XCNQTEMP
Market cap1mUSD
Dec 23, Last price
0.08CAD
1D
0.00%
IPO
1,400.00%
Name
Tempus Capital Inc
Chart & Performance
Profile
Tempus Capital Inc. operates as a real estate operating company in Canada. The company's real estate portfolio includes four properties comprising a commercial plaza, one commercial property, and two mixed commercial/residential properties in Ontario. Tempus Capital Inc. was incorporated in 2011 and is based in Burlington, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 876 -22.96% | 1,136 3.39% | 1,099 18.29% | |||||||
Cost of revenue | 736 | 621 | 763 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 139 | 516 | 336 | |||||||
NOPBT Margin | 15.93% | 45.39% | 30.58% | |||||||
Operating Taxes | (301) | (9) | 167 | |||||||
Tax Rate | 49.69% | |||||||||
NOPAT | 440 | 525 | 169 | |||||||
Net income | (1,567) 689.51% | (198) -128.81% | 689 27.15% | |||||||
Dividends | (1,524) | |||||||||
Dividend yield | 55.56% | |||||||||
Proceeds from repurchase of equity | 51 | |||||||||
BB yield | -0.82% | |||||||||
Debt | ||||||||||
Debt current | 3,280 | 5,672 | 1,398 | |||||||
Long-term debt | 100 | 3,012 | 7,264 | |||||||
Deferred revenue | 33 | 57 | 65 | |||||||
Other long-term liabilities | 3,551 | |||||||||
Net debt | 3,203 | 8,601 | 8,590 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (295) | 150 | 210 | |||||||
CAPEX | 61 | |||||||||
Cash from investing activities | 6,502 | (151) | (1,396) | |||||||
Cash from financing activities | (6,056) | 17 | 1,154 | |||||||
FCF | 9,483 | 682 | (1,734) | |||||||
Balance | ||||||||||
Cash | 177 | 25 | 8 | |||||||
Long term investments | 58 | 64 | ||||||||
Excess cash | 133 | 26 | 17 | |||||||
Stockholders' equity | 2,137 | 21,608 | 22,183 | |||||||
Invested Capital | 5,588 | 14,114 | 14,307 | |||||||
ROIC | 4.47% | 3.69% | 1.27% | |||||||
ROCE | 2.38% | 3.54% | 2.28% | |||||||
EV | ||||||||||
Common stock shares outstanding | 30,479 | 30,479 | 31,779 | |||||||
Price | 0.09 | 0.20 18.18% | ||||||||
Market cap | 2,743 | 6,197 21.63% | ||||||||
EV | 5,946 | 25,954 | ||||||||
EBITDA | 139 | 516 | (687) | |||||||
EV/EBITDA | 42.63 | |||||||||
Interest | 303 | 408 | 429 | |||||||
Interest/NOPBT | 217.52% | 79.09% | 127.77% |