TSXV : DELX.V

DelphX Capital Markets Inc.

$0.015 CAD

-$0.01 (-25.0%)

Volume
323.61K
Average Volume
77.09K
Market Capitalization
$3.4M
P/E Ratio
-1.74
Dividend Yield
0.00%
Price Target
Year High
$0.11
Year Low
$0.02
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.10
DELX.V Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2018-01-31 2017-01-31
revenue - - - - - - - - - -8434
costOfRevenue - - - - - - - - 45135 -
grossProfit - - - - - - - - -45135 -8434
researchAndDevelopmentExpenses - - - - 40876 356.08K 795.92K 1.71M - 1.4M
generalAndAdministrativeExpenses 1.66M 4.5M 2.28M 4.26M 3.98M 1.61M 3.07M 5.86M 169.48K 279.58K
sellingAndMarketingExpenses 71487 53321 143.64K 80470 53659 319.67K 179.04K 686.74K 263 -278.98K
sellingGeneralAndAdministrativeExpenses 1.73M 4.56M 2.42M 4.34M 4.03M 1.93M 3.25M 6.55M 169.74K 602
otherExpenses 149.93K 204.32K 153.14K 292.47K 165.67K 140.56K 266.49K 400.14K -45135 -
operatingExpenses 1.88M 4.76M 2.58M 4.63M 4.24M 2.43M 4.32M 8.65M 124.6K 602
costAndExpenses 1.88M 4.76M 2.58M 4.63M 4.24M 2.43M 4.32M 8.65M 169.74K 602
netInterestIncome -8806 -10380 -13213 -17930 -104.22K -195.5K -136.23K -12765 -190 -
interestIncome - - - - - - - - - -
interestExpense 8806 10380 13213 17930 104.22K 195.5K 136.23K 12765 190 -
depreciationAndAmortization - - - 141.84K 106.38K 106.37K 143.21K 35936 - 1.51M
ebitda -1.88M -4.76M -2.03M -4.51M -3.04M -2.32M -4.58M -8.46M -169.74K -600
ebit -1.88M -4.76M -2.03M -4.65M -3.15M -2.42M -4.72M -8.49M -169.74K -602
nonOperatingIncomeExcludingInterest -327 -449 -546.76K 19010 -1.09M -8536 406.74K -162.28K - -1.51M
operatingIncome -1.88M -4.76M -2.58M -4.63M -4.24M -2.43M -4.32M -8.65M -169.74K -600
totalOtherIncomeExpensesNet -8479 -9931 533.54K -36940 987.37K -186.96K -542.97K 149.51K -190 1.51M
incomeBeforeTax -1.89M -4.77M -2.04M -4.67M -3.25M -2.62M -4.86M -8.51M -169.93K -610
incomeTaxExpense - - - - - - - - - -1.51M
netIncomeFromContinuingOperations -1.89M -4.77M -2.04M -4.67M -3.25M -2.62M -4.86M -8.51M -169.93K -610
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -1.89M -4.77M -2.04M -4.67M -3.25M -2.62M -4.86M -8.51M -169.93K -610
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -1.89M -4.77M -2.04M -4.67M -3.25M -2.62M -4.86M -8.51M -169.93K -610
eps -0.01 -0.03 -0.01 -0.03 -0.03 -0.03 -0.06 -0.12 -0.07 -0.0
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2018-01-31 2017-01-31
cashAndCashEquivalents 47575 54262 136.17K 263.57K 1.47M 181.71K 135.64K 187.63K 186.54K 89992
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 47575 54262 136.17K 263.57K 1.47M 181.71K 135.64K 187.63K 186.54K 89992
netReceivables 24164 30580 39026 157.58K 59849 79748 82196 142.75K - -
accountsReceivables 24164 30580 39026 157.58K 59849 - - - - -
otherReceivables - - - - - 79748 82196 142.75K - -
inventory - - - - - - 27500 27500 - -
prepaids 45775 76046 61880 54049 132.21K 36237 24079 52639 - 10000
otherCurrentAssets - - - - - - - 20956 - -
totalCurrentAssets 117.51K 160.89K 237.08K 475.19K 1.66M 297.69K 269.41K 431.48K 186.54K 99992
propertyPlantEquipmentNet - - - - 141.84K 248.22K 354.59K 170.47K 1274 -
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - 117.36K 126.9K -
