RY 172.7 -0.1792% SHOP 152.38 -3.7762% TD 74.49 -0.4144% ENB 58.66 0.2906% BN 80.21 0.2124% TRI 235.76 -0.7034% CNQ 42.27 -1.3305% CP 102.81 -2.4851% CNR 145.02 -0.9426% BMO 139.15 0.5855% BNS 77.045 -0.149% CSU 4497.2998 0.6756% CM 92.23 -0.335% MFC 43.28 0.8858% ATD 79.0 -1.1882% NGT 53.35 -1.8038% TRP 65.26 0.215% SU 49.61 -1.411% WCN 251.65 -0.2181% L 191.14 0.1205%

Verde Agritech PLC

Basic Materials CA NPK

0.68CAD
-0.02(2.86%)

Last update at 2024-12-19T17:40:00Z

Day Range

0.640.70
LowHigh

52 Week Range

0.601.97
LowHigh

Fundamentals

  • Previous Close 0.70
  • Market Cap35.29M
  • Volume48905
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-5.60200M
  • Revenue TTM27.98M
  • Revenue Per Share TTM0.53
  • Gross Profit TTM 20.58M
  • Diluted EPS TTM-0.13

Financials

Income Statement

Balancesheet

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 20.42M 4.45M 0.88M -1.10700M -1.70300M
Minority interest - - - - -
Net income 17.80M 3.52M 0.55M -1.29300M -1.74800M
Selling general administrative 5.88M 4.47M 2.26M 2.74M 1.87M
Selling and marketing expenses 32.99M 11.25M 2.27M 0.91M 0.06M
Gross profit 62.25M 20.58M 5.65M 2.86M 0.29M
Reconciled depreciation 0.76M 0.38M 0.23M 0.13M 0.07M
Ebit 23.39M 4.86M 1.13M -0.97000M -1.63900M
Ebitda 24.41M 5.28M 1.45M -0.84200M -1.56200M
Depreciation and amortization 1.03M 0.43M 0.32M 0.13M 0.08M
Non operating income net other - - - - -
Operating income 23.39M 4.86M 1.13M -0.97000M -1.63900M
Other operating expenses 56.88M 22.85M 8.04M 7.00M 3.00M
Interest expense 3.24M 0.46M 0.37M 0.05M 0.07M
Tax provision 2.62M 0.93M 0.33M 0.19M 0.04M
Interest income 2.90M 0.04M 0.25M 0.14M 0.06M
Net interest income -2.97200M -0.41300M -0.27500M -0.13700M -0.06400M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 2.62M 0.93M 0.33M 0.19M 0.04M
Total revenue 80.27M 27.71M 9.17M 6.03M 1.36M
Total operating expenses 38.86M 15.72M 4.53M 3.83M 1.93M
Cost of revenue 18.02M 7.13M 3.52M 3.17M 1.07M
Total other income expense net -2.96400M -0.40200M -0.24600M -0.13700M -0.06400M
Discontinued operations - - - - -
Net income from continuing ops 17.80M 3.52M 0.55M -1.10700M -1.74800M
Net income applicable to common shares 17.80M 3.52M 0.55M -1.10700M -1.74800M
Preferred stock and other adjustments - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 96.17M 97.31M 41.40M 28.73M 31.60M
Intangible assets - 0.00000M 0.00000M - -
Earning assets - - - - -
Other current assets 0.38M 1.05M 0.75M 0.19M 0.64M
Total liab 50.67M 48.96M 15.04M 7.59M 7.69M
Total stockholder equity 45.51M 48.35M 26.36M 21.14M 23.91M
Deferred long term liab - - - - -
Other current liab 1.96M 7.50M 4.30M 0.42M 0.34M
Common stock 20.65M 20.61M 20.46M 19.70M 18.75M
Capital stock 20.65M 20.61M 20.46M 19.70M 18.75M
Retained earnings -8.44700M -3.09500M -21.06500M -25.52900M -26.18500M
Other liab - - 2.60M 2.72M 5.89M
Good will - - - - -
Other assets - - - - -
Cash 6.97M 1.16M 1.53M 2.24M 0.67M
Cash and equivalents - - 1.53M 2.24M 0.67M
Total current liabilities 39.96M 28.80M 9.36M 2.35M 1.52M
Current deferred revenue 1.13M - - - -
Net debt 39.23M 37.21M 4.05M 1.23M -0.07000M
Short term debt 35.64M 18.22M 2.51M 0.94M 0.31M
Short long term debt 35.62M 18.13M 2.51M 0.94M 0.31M
Short long term debt total 46.20M 38.37M 5.58M 3.47M 0.60M
Other stockholder equity 49.86M 49.86M 48.93M 47.67M 47.56M
Property plant equipment - 65.14M 23.71M 22.76M 29.00M
Total current assets 23.09M 32.16M 17.68M 5.97M 2.60M
Long term investments - - 0.00000M 0.00000M 0.00000M
Net tangible assets - - 26.36M 21.14M 23.91M
Short term investments - - - - -
Net receivables 13.28M 27.48M 14.30M 2.98M 1.00M
Long term debt 10.52M 19.98M 3.08M 2.53M 0.29M
Inventory 2.45M 2.47M 1.10M 0.57M 0.29M
Accounts payable 1.23M 3.08M 2.56M 1.41M 1.21M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -16.56100M -19.02700M -21.97400M -20.70400M -16.21400M
Additional paid in capital - - - - -
Common stock total equity - - - 19.70M 18.75M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 2.10M - - - 29.00M
Deferred long term asset charges - - - - -
Non current assets total 73.08M 65.14M 23.71M 22.76M 29.00M
Capital lease obligations 0.06M 0.27M - - -
Long term debt total - 20.16M 3.08M 2.53M 0.29M
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 -42.02100M -2.55200M -1.46700M -1.47800M -0.18700M
Change to liabilities - 5.48M 1.96M -0.39100M 1.07M
Total cashflows from investing activities -42.02100M -2.55200M -1.46700M -1.47800M -0.18700M
Net borrowings - 2.77M 2.08M 0.22M 0.36M
Total cash from financing activities 30.03M 3.67M 2.08M 2.08M 0.93M
Change to operating activities - - - -1.20300M -1.20300M
Net income 23.39M 4.86M 1.13M -0.78400M -1.63900M
Change in cash -0.37100M -0.70300M 1.57M -0.17000M 0.19M
Begin period cash flow 1.53M 2.24M 0.67M 0.84M 0.65M
End period cash flow 1.16M 1.53M 2.24M 0.67M 0.84M
Total cash from operating activities 11.47M -1.67700M 1.06M -0.71900M -0.50200M
Issuance of capital stock 1.19M 0.90M 0.00000M 1.86M 0.57M
Depreciation 0.76M 0.38M 0.23M 0.13M 0.07M
Other cashflows from investing activities 0.28M 0.06M 0.12M 0.01M 0.12M
Dividends paid - - - - -
Change to inventory -1.37300M -0.52900M -0.27500M 0.02M -0.23400M
Change to account receivables - -11.88500M -1.53200M -0.81200M 0.03M
Sale purchase of stock 1.19M 0.90M 0.00000M 1.86M 0.57M
Other cashflows from financing activities 28.84M 2.77M -1.46700M 0.22M 0.36M
Change to netincome - 1.36M 0.12M 1.44M 0.30M
Capital expenditures 42.30M 2.61M 1.59M 1.49M 1.21M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -8.24300M -6.93800M 0.16M -1.18100M 0.87M
Stock based compensation 0.17M 0.94M 0.11M 0.79M 0.18M
Other non cash items -4.59900M -0.91900M -0.55700M 0.33M 0.01M
Free cash flow -30.83100M -4.28400M -0.52500M -2.21000M -1.70700M

