Aegis Brands Inc

Consumer Cyclical CA AEG

0.38CAD
0.04(10.14%)

Last update at 2025-06-25T18:02:00Z

Day Range

0.360.38
LowHigh

52 Week Range

0.150.45
LowHigh

Fundamentals

  • Previous Close 0.34
  • Market Cap32.41M
  • Volume3000
  • P/E Ratio17.25
  • Dividend Yield-%
  • EBITDA4.77M
  • Revenue TTM17.54M
  • Revenue Per Share TTM0.21
  • Gross Profit TTM 16.36M
  • Diluted EPS TTM0.02

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax -10.70800M -5.26600M -6.78100M -6.29900M 1.64M
Minority interest - - - - -
Net income -9.24800M -7.91400M -19.62200M -4.67400M 1.15M
Selling general administrative 8.27M 8.30M 2.61M 11.44M 7.98M
Selling and marketing expenses - - - - -
Gross profit 6.24M 6.81M 1.98M 11.78M 10.71M
Reconciled depreciation 1.72M 1.84M 3.07M 3.51M 1.33M
Ebit -8.68300M -4.07200M -1.66500M -1.79500M 1.40M
Ebitda -7.53600M -2.91600M -2.91600M 1.37M 2.98M
Depreciation and amortization - - - - -
Non operating income net other - - - - -
Operating income -9.56600M -3.33700M -2.59200M -5.80900M 1.16M
Other operating expenses 4.93M 0.73M 0.73M 0.73M -
Interest expense 4.93M 0.51M 0.75M 4.16M 0.00000M
Tax provision -1.46000M -0.40400M 0.95M -1.62500M 0.49M
Interest income 1.19M 0.01M 1.08M 5.15M 0.77M
Net interest income -1.23900M -0.49300M -0.79200M -0.61900M 0.17M
Extraordinary items 0.00000M -3.05200M -11.89200M - -
Non recurring - - - - -
Other items - - - - -
Income tax expense -1.46000M -0.40400M 0.95M -0.03400M 0.49M
Total revenue 15.16M 10.88M 11.20M 27.04M 25.71M
Total operating expenses 18.91M 14.21M 13.79M 30.20M 24.31M
Cost of revenue 8.92M 4.07M 9.22M 15.26M 15.00M
Total other income expense net -5.71600M -1.43600M -3.39800M -2.51200M 0.08M
Discontinued operations - -3.05200M -13.76200M -2.80200M -2.80200M
Net income from continuing ops -9.24800M -4.86200M -7.73000M -4.67400M 1.15M
Net income applicable to common shares -9.24800M -7.91400M -19.62200M -4.67400M 1.15M
Preferred stock and other adjustments - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 56.34M 67.32M 73.88M 20.32M 102.66M
Intangible assets 40.25M 41.27M 46.20M 3.91M 4.03M
Earning assets - - - - -
Other current assets 0.35M 0.14M 0.22M 0.17M 85.67M
Total liab 36.71M 46.46M 66.83M 12.42M 87.50M
Total stockholder equity 19.63M 20.86M 7.04M 7.90M 15.16M
Deferred long term liab - - - - -
Other current liab 1.57M 6.57M 1.95M 0.27M 74.98M
Common stock - - 35.97M 32.90M 32.52M
Capital stock 59.34M 59.34M 35.97M 32.90M 32.36M
Retained earnings -102.15900M -100.86400M -96.15700M -86.90900M -78.99500M
Other liab - - 1.05M 1.89M 1.28M
Good will 7.43M 7.43M 8.78M 1.35M 1.35M
Other assets - - 3.60M 0.39M 0.17M
Cash 1.03M 0.80M 5.11M 1.76M 1.07M
Cash and equivalents - - 6.51M 1.76M 0.95M
Total current liabilities 10.65M 14.10M 10.87M 4.98M 79.39M
Current deferred revenue - - - - -
Net debt 26.07M 28.08M 43.17M - -
Short term debt - - 0.00000M 0.00000M 0.66M
Short long term debt 3.44M 1.83M 1.08M - 0.66M
Short long term debt total - - - - 11.57M
Other stockholder equity - - 67.23M 61.92M -
Property plant equipment - - 5.14M 6.68M 8.79M
Total current assets 6.48M 12.29M 10.09M 2.99M 88.31M
Long term investments - - 0.07M 5.00M 0.12M
Net tangible assets - - -47.93900M 2.64M 10.15M
Short term investments - - - - -
Net receivables 2.44M 1.91M 2.45M 0.39M 1.09M
Long term debt 23.66M 27.05M 47.20M - -
Inventory - 0.13M 0.92M 0.67M 0.43M
Accounts payable 1.73M 1.31M 2.57M 1.52M 2.32M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - - - -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - - - - -
Deferred long term asset charges - - - - -
Non current assets total 49.86M 55.03M 63.79M 17.33M 21.91M
Capital lease obligations 2.74M 5.89M 10.09M 6.94M 13.53M
Long term debt total - - 54.92M 5.54M 11.57M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -49.86900M 8.24M -7.54300M -1.86300M -1.08400M
Change to liabilities 3.28M 0.03M -0.01800M -1.27700M -0.05300M
Total cashflows from investing activities -49.86900M 8.24M -7.54300M -1.86300M -1.08400M
Net borrowings 53.39M -2.19700M -1.22400M -1.22400M -1.22400M
Total cash from financing activities 55.35M -3.44900M -2.74500M -2.56800M 9.19M
Change to operating activities -0.75000M 1.25M -0.11300M 1.05M -1.23800M
Net income -9.24800M -7.91400M -19.62200M -4.67400M 1.15M
Change in cash 4.74M 0.82M -11.00400M -3.43000M 10.31M
Begin period cash flow 1.76M 1.07M 11.46M 14.89M 4.57M
End period cash flow 6.51M 1.76M 1.07M 11.46M 14.89M
Total cash from operating activities -0.73400M -3.97600M -0.71600M 1.00M 2.21M
Issuance of capital stock 3.38M - 0.00000M 0.20M 10.00M
Depreciation 1.72M 1.84M 2.08M 2.08M 0.82M
Other cashflows from investing activities -49.80400M -3.45400M -2.39600M -1.86300M 0.05M
Dividends paid 0.00000M - - - -
Change to inventory -0.24900M -0.24100M 0.11M -0.00400M -0.32000M
Change to account receivables -0.55300M 0.81M -1.00500M 0.09M 1.16M
Sale purchase of stock 3.38M - 0.00000M 0.09M 10.00M
Other cashflows from financing activities -1.41900M -1.25200M -1.52100M -2.65300M -0.81000M
Change to netincome 4.51M 1.05M 17.85M 5.63M 0.46M
Capital expenditures 0.07M 0.08M 0.35M 0.35M 1.28M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 2.23M 0.03M 0.36M -0.06500M -0.73300M
Stock based compensation 0.39M 0.41M -0.11800M 0.08M -
Other non cash items 0.34M -0.39900M 0.73M -0.49800M -1.25600M
Free cash flow -0.79900M -4.05700M -2.98700M -1.03700M 0.77M

