Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.035 CAD | +16.67% | -12.50% | -41.67% |
03-01 | FRX Innovations Inc. announced that it has received CAD 0.945313 million in funding | CI |
2023 | FRX Innovations Inc. Completes Third Standstill Agreement with Key Strategic Supply Partner | CI |
Valuation
Fiscal Period: December | 2022 |
---|---|
Capitalization 1 | 16.38 |
Enterprise Value (EV) 1 | 29.3 |
P/E ratio | -0.83 x |
Yield | - |
Capitalization / Revenue | 5.26 x |
EV / Revenue | 9.41 x |
EV / EBITDA | -5.02 x |
EV / FCF | -12,117,541 x |
FCF Yield | -0% |
Price to Book | 2.5 x |
Nbr of stocks (in thousands) | 85,411 |
Reference price 2 | 0.1918 |
Announcement Date | 23-07-10 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|
Net sales 1 | 5.627 | 5.277 | 6.12 | 3.114 |
EBITDA 1 | -3.715 | -3.234 | -3.722 | -5.834 |
EBIT 1 | -4.764 | -4.355 | -4.79 | -6.785 |
Operating Margin | -84.66% | -82.53% | -78.26% | -217.88% |
Earnings before Tax (EBT) 1 | -8.068 | -6.187 | -8.732 | -14.17 |
Net income 1 | -8.068 | -6.187 | -8.732 | -14.17 |
Net margin | -143.37% | -117.25% | -142.67% | -455.12% |
EPS 2 | -0.3369 | -0.2583 | -0.3502 | -0.2299 |
Free Cash Flow | - | -1.686 | -1.899 | -2.418 |
FCF margin | - | -31.94% | -31.02% | -77.65% |
FCF Conversion (EBITDA) | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - |
Dividend per Share | - | - | - | - |
Announcement Date | 22-03-31 | 22-03-31 | 22-06-06 | 23-07-10 |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 |
---|---|---|---|---|---|
Net sales 1 | 0.3972 | 0.311 | 0.6288 | 1.48 | 0.6291 |
EBITDA 1 | - | -0.8876 | -1.208 | -0.8259 | -1.774 |
EBIT 1 | - | -1.176 | -1.448 | -1.072 | -1.987 |
Operating Margin | - | -378.16% | -230.27% | -72.43% | -315.81% |
Earnings before Tax (EBT) | - | - | - | - | - |
Net income | - | - | - | - | - |
Net margin | - | - | - | - | - |
EPS | - | - | - | - | - |
Dividend per Share | - | - | - | - | - |
Announcement Date | 22-11-30 | 23-07-10 | 23-07-12 | 23-08-29 | 23-11-29 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|
Net Debt 1 | 18 | 22.8 | 26 | 12.9 |
Net Cash position 1 | - | - | - | - |
Leverage (Debt/EBITDA) | -4.845 x | -7.047 x | -6.981 x | -2.215 x |
Free Cash Flow | - | -1.69 | -1.9 | -2.42 |
ROE (net income / shareholders' equity) | - | -197% | 209% | 1,305% |
ROA (Net income/ Total Assets) | - | -9.55% | -11.2% | -17.4% |
Assets 1 | - | 64.76 | 77.8 | 81.64 |
Book Value Per Share 2 | 0.2900 | 0.0200 | -0.2700 | 0.0800 |
Cash Flow per Share 2 | 0.1100 | 0.0200 | 0.0200 | 0.0100 |
Capex 1 | 0.03 | 0.06 | 0.02 | 0.03 |
Capex / Sales | 0.57% | 1.04% | 0.27% | 1.04% |
Announcement Date | 22-03-31 | 22-03-31 | 22-06-06 | 23-07-10 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-41.67% | 3.03M | |
+16.91% | 66.18B | |
+1.64% | 49.24B | |
+16.70% | 41.72B | |
+22.58% | 26.16B | |
+12.92% | 19.75B | |
+2.79% | 17.5B | |
-23.54% | 15.63B | |
-6.24% | 15.46B | |
+2.52% | 15.43B |
- Stock Market
- Equities
- FRXI Stock
- Financials FRX Innovations Inc.