OTCM
MILFF
Market cap22mUSD
Apr 28, Last price
0.19USD
Name
1CM Inc
Chart & Performance
Profile
1CM Inc. operates as a multidimensional cannabis company. It focuses on retail customers and technology to democratize cannabis markets. The company was formerly known as Leviathan Natural Products Inc. and changed its name to 1CM Inc. in September 2022. 1CM Inc. is based in Markham, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑08 | 2023‑08 | 2022‑08 | 2021‑08 | 2020‑08 | 2019‑08 | 2018‑08 | 2017‑08 | 2016‑08 | 2015‑08 | |
Income | ||||||||||
Revenues | 57,223 61.91% | 35,341 4,094.87% | 842 146.48% | |||||||
Cost of revenue | 53,620 | 33,551 | 4,254 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,603 | 1,790 | (3,411) | |||||||
NOPBT Margin | 6.30% | 5.07% | ||||||||
Operating Taxes | 109 | 352 | 1,474 | |||||||
Tax Rate | 3.02% | 19.67% | ||||||||
NOPAT | 3,494 | 1,438 | (4,885) | |||||||
Net income | 616 -167.40% | (914) -80.67% | (4,727) 3.71% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 2,000 | 5,800 | 496 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,585 | 2,247 | 1,795 | |||||||
Long-term debt | 10,934 | 8,643 | 11,759 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (1) | |||||||||
Net debt | 8,526 | 7,785 | 11,292 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,474 | (1,748) | (2,528) | |||||||
CAPEX | (226) | (2,006) | (218) | |||||||
Cash from investing activities | (1,711) | 1,330 | 1,751 | |||||||
Cash from financing activities | 1,127 | 1,260 | 2,851 | |||||||
FCF | 1,641 | (2,299) | (8,200) | |||||||
Balance | ||||||||||
Cash | 4,969 | 3,079 | 2,237 | |||||||
Long term investments | 25 | 25 | 25 | |||||||
Excess cash | 2,133 | 1,337 | 2,220 | |||||||
Stockholders' equity | 25,433 | 19,817 | 14,079 | |||||||
Invested Capital | 33,439 | 29,652 | 24,144 | |||||||
ROIC | 11.08% | 5.35% | ||||||||
ROCE | 9.91% | 5.63% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 117,546 | 113,636 | 89,041 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 4,868 | 2,803 | (2,758) | |||||||
EV/EBITDA | ||||||||||
Interest | 866 | 1,808 | 1,742 | |||||||
Interest/NOPBT | 24.04% | 100.97% |