goodwillAndIntangibleAssets - - - - - - - 117.36K 126.9K -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - 3.78M -
totalNonCurrentAssets - - - - 141.84K 248.22K 354.59K 287.83K 3.91M -
otherAssets - - - - - - - - -3.91M -
totalAssets 117.51K 160.89K 237.08K 475.19K 1.81M 545.92K 624K 719.31K 186.54K 99992
totalPayables 2.4M 2.75M 2.6M 3.37M 2.65M 3.48M 2.1M 1.32M - -
accountPayables 2.4M 2.75M 2.6M 3.37M 2.58M 1.29M 1.28M 1.08M - -
otherPayables - - - 135 66666 2.19M 826.83K 238.09K - -
accruedExpenses - - - - - 134.77K 43952 - - -
shortTermDebt - - - - - 735.53K - - - -
capitalLeaseObligationsCurrent - - - - 123.81K 105.76K 89817 - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities - - - - - - - - 44030 602
totalCurrentLiabilities 2.4M 2.75M 2.6M 3.37M 2.77M 4.46M 2.24M 1.32M 44030 602
longTermDebt - - - - - - 682.2K - - -
capitalLeaseObligationsNonCurrent - - - - 59697 184.57K 290.53K - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - 59697 184.57K 972.74K - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - 183.51K 290.32K 380.35K - - -
totalLiabilities 2.4M 2.75M 2.6M 3.37M 2.83M 4.64M 3.21M 1.32M 44030 602
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 30.12M 28.15M 24.37M 22.7M 20.59M 17.48M 17.14M 15.83M 259.04K 100000
retainedEarnings -41.3M -39.4M -34.63M -32.59M -27.92M -24.67M -22.05M -17.19M -170.54K -610
additionalPaidInCapital 6.56M 6.22M 5.53M 4.84M 4.32M 2.01M 1.65M 390.48K 259.04K 100000
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2018-01-31 2017-01-31
netIncome -1.89M -4.77M -2.04M -4.67M -3.25M -2.62M -4.86M -8.51M -169.93K -610
depreciationAndAmortization - - - 141.84K 106.38K 106.37K 143.21K 35936 - 8542
deferredIncomeTax - - - -905.12K -1.07M - 250.99K - - -
stockBasedCompensation 314.14K 2.51M 683.5K 527.95K 2.36M 332.97K 1.87M 637.6K 45135 1.21M
changeInWorkingCapital -308.48K 137.94K -103.27K 712.88K 354.15K 1.43M 1.03M 1.05M 53428 -9398
accountsReceivables 6416 8446 118.55K -93481 -37761 5448 63553 -85302 - -
inventory - - - -832.56K 37761 -5448 -63553 - - -
accountsPayables -345.17K 143.66K -217.33K 832.56K 1.32M 117.93K 304.48K 969.26K - -
otherWorkingCapital 30271 -14166 -4491 806.36K -968.04K 1.32M 720.67K 170.96K 53428 -9398
otherNonCashItems - - -547.3K 827.24K 106.6K 100.48K 137.23K 1.36M - -62734
netCashProvidedByOperatingActivities -1.89M -2.12M -2.01M -3.36M -1.4M -645.14K -1.43M -5.41M -71365 -10008
investmentsInPropertyPlantAndEquipment - - -4.0 - - - - -201.77K - -
acquisitionsNet - - - - - - - 186.54K - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - 4.0 - - 27500 - -27500 - -20823
netCashProvidedByInvestingActivities - - - - - 27500 - -42729 - -20823
netDebtIssuance - - - -67813 -136.8K -130.18K 609.02K - - -
longTermNetDebtIssuance - - - -67813 -136.8K -130.18K 609.02K - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance 1.79M 2.24M 1.69M 2.07M 2.59M 616.84K 615.22K 1.67M 162.66K -
netCommonStockIssuance 1.79M 2.24M 1.69M 2.07M 2.59M 616.84K 615.22K 1.67M 162.66K -
commonStockIssuance 1.79M 2.24M 1.69M 2.07M 2.59M 616.84K 615.22K 1.67M 162.66K 100000
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - 100000 40500 215.97K - 10000 3.67M 5257 100000
