Aurora Cannabis Financial Statements ()
|
|
|
|
Report date
|
|
|
27.09.2021 |
21.09.2022 |
14.06.2023 |
20.06.2024 |
18.06.2025 |
|
04.02.2026 |
|
Currency
|
|
|
CAD |
CAD |
CAD |
CAD |
CAD |
|
CAD |
|
|
Revenue, C$ |
? |
|
245 252 000 |
221 339 000 |
223 804 000 |
270 281 000 |
343 293 000 |
|
363 293 000 |
|
Operating Income, C$ |
|
|
-282 818 000 |
-231 449 000 |
-207 193 000 |
-46 453 000 |
4 948 000 |
|
-4 427 000 |
|
EBITDA, C$ |
? |
|
-535 285 000 |
-1 554 647 000 |
-135 000 000 |
-12 342 000 |
51 349 000 |
|
24 226 000 |
|
Net profit, C$ |
? |
|
-693 625 000 |
-1 717 624 000 |
-816 627 000 |
-69 326 000 |
1 591 000 |
|
-42 542 000 |
|
|
OCF, C$ |
? |
|
-210 577 000 |
-110 267 000 |
-115 821 000 |
-68 508 000 |
16 005 000 |
|
-9 599 000 |
|
CAPEX, C$ |
? |
|
53 082 000 |
32 213 000 |
12 132 000 |
16 834 000 |
18 859 000 |
|
21 676 000 |
|
FCF, C$ |
? |
|
-263 659 000 |
-142 480 000 |
-127 953 000 |
-85 342 000 |
-2 854 000 |
|
-31 275 000 |
|
Dividend payout, C$
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
|
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
|
OPEX, C$ |
|
|
261 260 000 |
252 674 000 |
221 977 000 |
177 913 000 |
182 659 000 |
|
184 234 000 |
|
Cost of production, C$ |
|
|
266 810 000 |
200 114 000 |
209 020 000 |
138 821 000 |
155 686 000 |
|
183 486 000 |
|
R&D, C$ |
|
|
11 447 000 |
10 389 000 |
5 771 000 |
3 572 000 |
3 676 000 |
|
3 921 000 |
|
Interest expenses, C$ |
|
|
66 437 000 |
71 813 000 |
39 461 234 |
14 186 000 |
8 420 000 |
|
8 427 283 |
|
|
Assets, C$ |
|
|
2 721 102 325 |
926 379 351 |
926 379 351 |
840 136 300 |
847 766 157 |
|
775 292 000 |
|
Net Assets, C$ |
? |
|
2 035 135 664 |
490 674 377 |
490 674 377 |
560 749 681 |
563 911 753 |
|
536 360 000 |
|
Debt, C$ |
|
|
399 047 187 |
226 408 016 |
226 408 016 |
99 783 797 |
103 982 013 |
|
100 995 000 |
|
Cash, C$ |
|
|
444 042 492 |
300 860 625 |
300 860 625 |
183 576 742 |
184 813 828 |
|
108 450 000 |
|
Net debt, C$ |
|
|
-44 995 305 |
-74 452 609 |
-74 452 609 |
-83 792 945 |
-80 831 815 |
|
-7 455 000 |
|
|
Ordinary share price, rub |
|
|
90.4 |
13.2 |
6.97 |
|
4.39 |
|
4.22 |
|
Number of ordinary shares, mln |
|
|
16 951 249 |
21 491 261 |
32 274 000 |
51 258 883 |
54 877 000 |
|
56 700 794 |
|
|
Market cap, C$ |
|
|
1 532 392 910 |
283 684 645 |
224 949 780 |
0.00 |
240 910 030 |
|
239 277 351 |
|
EV, C$ |
? |
|
1 487 397 605 |
209 232 036 |
150 497 171 |
-83 792 945 |
160 078 215 |
|
231 822 351 |
|
Book value, C$ |
|
|
781 530 250 |
412 274 525 |
412 274 525 |
476 573 068 |
475 389 390 |
|
475 057 000 |
|
|
EPS, rub |
? |
|
-40.9 |
-79.9 |
-25.3 |
-1.35 |
0.03 |
|
-0.75 |
|
FCF/share, rub |
|
|
-15.6 |
-6.63 |
-3.96 |
-1.66 |
-0.05 |
|
-0.55 |
|
BV/share, rub |
|
|
46.1 |
19.2 |
12.8 |
9.30 |
8.66 |
|
8.38 |
|
|
EBITDA margin, % |
? |
|
-218.3% |
-702.4% |
-60.3% |
-4.57% |
15.0% |
|
6.67% |
|
Net margin, % |
? |
|
-282.8% |
-776.0% |
-364.9% |
-25.6% |
0.46% |
|
-11.7% |
|
FCF yield, % |
? |
|
-17.2% |
-50.2% |
-56.9% |
|
-1.18% |
|
-13.1% |
|
ROE, % |
? |
|
-34.1% |
-350.1% |
-166.4% |
-12.4% |
0.28% |
|
-7.93% |
|
ROA, % |
? |
|
-25.5% |
-185.4% |
-88.2% |
-8.25% |
0.19% |
|
-5.49% |
|
|
P/E |
? |
|
-2.21 |
-0.17 |
-0.28 |
0.00 |
151.4 |
|
-5.62 |
|
P/FCF |
|
|
-5.81 |
-1.99 |
-1.76 |
0.00 |
-84.4 |
|
-7.65 |
|
P/S |
? |
|
6.25 |
1.28 |
1.01 |
0.00 |
0.70 |
|
0.66 |
|
P/BV |
? |
|
1.96 |
0.69 |
0.55 |
0.00 |
0.51 |
|
0.50 |
|
EV/EBITDA |
? |
|
-2.78 |
-0.13 |
-1.11 |
6.79 |
3.12 |
|
9.57 |
|
Debt/EBITDA |
|
|
0.08 |
0.05 |
0.55 |
6.79 |
-1.57 |
|
-0.31 |
|
|
R&D/CAPEX, % |
|
|
21.6% |
32.3% |
47.6% |
21.2% |
19.5% |
|
18.1% |
|
|
CAPEX/Revenue, % |
|
|
21.6% |
14.6% |
5.42% |
6.23% |
5.49% |
|
5.97% |
|
| Aurora Cannabis shareholders |
