XTSEKRN
Market cap3mUSD
Dec 23, Last price
0.09CAD
1D
0.00%
1Q
-32.00%
Jan 2017
-88.36%
IPO
-98.91%
Name
Karnalyte Resources Inc
Chart & Performance
Profile
Karnalyte Resources Inc. explores for and develops agricultural and industrial potash, nitrogen, and magnesium products in Canada. The company owns 100% interests in Subsurface Mineral Leases KLSA 010, KL 247A, and KL 246 totaling 367 km2 of mineral rights. It also holds interests in the Wynyard potash project located in Wynyard, Saskatchewan; and Proteos nitrogen project located in Central Saskatchewan. Karnalyte Resources Inc. was incorporated in 2007 and is headquartered in Saskatoon, 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 | ||||||||||
Cost of revenue | 1,388 | 1,428 | 1,971 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (1,388) | (1,428) | (1,971) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 969 | 291 | ||||||||
Tax Rate | ||||||||||
NOPAT | (1,388) | (2,397) | (2,262) | |||||||
Net income | (1,422) -47.27% | (2,697) 8.57% | (2,484) -29.87% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 3,804 | |||||||||
BB yield | -36.99% | |||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,319 | 1,378 | 1,746 | |||||||
Net debt | (2,671) | (4,056) | (2,174) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (839) | (1,174) | (2,561) | |||||||
CAPEX | (1,029) | (524) | ||||||||
Cash from investing activities | (546) | (754) | (422) | |||||||
Cash from financing activities | 4 | (39) | ||||||||
FCF | 3,673 | (2,176) | (2,207) | |||||||
Balance | ||||||||||
Cash | 2,296 | 3,681 | 1,799 | |||||||
Long term investments | 375 | 375 | 375 | |||||||
Excess cash | 2,671 | 4,056 | 2,174 | |||||||
Stockholders' equity | (3,259) | (1,837) | (3,922) | |||||||
Invested Capital | 9,746 | 11,092 | 11,431 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 53,283 | 46,747 | 45,418 | |||||||
Price | 0.18 -18.18% | 0.22 -46.34% | 0.41 64.00% | |||||||
Market cap | 9,591 -6.74% | 10,284 -44.77% | 18,621 64.00% | |||||||
EV | 6,920 | 6,228 | 16,447 | |||||||
EBITDA | (1,387) | (1,415) | (1,918) | |||||||
EV/EBITDA | ||||||||||
Interest | 38 | 27 | ||||||||
Interest/NOPBT |