Peer Comparison

Sector: Consumer Cyclical Industry: Restaurants

Company Change (CAD) Price (CAD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
AEG
Aegis Brands Inc
0.04 10.14% 0.38 17.25 - 1.85 1.49 3.25 10.06
QSR
Restaurant Brands International Inc
-0.54 0.60% 89.30 22.18 13.19 4.65 6.93 4.18 14.24
MTY
MTY Food Group Inc
0.07 0.17% 40.39 108.97 9.92 0.80 1.14 1.79 14.49
AW
A W FOOD SERVICES OF CANADA INC
0.06 0.16% 36.76 54.78 - 2.99 5.47 6.00 19.05
PZA
Pizza Pizza Royalty Corp.
-0.03 0.20% 14.92 16.08 15.50 12.47 1.64 13.47 13.61

Reports Covered

Stock Research & News

Profile

Aegis Brands Inc. engages in the food and beverage business in Canada. The company offers wings, fries, and garlic dill sauce, as well as food products. The company owns and operates corporate and franchised restaurants under the St. Louis Bar & Grill brand name. It also sells its products through online. The company was formerly known as The Second Cup Ltd. And changed its name to Aegis Brands Inc. in September 2020. Aegis Brands Inc. was founded in 1975 and is based in Toronto, Canada.

Aegis Brands Inc

703 Evans Avenue, Toronto, ON, Canada, M9C 5E9

Key Executives

Name Title Year Born
Mr. Steven J. Pelton Sr. Pres, CEO & Non-Independent Director NA
Ms. Melinda Lee C.A., CPA Chief Financial Officer NA
Ms. Tara Ramsay VP of People NA
Ms. Mangala D'Sa VP of Marketing & Innovation NA
Mr. Steven J. Pelton Sr. President, CEO & Non-Independent Director NA
Mr. Christopher Fountain Chief Operating Officer NA
Ms. Tara Ramsay Vice President of People NA
Ms. Claudia Stewart Brand Lead of St. Louis Bar & Grill NA
Ms. Mangala D'Sa Vice President of Marketing & Innovation NA
Ms. Kate Burnett President of Bridgehead (2000) Inc. NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes. This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API. Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.