704
44,315
57,490
57,400
57,777
59,651
58,580
58,748
58,942
61,635
60,167
57,669
54,122
55,336
52,589
52,760
49,745
52,139
49,130
48,997
49,246
46,366
51,149
49,578
47,632
50,390
50,012
47,729
42,984
46,018
42,950
42,799
41,335
41,352
38,673
42,279
42,478
38,188
40,013
51,688
58,689
58,851
60,042
59,983
59,966
60,397
60,914
62,076
61,833
64,434
76,664
75,698
74,133
73,075
74,774
68,812
68,81274,77473,07574,13375,69876,66464,43461,83362,07660,91460,39759,96659,98360,04258,85158,68951,68840,01338,18842,47842,27938,67341,35241,33542,79942,95046,01842,98447,72950,01250,39047,63249,57851,14946,36649,24648,99749,13052,13949,74552,76052,58955,33654,12257,66960,16761,63558,94258,74858,58059,65157,77757,40057,49044,31544,70428,18727,66826,98226,13925,84524,90224,60524,31724,49724,58324,14323,15618,32216,98216,39415,55314,98814,4346,4313,3952,2702,2892,1851,9071,2011,2188348718869009329539931,0119409579719831,001
   Common Stock
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
53,802
52,421
54,460
53,496
53,496
53,496
53,496
53,496
53,496
53,496
53,496
53,496
53,496
53,496
53,496
53,496
53,496
59,791
59,651
59,651
59,651
59,651
59,651
59,651
59,651
59,651
59,651
60,083
60,913
61,409
63,949
63,924
63,948
65,940
75,249
79,325
80,463
81,087
81,087
81,122
81,279
82,242
82,242
82,242
82,242
90,750
90,750
94,948
94,948
101,223
101,375
101,375101,22394,94894,94890,75090,75082,24282,24282,24282,24281,27981,12281,08781,08780,46379,32575,24965,94063,94863,92463,94961,40960,91360,08359,65159,65159,65159,65159,65159,65159,65159,65159,65159,79153,49653,49653,49653,49653,49653,49653,49653,49653,49653,49653,49653,49653,49653,49654,46052,42153,80200000000000000000000000000000000000000000000
   Retained Earnings 
-4,268
-4,287
-4,299
-4,313
-4,329
-4,359
-4,377
-4,417
-4,437
-4,470
-4,484
-4,533
-4,595
-4,652
-4,728
-4,853
-4,960
-5,142
-5,208
-5,339
-5,151
-4,723
-4,508
-4,367
-4,100
-4,148
-4,435
-4,547
-3,702
-3,396
-3,641
-3,885
-3,817
-3,626
-2,841
-2,725
-2,087
-1,767
-1,398
712
-310
2,160
4,155
4,792
4,644
4,923
4,486
3,647
2,992
1,050
-173
-4,872
-6,136
-7,160
-7,760
-8,359
-8,639
-9,685
-9,955
-9,787
-10,098
-10,245
-10,923
-11,726
-12,078
-13,105
-14,095
-16,361
-16,872
-17,888
-19,337
-21,424
-22,334
-25,160
-25,363
-26,368
-26,458
-26,653
-25,725
-24,067
-24,324
-24,106
-24,070
-24,612
-24,672
-25,467
-26,710
-27,775
-28,105
-28,958
-30,438
-35,340
-38,475
-41,112
-42,350
-42,350-41,112-38,475-35,340-30,438-28,958-28,105-27,775-26,710-25,467-24,672-24,612-24,070-24,106-24,324-24,067-25,725-26,653-26,458-26,368-25,363-25,160-22,334-21,424-19,337-17,888-16,872-16,361-14,095-13,105-12,078-11,726-10,923-10,245-10,098-9,787-9,955-9,685-8,639-8,359-7,760-7,160-6,136-4,872-1731,0502,9923,6474,4864,9234,6444,7924,1552,160-310712-1,398-1,767-2,087-2,725-2,841-3,626-3,817-3,885-3,641-3,396-3,702-4,547-4,435-4,148-4,100-4,367-4,508-4,723-5,151-5,339-5,208-5,142-4,960-4,853-4,728-4,652-4,595-4,533-4,484-4,470-4,437-4,417-4,377-4,359-4,329-4,313-4,299-4,287-4,268
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
5,270
5,270
5,270
5,270
5,270
5,370
5,370
5,370
5,370
5,370
5,370
5,404
5,428
5,869
5,929
6,761
7,145
7,182
7,190
8,734
11,582
19,157
19,496
15,697
16,599
17,602
19,922
27,703
27,845
27,921
28,139
28,232
28,442
28,543
28,706
28,835
29,065
29,458
29,577
43,904
44,328
54,881
55,330
55,561
55,779
56,008
56,393
3,156
3,880
4,627
5,113
4,630
4,707
4,754
4,776
4,776
4,776
4,776
4,776
4,776
4,776
5,750
6,287
6,497
6,667
6,792
7,221
7,232
7,214
7,214
7,214
7,303
7,604
7,604
9,407
9,821
9,817
10,318
11,195
10,478
11,169
11,044
11,044
11,564
11,529
11,306
11,306
11,306
11,306
15,149
15,149
14,287
14,287
16,762
16,598
16,59816,76214,28714,28715,14915,14911,30611,30611,30611,30611,52911,56411,04411,04411,16910,47811,19510,3189,8179,8219,4077,6047,6047,3037,2147,2147,2147,2327,2216,7926,6676,4976,2875,7504,7764,7764,7764,7764,7764,7764,7764,7544,7074,6305,1134,6273,8803,15656,39356,00855,77955,56155,33054,88144,32843,90429,57729,45829,06528,83528,70628,54328,44228,23228,13927,92127,84527,70319,92217,60216,59915,69719,49619,15711,5828,7347,1907,1827,1456,7615,9295,8695,4285,4045,3705,3705,3705,3705,3705,3705,2705,2705,2705,2705,270



6.4. Balance Sheets

Currency in CAD. All numbers in thousands.