Peer Comparison

Sector: Basic Materials Industry: Agricultural Inputs

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)
NPK
Verde Agritech PLC
-0.02 2.86% 0.68 - - 1.26 0.95 2.63 12.49
NTR
Nutrien Ltd
-1.44 2.22% 63.41 33.17 12.52 1.31 0.97 1.44 9.50
KRN
Karnalyte Resources Inc.
-0.015 12.50% 0.10 - - - 1.16 -6.6133

Reports Covered

Stock Research & News

Profile

Verde AgriTech Limited, an agricultural technology company, produces and sells fertilizers in Brazil and internationally. The company offers multi-nutrient potassium fertilizer under the K Forte, BAKS, and Super Greensand brand names. It also holds a 100% interest in the Cerrado Verde project, which is the source of potassium silicate rock and a glauconitic siltstone material that includes 32 granted exploration permits covering an area of approximately 48,536 hectares located in the Alto Paranaiba region of Minas Gerais State, Brazil. The company was formerly known as Verde Potash PLC and changed its name to Verde AgriTech Ltd in June 2016. Verde AgriTech Limited was founded in 2005 and is headquartered in Belo Horizonte, Brazil.

Verde Agritech PLC

Alvares Cabral Av, 1.777, Belo Horizonte, MG, Brazil, 30170-008

Key Executives

Name Title Year Born
Mr. Cristiano Botelho Veloso Founder, Pres, CEO & Chairman 1981
Mr. Felipe Buscacio Paolucci Chief Financial Officer NA
Iwona Zakrzewski VP of Investor Relations and Corp. Sec. NA
Mr. Daniel Sabbag VP of Sales NA
Mr. Timothy W. Slater ACA, CTA Company Sec. 1970
A Moretzsohn Exec. Officer NA
Mr. Cristiano Botelho Veloso Founder, President, CEO & Chairman 1981
Iwona Zakrzewski Vice President of Investor Relations and Corporate Secretary NA
Mr. Daniel Sabbag Vice President of Sales NA
Mr. Newton Nagumo Chief Marketing 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.