End-of-day quote
NEO Exchange
06:00:00 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
6.5
CAD
|
-1.37%
|
|
-10.96%
|
+10.54%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,998
|
1,121
|
1,526
|
1,636
|
-
|
-
|
Enterprise Value (EV)
1 |
4,189
|
1,535
|
1,894
|
1,935
|
1,813
|
1,668
|
P/E ratio
|
-19.2
x
|
-3.92
x
|
-13
x
|
-33.7
x
|
-55.3
x
|
79.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.42
x
|
1.27
x
|
1.63
x
|
1.76
x
|
1.65
x
|
1.55
x
|
EV / Revenue
|
5.68
x
|
1.74
x
|
2.02
x
|
2.08
x
|
1.82
x
|
1.58
x
|
EV / EBITDA
|
13
x
|
4.74
x
|
6.21
x
|
6.76
x
|
5.66
x
|
4.59
x
|
EV / FCF
|
105
x
|
-61.8
x
|
25.8
x
|
22.7
x
|
14.7
x
|
11.3
x
|
FCF Yield
|
0.95%
|
-1.62%
|
3.87%
|
4.41%
|
6.8%
|
8.87%
|
Price to Book
|
-
|
0.8
x
|
1.23
x
|
1.38
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
316,153
|
353,366
|
344,072
|
344,163
|
-
|
-
|
Reference price
2 |
12.65
|
3.171
|
4.435
|
4.754
|
4.754
|
4.754
|
Announcement Date
|
4/26/22
|
3/30/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
65.97
|
228.5
|
737.8
|
879.4
|
938.5
|
928.5
|
993.6
|
1,056
|
EBITDA
1 |
-
|
101.6
|
322.5
|
323.6
|
304.9
|
286.1
|
320.3
|
363.6
|
EBIT
1 |
-
|
212.6
|
107.7
|
66.49
|
143.3
|
118.3
|
131.8
|
164
|
Operating Margin
|
-
|
93.02%
|
14.59%
|
7.56%
|
15.27%
|
12.75%
|
13.27%
|
15.53%
|
Earnings before Tax (EBT)
1 |
-
|
203.5
|
91.96
|
-163.4
|
36.37
|
51.54
|
107.4
|
164
|
Net income
1 |
-18.43
|
124.1
|
-14.68
|
-269.2
|
-112.7
|
-48.46
|
-28.61
|
15
|
Net margin
|
-27.94%
|
54.31%
|
-1.99%
|
-30.61%
|
-12.01%
|
-5.22%
|
-2.88%
|
1.42%
|
EPS
2 |
-
|
7.740
|
-0.6600
|
-0.8100
|
-0.3400
|
-0.1409
|
-0.0860
|
0.0600
|
Free Cash Flow
1 |
-
|
16.97
|
39.93
|
-24.83
|
73.38
|
85.38
|
123.3
|
148
|
FCF margin
|
-
|
7.42%
|
5.41%
|
-2.82%
|
7.82%
|
9.2%
|
12.41%
|
14.02%
|
FCF Conversion (EBITDA)
|
-
|
16.7%
|
12.38%
|
-
|
24.07%
|
29.84%
|
38.5%
|
40.71%
|
FCF Conversion (Net income)
|
-
|
13.67%
|
-
|
-
|
-
|
-
|
-
|
986.67%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/4/21
|
4/8/21
|
4/26/22
|
3/30/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
211.4
|
202.2
|
223.7
|
227.6
|
225.9
|
227.1
|
234.1
|
240.1
|
237.2
|
221.3
|
226.3
|
236.9
|
244.7
|
240.7
|
246
|
EBITDA
1 |
83.65
|
80.82
|
75.53
|
82.12
|
78.71
|
70.64
|
71.51
|
89.35
|
73.38
|
66.55
|
68.95
|
73.75
|
76.14
|
77.8
|
80.38
|
EBIT
1 |
44.76
|
19.68
|
-2.148
|
37.08
|
22.3
|
33.94
|
30.53
|
40.29
|
31.9
|
22.67
|
28
|
31.28
|
34.33
|
34.4
|
38.1
|
Operating Margin
|
21.17%
|
9.73%
|
-0.96%
|
16.29%
|
9.87%
|
14.95%
|
13.04%
|
16.78%
|
13.45%
|
10.24%
|
12.37%
|
13.21%
|
14.03%
|
14.29%
|
15.49%
|
Earnings before Tax (EBT)
1 |
45.75
|
36.12
|
1.256
|
26.39
|
-216.6
|
19.08
|
14.62
|
27.03
|
-24.36
|
6.655
|
13.09
|
16.38
|
19.46
|
18.5
|
22.2
|
Net income
1 |
27.23
|
-7.001
|
-9.847
|
-42.99
|
-216.1
|
-9.237
|
-13.06
|
-17.84
|
-72.58
|
-4.822
|
-17.56
|
-15.17
|
-12.45
|
-13.4
|
-10.8
|
Net margin
|
12.88%
|
-3.46%
|
-4.4%
|
-18.89%
|
-95.65%
|
-4.07%
|
-5.58%
|
-7.43%
|
-30.6%
|
-2.18%
|
-7.76%
|
-6.4%
|
-5.09%
|
-5.57%
|
-4.39%
|
EPS
2 |
-0.0500
|
-0.0200
|
-0.0300
|
-0.1300
|
-0.6300
|
-0.0300
|
-0.0400
|
-0.0500
|
-0.2200
|
-
|
-0.0448
|
-0.0337
|
-0.0320
|
-0.0400
|
-0.0300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/26/22
|
5/25/22
|
8/16/22
|
11/14/22
|
3/30/23
|
5/10/23
|
8/8/23
|
11/8/23
|
2/29/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
36.7
|
191
|
414
|
368
|
299
|
177
|
32
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.3609
x
|
0.5916
x
|
1.279
x
|
1.207
x
|
1.044
x
|
0.5526
x
|
0.088
x
|
Free Cash Flow
1 |
-
|
17
|
39.9
|
-24.8
|
73.4
|
85.4
|
123
|
148
|
ROE (net income / shareholders' equity)
|
-
|
70.1%
|
-1.81%
|
-
|
-2.48%
|
-2.9%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
38%
|
-1.02%
|
-
|
-4.52%
|
-3.9%
|
-
|
-
|
Assets
1 |
-
|
326.7
|
1,438
|
-
|
2,492
|
1,243
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
-
|
3.950
|
3.620
|
3.440
|
-
|
-
|
Cash Flow per Share
2 |
-
|
-
|
0.6500
|
0.2800
|
0.3200
|
0.5200
|
0.5200
|
-
|
Capex
1 |
-
|
60.4
|
141
|
119
|
36.3
|
40.1
|
26.8
|
20
|
Capex / Sales
|
-
|
26.42%
|
19.15%
|
13.55%
|
3.87%
|
4.32%
|
2.69%
|
1.89%
|
Announcement Date
|
1/4/21
|
4/8/21
|
4/26/22
|
3/30/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
4.754
USD Average target price
9.186
USD Spread / Average Target +93.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.54% | 1.64B | | +13.45% | 2.93B | | +96.62% | 668M | | +1.82% | 478M | | +53.99% | 190M | | -1.81% | 97.28M | | -10.84% | 93.01M | | +34.38% | 61.84M | | +35.96% | 54.94M |
Cannabis Product Retailers
|