AU
CA
NZ
UK
US
IND
Kalkine has a fully transformed New Avatar.
Last update at 2026-03-10T19:48:00Z
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
| 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 |
| Income before tax | -13.63500M | -16.79500M | -10.39900M | -1.77200M | -3.97500M |
| Minority interest | - | - | - | - | - |
| Net income | -13.61300M | -16.78400M | -9.91500M | -1.77200M | -3.67800M |
| Selling general administrative | 11.29M | 12.39M | 15.02M | 8.28M | 6.75M |
| Selling and marketing expenses | - | - | - | - | - |
| Gross profit | 12.75M | 3.97M | 11.14M | 10.24M | 5.17M |
| Reconciled depreciation | 4.63M | 4.67M | 4.65M | 2.57M | 1.77M |
| Ebit | - | - | - | -1.19100M | -3.74100M |
| Ebitda | - | - | -5.26100M | 1.38M | -1.97100M |
| Depreciation and amortization | - | - | - | - | - |
| Non operating income net other | - | - | - | - | - |
| Operating income | -3.44500M | -13.46600M | -9.91000M | -1.19100M | -3.74100M |
| Other operating expenses | - | - | - | - | - |
| Interest expense | 1.34M | 0.28M | - | 0.00000M | 0.00000M |
| Tax provision | -0.02200M | -0.01100M | -0.48400M | 0.00000M | -0.29700M |
| Interest income | - | - | - | 0.00200M | 0.33M |
| Net interest income | -1.34500M | -0.28400M | -0.07600M | 0.00200M | 0.33M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | - | - | - | - | -0.29700M |
| Total revenue | 45.49M | 28.47M | 24.82M | 16.04M | 7.87M |
| Total operating expenses | 48.94M | 41.93M | 34.73M | 17.23M | 11.62M |
| Cost of revenue | 32.75M | 24.50M | 13.68M | 5.80M | 2.71M |
| Total other income expense net | -8.84500M | -3.04500M | -0.41300M | -0.58300M | -0.56200M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | -13.61300M | -16.78400M | -9.91500M | -1.77200M | -3.67800M |
| Net income applicable to common shares | - | - | - | -1.77200M | -3.67800M |
| 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 | 42.37M | 53.82M | 69.90M | 37.79M | 23.99M |
| Intangible assets | 13.05M | 15.95M | 26.63M | 14.11M | 12.69M |
| Earning assets | - | - | - | - | - |
| Other current assets | 1.43M | 1.60M | 2.06M | - | - |
| Total liab | 26.82M | 30.34M | 22.33M | 13.83M | 9.64M |
| Total stockholder equity | 15.55M | 23.48M | 35.13M | 23.96M | 14.34M |
| Deferred long term liab | - | - | - | 12.48M | 12.09M |
| Other current liab | 0.30M | 0.43M | 0.81M | 2.01M | 2.58M |
| Common stock | - | - | - | 31.30M | 20.66M |
| Capital stock | 57.56M | 53.20M | 49.02M | 31.30M | 20.66M |
| Retained earnings | -48.60200M | -34.98900M | -18.79300M | -9.69200M | -7.92000M |
| Other liab | - | - | - | 1.40M | 0.67M |
| Good will | 5.70M | 5.70M | 13.08M | 0.39M | - |
| Other assets | - | - | - | 12.48M | 12.09M |
| Cash | 1.38M | 0.76M | 3.52M | 10.40M | 3.16M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 14.38M | 14.60M | 13.51M | 8.65M | 5.63M |
| Current deferred revenue | - | - | - | - | - |
| Net debt | 14.78M | 18.29M | 3.92M | - | - |
| Short term debt | - | - | - | - | - |
| Short long term debt | 6.01M | 6.49M | 3.65M | 1.94M | 0.21M |
| Short long term debt total | - | - | - | - | - |
| Other stockholder equity | - | - | - | 0.71M | 0.21M |
| Property plant equipment | - | - | - | 2.54M | 1.95M |
| Total current assets | 18.26M | 17.91M | 21.95M | 20.76M | 9.35M |
| Long term investments | 0.00000M | 5.73M | - | - | - |
| Net tangible assets | - | - | - | 21.95M | 13.75M |
| Short term investments | - | - | - | - | - |
| Net receivables | 9.92M | 8.33M | 6.08M | 6.10M | 3.04M |
| Long term debt | 10.14M | 12.56M | 3.79M | 2.75M | 2.81M |
| Inventory | 4.39M | 5.79M | 7.39M | 3.68M | 2.83M |
| Accounts payable | 5.83M | 5.08M | 5.76M | 4.44M | 2.62M |
| 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 | 2.13M | 3.11M | 0.94M | - | - |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 24.11M | 35.91M | 47.95M | 17.03M | 14.64M |
| Capital lease obligations | 2.20M | 2.92M | 3.31M | 1.30M | 0.75M |
| Long term debt total | - | - | - | - | - |
| 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 |
| Investments | -1.69000M | 0.00000M | -11.73100M | -3.34700M | -4.11000M |
| Change to liabilities | - | - | - | 0.00000M | 0.00000M |
| Total cashflows from investing activities | - | - | - | -3.34700M | -4.11000M |
| Net borrowings | -4.16700M | 11.57M | - | 1.17M | 1.03M |
