RY 169.88 -1.0542% SHOP 144.59 -0.959% TD 77.85 -0.1667% ENB 59.62 -0.5505% BN 78.53 -0.971% TRI 223.92 -0.2495% CNQ 47.03 -0.0213% CP 102.49 -0.5627% CNR 147.77 -0.8787% BMO 131.32 -0.0685% BNS 78.4 0.0255% CSU 4463.7002 0.6222% CM 90.42 0.6344% MFC 44.91 -1.3184% ATD 77.0 -0.7604% NGT 60.01 -0.4149% TRP 68.0 -2.2989% SU 56.965 -0.4282% WCN 260.14 -0.653% L 176.45 0.7135%

NanoXplore Inc

Basic Materials CA GRA

2.22CAD
-0.05(2.20%)

Last update at 2024-11-20T19:24:00Z

Day Range

2.212.31
LowHigh

52 Week Range

1.872.96
LowHigh

Fundamentals

  • Previous Close 2.27
  • Market Cap406.05M
  • Volume68806
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-0.48748M
  • Revenue TTM134.72M
  • Revenue Per Share TTM0.79
  • Gross Profit TTM 22.44M
  • Diluted EPS TTM-0.07

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30
Type yearly yearly yearly yearly yearly
Date 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30
Income before tax -10.69843M -10.64765M -12.83682M -12.83682M -16.51667M
Minority interest - - - - -
Net income -11.66501M -10.60018M -12.79817M -12.79817M -15.54059M
Selling general administrative 23.16M 21.80M 21.12M 21.12M 17.10M
Selling and marketing expenses - - - - -
Gross profit 20.75M 17.85M 21.29M 15.43M 9.38M
Reconciled depreciation 11.01M 9.57M 8.89M 8.89M 7.38M
Ebit - - -10.50684M -10.98309M -16.98668M
Ebitda - - -1.61641M - -9.61061M
Depreciation and amortization - - 8.89M - 7.38M
Non operating income net other - - - - -
Operating income -10.50837M -10.25061M -11.70831M -11.70831M -16.70063M
Other operating expenses - - 133.68M - 109.03M
Interest expense 1.13M 1.44M 1.47M 0.73M 1.22M
Tax provision 0.97M -0.04747M -0.03865M -0.03865M -0.97608M
Interest income 1.21M 1.59M 1.00M 1.00M 0.46M
Net interest income 0.08M 0.15M 0.06M 0.06M -0.76160M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense - - -0.03865M -0.03865M -0.97608M
Total revenue 128.60M 124.26M 122.70M 122.72M 92.33M
Total operating expenses 139.11M 134.51M 32.27M 133.68M 26.08M
Cost of revenue 107.85M 106.41M 101.41M 107.29M 82.96M
Total other income expense net -0.26885M -0.54594M -1.91708M -1.91708M 0.18M
Discontinued operations - - - - -
Net income from continuing ops -11.66501M -10.60018M -12.79817M -12.79817M -15.54059M
Net income applicable to common shares - - -12.79817M -12.79817M -15.54059M
Preferred stock and other adjustments - - - - -
Breakdown 2024-06-30 2023-06-30 2022-12-31 2022-06-30 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2024-06-30 2023-06-30 2022-12-31 2022-06-30 2021-12-31
Total assets 159.69M 165.25M 165.25M 167.26M 167.26M
Intangible assets 13.25M 14.52M 14.52M 7.26M 7.26M
Earning assets - - - - -
Other current assets 1.66M 1.33M 1.33M 1.13M 1.13M
Total liab 52.04M 48.97M 48.97M 49.73M 49.73M
Total stockholder equity 107.65M 116.28M 116.28M 117.53M 117.53M
Deferred long term liab - - - - -
Other current liab 0.42M 8.64M 6.40M 6.83M 6.83M
Common stock - 180.31M 180.31M 169.35M 169.35M
Capital stock 182.68M 180.31M 180.31M 169.35M 169.35M
Retained earnings -80.72582M -69.06685M -69.06685M -56.02013M -56.02013M
Other liab - 3.51M 3.51M 2.83M 2.83M
Good will 1.92M 1.92M 1.92M 1.92M 1.92M
Other assets - 2.55M 2.55M 0.18M 0.18M
Cash 26.50M 36.21M 36.21M 51.23M 51.23M
Cash and equivalents - - - 51.23M 51.23M
Total current liabilities 33.67M 29.73M 29.73M 27.87M 27.87M
Current deferred revenue - 1.02M - 0.54M 0.54M
Net debt - -11.63750M - -21.89944M -21.89944M
Short term debt - 8.84M - 10.31M 10.31M
Short long term debt 3.60M 6.04M 6.04M 7.82M 7.82M
Short long term debt total - 24.57M - 29.33M 29.33M
Other stockholder equity - 5.03M 5.03M 4.20M 4.20M
Property plant equipment - 70.82M 70.82M 62.71M 62.71M
Total current assets 70.16M 75.43M 75.43M 90.95M 90.95M
Long term investments - 0.00000M 0.00000M 4.24M 4.24M
Net tangible assets - 99.83M 99.83M 108.36M 108.36M
Short term investments - - - - -
Net receivables 20.90M 20.61M 20.61M 21.08M 21.08M
Long term debt 4.27M 3.32M 3.32M 6.28M 6.28M
Inventory 17.03M 17.28M 17.28M 17.51M 17.51M
Accounts payable 12.74M 11.23M 11.23M 10.20M 10.20M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 5.03M - 4.20M 4.20M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - 0.25M - 0.18M 0.18M
Deferred long term asset charges - - - - -
Non current assets total 89.54M 89.82M 89.82M 76.31M 76.31M
Capital lease obligations 12.97M 15.22M 15.22M 15.23M 15.23M
Long term debt total - - - 19.02M 19.02M
Breakdown 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30
Type yearly yearly yearly yearly yearly
Date 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30
Investments -10.64823M -8.24748M -1.00000M -1.00000M -1.00000M
Change to liabilities - - 2.90M 2.90M -2.15295M
Total cashflows from investing activities - - -9.83537M -9.83537M -5.74022M
Net borrowings - - -8.32726M -8.32726M -3.59940M
Total cash from financing activities -3.49834M -9.34248M -7.66471M -7.66471M 26.55M
Change to operating activities - - -0.10042M -0.10042M -0.44290M
Net income -11.66501M -10.60018M -12.79817M -12.79817M -15.54059M
Change in cash -9.72480M -13.85362M -15.02157M -15.02157M 0.71M
Begin period cash flow 36.21M 42.77M 51.23M 51.23M 50.52M
End period cash flow 26.50M 28.92M 36.21M 36.21M 51.23M
Total cash from operating activities 4.42M 3.74M 2.45M 2.45M -20.11458M
Issuance of capital stock - - 0.00000M 0.00000M 30.00M
Depreciation 11.01M 9.57M 8.89M 8.89M 7.38M
Other cashflows from investing activities - - 0.33M 0.33M -0.12475M
Dividends paid - - - - -
Change to inventory 0.30M 1.73M 0.42M 0.42M -4.08535M
Change to account receivables -3.14943M 1.24M 0.82M 0.82M -4.55608M
Sale purchase of stock - - 0.69M 0.69M 30.90M
Other cashflows from financing activities - - 0.66M -0.02465M 4.64M
Change to netincome - - 2.31M 2.31M -0.25144M
Capital expenditures 9.78M 6.61M 8.17M 6.41M 4.06M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 1.93M 3.89M 4.04M 4.04M -11.69861M
Stock based compensation 1.56M 1.20M 1.12M 1.12M 0.70M
Other non cash items 0.83M 0.80M 1.31M 0.80M 0.07M
Free cash flow -5.35368M -2.87398M -5.72321M -5.72321M -24.17327M

