XTSXGSP
Market cap20mUSD
Dec 23, Last price
0.07CAD
1D
0.00%
1Q
-31.58%
Jan 2017
-50.00%
Name
Gensource Potash Corp
Chart & Performance
Profile
Gensource Potash Corporation, together with its subsidiaries, operates as a fertilizer development company in Canada. The company focuses on potash development activities. It holds interests in the Tugaske Project located in Saskatchewan; and Vanguard Area, as well as the Lazlo projects located in central Saskatchewan. Gensource Potash Corporation 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 | 2,392 | 2,531 | 4,861 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (2,392) | (2,531) | (4,861) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 343 | 57 | ||||||||
Tax Rate | ||||||||||
NOPAT | (2,392) | (2,874) | (4,918) | |||||||
Net income | (6,583) 164.19% | (2,492) -48.92% | (4,878) 386.67% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 2,752 | 1,170 | 5,226 | |||||||
BB yield | -8.88% | -1.98% | -3.96% | |||||||
Debt | ||||||||||
Debt current | 5,515 | 2,380 | 40 | |||||||
Long-term debt | 45 | 2,977 | 3,172 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | 5,148 | 5,010 | 1,489 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (1,876) | (1,422) | (3,784) | |||||||
CAPEX | (693) | (3,270) | (3,207) | |||||||
Cash from investing activities | (693) | (3,270) | (3,207) | |||||||
Cash from financing activities | 2,640 | 3,318 | 7,955 | |||||||
FCF | (2,762) | (4,408) | (8,374) | |||||||
Balance | ||||||||||
Cash | 412 | 346 | 1,723 | |||||||
Long term investments | ||||||||||
Excess cash | 412 | 346 | 1,723 | |||||||
Stockholders' equity | 5,742 | 9,620 | 9,998 | |||||||
Invested Capital | 18,296 | 20,370 | 17,739 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 442,733 | 422,849 | 412,513 | |||||||
Price | 0.07 -50.00% | 0.14 -56.25% | 0.32 52.38% | |||||||
Market cap | 30,991 -47.65% | 59,199 -55.15% | 132,004 64.07% | |||||||
EV | 36,139 | 64,209 | 133,493 | |||||||
EBITDA | (2,342) | (2,478) | (4,806) | |||||||
EV/EBITDA | ||||||||||
Interest | 398 | 343 | 57 | |||||||
Interest/NOPBT |