| Total cash from financing activities | -0.95600M | 14.48M | 13.21M | 11.79M | 1.27M |
| Change to operating activities | - | - | - | -2.56300M | 1.28M |
| Net income | -13.61300M | -16.78400M | -9.91500M | -1.77200M | -3.67800M |
| Change in cash | 0.62M | -2.76600M | -6.88000M | 7.25M | -3.46100M |
| Begin period cash flow | 0.76M | 3.52M | 10.40M | 3.16M | 6.62M |
| End period cash flow | 1.38M | 0.76M | 3.52M | 10.40M | 3.16M |
| Total cash from operating activities | 3.26M | -11.19200M | -8.35500M | -1.19900M | -0.62300M |
| Issuance of capital stock | - | - | - | - | - |
| Depreciation | 4.63M | 4.67M | 4.65M | 0.86M | 0.79M |
| Other cashflows from investing activities | - | - | - | - | - |
| Dividends paid | 0.00000M | 0.00000M | 0.00000M | - | - |
| Change to inventory | 1.42M | 0.82M | - | - | - |
| Change to account receivables | - | - | - | - | - |
| Sale purchase of stock | - | - | - | - | - |
| Other cashflows from financing activities | - | - | - | 0.00200M | 0.00200M |
| Change to netincome | - | - | - | 0.57M | 0.00600M |
| Capital expenditures | 1.86M | 4.59M | 7.20M | 0.59M | 0.43M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | 1.26M | -2.92400M | -4.87700M | -2.56300M | 1.28M |
| Stock based compensation | 1.03M | 1.05M | 1.56M | 0.59M | 0.42M |
| Other non cash items | 1.62M | -0.51100M | 0.15M | -0.02200M | -0.11300M |
| Free cash flow | 1.41M | -15.78400M | -15.55600M | -4.20300M | -3.52400M |
Sector: Technology Industry: Scientific & Technical Instruments
| 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) |
|---|---|---|---|---|---|---|---|---|
| NSCI Nanalysis Scientific Corp |
-0.005 3.33% | 0.14 | - | 21.74 | 0.43 | 1.63 | 0.88 | -31.0169 |
| PNG Kraken Robotics Inc |
1.06 11.56% | 10.23 | 107.14 | 80.00 | 22.55 | 9.88 | 21.99 | 125.54 |
| EDY Eddy Smart Home Solutions Ltd |
- -% | 1.77 | - | - | 2.33 | 0.79 | 2.44 | -2.1406 |
| JTC JEMTEC Inc |
-0.1 6.25% | 1.50 | 19.88 | - | 2.34 | 1.48 | 0.70 | 3.57 |
| PALS Paragon Advanced Labs Inc. |
-0.01 0.27% | 3.74 | - | - | - | - |
Nanalysis Scientific Corp. develops, manufactures, and sells magnetic resonance technology products in Canada, the United States, Europe, Asia, and internationally. The company operates through Scientific Equipment and Security Services segment. It offers nuclear magnetic resonance (NMR) spectrometers; magnetic resonance test, and measurement and diagnostic system; 60-NMR platform; 100-NMR platform; 60-TEACH Platform; QUAD NMR Console; and Cameleon 4 console, a compact alternative to facilitate MRI for teaching. The company also provides software products, such as NMRGui, an user interface for data acquisition and processing of benchtop NMR product; SPINit MR software platform to facilitate data acquisition, processing, and pulse programming; and NMRFx platform that offers a suite of software tools to streamline and automate MR data analysis and management. In addition, it offers security service, including preventive and on-call maintenance services, scheduled preventative maintenance work, corrective maintenance work, installation and upgrade projects for detection and general security equipment; other technical maintenance services; and installation and maintenance services for commercial security equipment, such as scanning devices, metal detectors, detection equipment, and other general security equipment. It serves pharmaceutical, biotechnology, nutraceutical, chemical, security, food, oil and gas, materials, life science, medical, and educational industries. The company is headquartered in Calgary, Canada.
Bay 1, 4600 5th Street NE, Calgary, AB, Canada, T2E 7C3
| Name | Title | Year Born |
|---|---|---|
| Mr. Martin Andrew Burian CPA, CA, CPA | Corp. Sec. & Independent Chairman | 1964 |
| Mr. Sean Krakiwsky M.Sc. | Founder, CEO, Pres & Director | 1970 |
| Mr. Julien Muller | Chief Technology Officer | NA |
| Mr. Randall McRae C.A., CPA | Corp. Controller & Interim CFO | NA |
| Dr. Heather Phillips | Director of Operations | NA |
| Mr. Matthew Selinger | Investor Relations Mang. | NA |
| Dr. Matt Zamora | Sales Mang. | NA |
| Dr. Susanne Riegel | Director of Marketing & Product Mang. | NA |
| Dr. Greg McFeetors | Head of Manufacturing | NA |
| Mr. Sean Krakiwsky M.Sc. | Founder, CEO, President & Director | 1970 |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.
Please wait processing your request...