Peer Comparison

Sector: Basic Materials Industry: Chemicals

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)
GRA
NanoXplore Inc
-0.05 2.20% 2.22 - 833.33 3.12 3.85 3.05 126.52
MX
Methanex Corporation
-0.345 0.56% 61.74 19.97 9.41 1.07 1.43 1.44 6.91

Reports Covered

Stock Research & News

Profile

NanoXplore Inc., a graphene company, manufactures and supplies graphene powder for use in industrial markets in Australia. It operates through two segments: Advanced materials, plastics and composite products and Battery cells. The company offers graphene-based solutions, including GrapheneBlack powder and graphene-enhanced masterbatch pellets. It also provides standard and custom graphene-enhanced plastic and composite products to customers in transportation, packaging, electronics, and other industrial sectors. In addition, the company offers silicon-graphene-enhanced Li-ion battery for the electric vehicle and grid storage markets. NanoXplore Inc. was founded in 2011 and is headquartered in Montreal, Canada.

NanoXplore Inc

4500 Thimens Boulevard, Montreal, QC, Canada, H4R 2P2

Key Executives

Name Title Year Born
Dr. Soroush Nazarpour B.Sc, M.Sc, Ph.D. Founder, Pres, CEO & Director 1986
Mr. Rocco Marinaccio Chief Operating Officer NA
Mr. Pedro Azevedo Chief Financial Officer NA
Martin Gagne Director of Investor Relations NA
Ms. Catherine Frigon Ll.B., Mba Gen. Counsel, VP & Corp. Sec. 1965
Mr. Jacques Poulin BESc, MBA VP of Sales & Bus. Devel. NA
Dr. Francis Nedvidek Ph.D., Laser Physics, PEng Ontario GM-European Subsidiary & Advisory Board Member 1958
Dr. Soroush Nazarpour B.Sc, M.Sc, Ph.D. Founder, President, CEO & Director 1986
Mr. Martin Gagne Director of Investor Relations NA
Sophie Rossignol General Counsel 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.