Financials CBLT Inc.

Equities

CBLT

CA12507V1040

Specialty Mining & Metals

Market Closed - Toronto S.E. 09:46:06 2024-04-26 am EDT 5-day change 1st Jan Change
0.03 CAD 0.00% Intraday chart for CBLT Inc. 0.00% +20.00%

Valuation

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Capitalization 1 2.214 1.756 2.107 4.19 3.809 3.047
Enterprise Value (EV) 1 1.594 1.355 2.141 3.614 2.449 2.601
P/E ratio -35 x -0.64 x -3.79 x 9.34 x 6.53 x -3.34 x
Yield - - - - - -
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -3.72 x -5.3 x -11.7 x -11.5 x - -
EV / FCF -5.75 x 1.91 x 141 x -11.5 x 19.2 x -12.7 x
FCF Yield -17.4% 52.3% 0.71% -8.67% 5.22% -7.87%
Price to Book 1.76 x -34.4 x -3.47 x 23.3 x 5.53 x -16.5 x
Nbr of stocks (in thousands) 49,197 70,235 70,235 76,177 76,177 76,177
Reference price 2 0.0450 0.0250 0.0300 0.0550 0.0500 0.0400
Announcement Date 9/27/18 12/17/19 9/25/20 9/27/21 9/26/22 9/21/23
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Net sales - - - - - -
EBITDA 1 -0.4287 -0.2558 -0.1838 -0.3135 - -
EBIT 1 -0.4513 -1.957 -0.2081 -0.32 -0.4787 -0.2626
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 -0.0836 -2.156 -0.5563 0.4291 0.5733 -0.958
Net income 1 -0.0622 -2.118 -0.5563 0.4297 0.583 -0.9127
Net margin - - - - - -
EPS 2 -0.001284 -0.0394 -0.007921 0.005890 0.007652 -0.0120
Free Cash Flow 1 -0.2772 0.7091 0.0152 -0.3135 0.1277 -0.2048
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - 21.91% -
Dividend per Share - - - - - -
Announcement Date 9/27/18 12/17/19 9/25/20 9/27/21 9/26/22 9/21/23
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 0.03 - - -
Net Cash position 1 0.62 0.4 - 0.58 1.36 0.45
Leverage (Debt/EBITDA) - - -0.1863 x - - -
Free Cash Flow 1 -0.28 0.71 0.02 -0.31 0.13 -0.2
ROE (net income / shareholders' equity) -6.06% -350% 169% -201% 134% -362%
ROA (Net income/ Total Assets) -21.2% -126% -53.2% -49.3% -26.7% -16.1%
Assets 1 0.293 1.683 1.047 -0.872 -2.187 5.659
Book Value Per Share 2 0.0300 -0 -0.0100 0 0.0100 -0
Cash Flow per Share 2 0 0 0 0 0 0
Capex 1 0.03 0.01 - - - -
Capex / Sales - - - - - -
Announcement Date 9/27/18 12/17/19 9/25/20 9/27/21 9/26/22 9/21/23
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA