RY 172.93 -0.271% SHOP 157.86 0.7274% TD 75.22 0.2532% ENB 59.74 0.5216% BN 81.36 0.9429% TRI 234.42 0.5404% CNQ 43.01 1.2% CP 104.55 0.7225% CNR 146.44 0.7568% BMO 139.17 0.2377% BNS 77.04 -0.0649% CSU 4487.8101 0.7917% CM 91.94 -0.6054% MFC 44.04 1.1716% ATD 80.33 -0.5694% NGT 54.77 -0.635% TRP 66.14 0.532% SU 50.335 1.4819% WCN 245.2 -2.104% L 191.84 0.64%

D2L Inc

Technology CA DTOL

19.41CAD
0.29(1.52%)

Last update at 2024-12-23T18:56:00Z

Day Range

19.1019.50
LowHigh

52 Week Range

7.0014.99
LowHigh

Fundamentals

  • Previous Close 19.12
  • Market Cap816.16M
  • Volume21211
  • P/E Ratio1499.00
  • Dividend Yield-%
  • EBITDA-2.35942M
  • Revenue TTM191.35M
  • Revenue Per Share TTM3.54
  • Gross Profit TTM 107.77M
  • Diluted EPS TTM0.01

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Type yearly yearly yearly yearly yearly
Date 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Income before tax - -97.81713M -41.30617M -5.40792M -0.25511M
Minority interest - - - - -
Net income - -97.65308M -41.49588M -5.71852M -0.61521M
Selling general administrative - 50.66M 12.19M 11.97M 11.63M
Selling and marketing expenses - 65.40M 32.29M 36.50M 29.30M
Gross profit - 87.95M 77.08M 69.32M 66.20M
Reconciled depreciation - 3.50M 3.14M 3.28M 4.36M
Ebit -15.92734M -74.71424M 1.78M -5.55866M 0.29M
Ebitda - -93.07306M -38.16490M -1.83281M 4.65M
Depreciation and amortization - -18.35883M -39.94579M 3.73M 4.36M
Non operating income net other - - - - -
Operating income - -74.71424M 1.78M -5.55866M -1.90329M
Other operating expenses - 226.59M 124.59M 115.04M 105.38M
Interest expense - 0.30M 0.23M 0.25M 0.54M
Tax provision - -0.16405M 0.19M 0.31M 0.36M
Interest income - 0.17M 0.08M 0.45M 0.34M
Net interest income - -0.12503M -0.15088M 0.19M -0.20639M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 0.43M -0.16405M 0.19M 0.31M 0.36M
Total revenue - 151.88M 126.37M 109.49M 103.48M
Total operating expenses - 162.66M 75.30M 74.88M 68.10M
Cost of revenue - 63.93M 49.29M 40.17M 37.28M
Total other income expense net - -23.10290M -43.08706M 0.15M 1.65M
Discontinued operations - - - - -
Net income from continuing ops - -97.65308M -41.49588M -5.71852M -0.61521M
Net income applicable to common shares -18.37673M -97.65308M -41.49588M -5.71852M -0.61521M
Preferred stock and other adjustments - - - - -
Breakdown 2024-01-31 2023-01-31 2022-01-31 2021-01-31 2020-01-31
Type yearly yearly yearly yearly yearly
Date 2024-01-31 2023-01-31 2022-01-31 2021-01-31 2020-01-31
Total assets 197.12M - 179.21M 85.70M 64.32M
Intangible assets 0.77M - 5.54M 0.34M 0.35M
Earning assets - - - - -
Other current assets 18.75M 4.49M 11.64M 3.44M 2.90M
Total liab 140.24M - 112.83M 272.99M 210.67M
Total stockholder equity 56.88M - 66.38M -187.28856M -146.34289M
Deferred long term liab - 6.85M 7.51M 6.17M 4.33M
Other current liab 0.27M 85.66M 3.27M 68.68M 55.52M
Common stock 364.83M 357.64M 354.28M 0.22M 0.20M
Capital stock 364.83M - 354.28M 0.22M 0.20M
Retained earnings -350.43740M -344.63090M -326.25418M -228.60110M -187.10522M
Other liab - 0.40M 0.42M 0.23M 0.28M
Good will 10.44M - 7.47M - -
Other assets - 7.35M 7.83M 7.78M 5.75M
Cash 116.94M - 114.68M 45.22M 31.39M
Cash and equivalents - - - - -
Total current liabilities 127.64M 110.24M 111.72M 92.55M 72.42M
Current deferred revenue 93.73M - 82.92M 68.68M 55.52M
Net debt -104.23350M - -112.78256M -41.10582M -26.36311M
Short term debt 1.00M - 1.20M 2.09M 2.06M
Short long term debt - - - - -
Short long term debt total 12.71M - 1.89M 4.11M 5.03M
Other stockholder equity 47.49M -5.00181M 41.69M 45.29M 44.53M
Property plant equipment - 15.49M 3.65M 5.85M 6.16M
Total current assets 159.79M 146.40M 154.73M 71.73M 52.06M
Long term investments - - - - -
Net tangible assets - 46.73M 53.37M -187.62927M -146.68990M
Short term investments - - - - -
Net receivables 27.00M 23.00M 28.41M 17.71M 14.05M
Long term debt - - - - -
Inventory 0.00000M - - - -
Accounts payable 32.64M 23.45M 24.34M 21.78M 14.83M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -4.99832M - -3.33071M -4.19046M -3.97658M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 8.39M - 7.69M 7.55M 5.57M
Deferred long term asset charges - - - - -
Non current assets total 37.33M - 24.49M 13.97M 12.26M
Capital lease obligations 12.71M - 1.89M 4.11M 5.03M
Long term debt total - - - - -
Breakdown 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Type yearly yearly yearly yearly yearly
Date 2023-01-31 2022-01-31 2021-01-31 2020-01-31 2019-01-31
Investments - -10.21504M -1.67620M -1.16032M -0.47138M
Change to liabilities 4.64M 17.61M 17.80M 5.04M 6.55M
Total cashflows from investing activities -3.67235M -10.21504M -1.67620M -1.16032M -0.47138M
Net borrowings -1.65152M -2.34911M -2.14665M -2.24113M -3.71484M
Total cash from financing activities -1.63022M 79.08M -2.13853M -2.24041M -3.71484M
Change to operating activities -4.24488M -2.36354M -6.58638M 0.23M 0.78M
Net income -18.37673M -97.65308M -41.49588M -5.71852M -0.61521M
Change in cash -3.94326M 69.37M 13.84M 1.55M 1.81M
Begin period cash flow 114.68M 45.30M 31.47M 29.92M 28.11M
End period cash flow - 114.68M 45.30M 31.47M 29.92M
Total cash from operating activities 3.78M 0.11M 16.58M 5.27M 7.60M
Issuance of capital stock - 118.05M 0.00813M 0.00072M 5.74M
Depreciation 4.24M 3.50M 3.14M 3.28M 4.36M
Other cashflows from investing activities - -3.85296M -3.85296M -3.85296M -
Dividends paid - - - - -
Change to inventory - - - - -
Change to account receivables 4.49M -11.44050M -0.10262M 0.88M -4.72312M
Sale purchase of stock - - 0.00000M 0.00000M -5.74099M
Other cashflows from financing activities - -21.63810M -1.67620M -1.16032M 5.74M
Change to netincome 13.03M 90.46M 43.83M 1.56M 1.25M
Capital expenditures 3.67M 0.80M 1.68M 1.20M 0.51M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital - 3.80M 11.11M 6.15M 2.61M
Stock based compensation - 68.82M 0.76M 1.65M 1.36M
Other non cash items - 21.81M 43.18M -0.01667M -0.03666M
Free cash flow - -0.68371M 14.91M 4.07M 7.09M

Peer Comparison

Sector: Technology Industry: Software - Application

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)
DTOL
D2L Inc
0.29 1.52% 19.41 1499.00 18.08 4.27 10.56 2.63 109.10
SHOP
Shopify Inc
1.14 0.73% 157.86 88.50 66.23 20.15 12.30 14.03 139.48
CSU
Constellation Software Inc.
35.25 0.79% 4487.81 102.04 31.75 9.53 27.09 7.46 35.51
DSG
Descartes Systems Group Inc
0.04 0.02% 164.54 78.26 46.08 22.68 7.55 15.90 40.44
OTEX
Open Text Corp
0.55 1.39% 40.17 16.95 7.94 1.93 1.89 2.40 6.83

Reports Covered

Stock Research & News

Profile

D2L Inc. cloud-based learning software for higher education institutions, kindergarten to grade 12 schools and districts, and private sector enterprises in Canada, the United States, and rest of world. The company offers D2L Brightspace, a cloud-based learning platform that designs as the doorway to an all-in-one learning ecosystem; Performance+, an advanced analytics package that comprise advanced analytics dashboards, insights report builder, the student success system, and D2L Brightspace LeaP; Creator+, an authoring system helping educators with authoring tools, game-based learning, awards leaderboard, Brightspace capture, and course catalogue; and D2L Wave, a workforce education platform and marketplace that aligns courses and programs with skills to enable corporate partners to simply upskill their workers with educational offerings from colleges, universities, and training providers. It also provides managed services; customer enablement and support services; learning and creative services; and strategic planning and services like data consultants, change management experts, and learning strategists to identify and build a plan to achieve learning goals. The company was founded in 1999 and is headquartered in Kitchener, Canada.

D2L Inc

137 Glasgow Street, Kitchener, ON, Canada, N2G 4X8

Key Executives

Name Title Year Born
Mr. John Baker Founder, Chairman, CEO & Pres 1977
Ms. Melissa Howatson Chief Financial Officer 1974
Mr. Stephen Laster Chief Operating Officer 1965
Mr. Nick Oddson Chief Technology Officer 1973
Ms. Anna Forgione Chief Legal Officer 1964
Virginia Jamieson Sr. Director of Global Communications NA
Ms. Alys Reynders Scott Chief Marketing Officer 1967
Mr. Tom Donnelly Chief Corp. Devel. Officer 1962
Ms. Yvonne Bell Sr. VP of People and Culture 1970
Mr. Jeremy Auger Chief Strategy Officer 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.