netCashProvidedByFinancingActivities 1.79M 2.24M 1.79M 2.04M 2.66M 486.66K 1.23M 5.35M 167.92K 100000
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue - - - -2189 -2337 - -2744 - - -
costOfRevenue - - - - - - - - - -
grossProfit - - - -2189 -2337 - -2744 - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 309.67K 386.21K 380.88K 382.54K 513.1K 830.27K 765.21K 738.63K 2.17M 660.5K
sellingAndMarketingExpenses 109.72K 17339 23179 18491 12478 15205 12501 13172 12443 6366
sellingGeneralAndAdministrativeExpenses 419.4K 403.55K 404.06K 401.03K 525.58K 845.48K 777.71K 751.8K 2.18M 666.87K
otherExpenses 41601 24874 47106 25894 52060 30211 63665 56480 53968 35228
operatingExpenses 461K 428.42K 451.17K 426.92K 577.64K 875.69K 841.37K 808.28K 2.24M 702.1K
costAndExpenses 461K 428.42K 451.17K 426.92K 577.64K 875.69K 841.37K 808.28K 2.24M 702.1K
netInterestIncome -10132 -2268 -2012 -2189 -2337 -2001 -2744 -2995 -2640 -2361
interestIncome - - - - - - - - - -
interestExpense 10132 2268 2012 2189 2337 2001 2744 2995 2640 2361
depreciationAndAmortization - - - - - - - - - -
ebitda -461K -428.42K -451.17K -426.92K -577.64K -875.69K -841.37K -808.28K -2.24M -158.82K
ebit -461K -428.42K -451.17K -426.92K -577.64K -875.69K -841.37K -808.28K -2.24M -158.82K
nonOperatingIncomeExcludingInterest - - - - - - - - -449 -543.28K
operatingIncome -461K -428.42K -451.17K -426.92K -577.64K -875.69K -841.37K -808.28K -2.24M -702.1K
totalOtherIncomeExpensesNet -10132 -1941 -2012 -2189 -2337 -2001 -2744 -2995 -2191 540.92K
incomeBeforeTax -471.13K -430.36K -453.18K -429.11K -579.98K -877.69K -844.12K -811.28K -2.24M -161.18K
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -471.13K -430.36K -453.18K -429.11K -579.98K -877.69K -844.12K -811.28K -2.24M -161.18K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - 2
netIncome -471.13K -430.36K -453.18K -429.11K -579.98K -877.69K -844.12K -811.28K -2.24M -161.18K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -471.13K -430.36K -453.18K -429.11K -579.98K -877.69K -844.12K -811.28K -2.24M -161.18K
eps -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.01 -0.01 -0.0
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 161.83K 47575 76314 83726 353.81K 54262 234.13K 59658 28824 136.17K
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 161.83K 47575 76314 83726 353.81K 54262 234.13K 59658 28824 136.17K
netReceivables 26378 24164 24926 13434 26003 30580 33973 33973 42356 39026
accountsReceivables 26378 24164 24926 13434 26003 30580 33973 33973 42356 39026
otherReceivables - - - - - - - - - -
inventory - - - - - - - - - -
prepaids 57995 45775 55284 58536 79528 76046 131.77K 67449 57571 61880
otherCurrentAssets - - - - - - - - - -
totalCurrentAssets 246.2K 117.51K 156.52K 155.7K 459.34K 160.89K 399.87K 161.08K 128.75K 237.08K
propertyPlantEquipmentNet - - - - - - - - - -
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets - - - - - - - - - -
otherAssets - - - - - - - - - -
totalAssets 246.2K 117.51K 156.52K 155.7K 459.34K 160.89K 399.87K 161.08K 128.75K 237.08K
totalPayables 2.41M 2.4M 2.45M 2.41M 2.64M 2.75M 2.62M 4.29M 4.15M 2.6M
accountPayables 2.41M 2.4M 2.45M 2.41M 2.64M 2.75M 2.62M 4.29M 4.15M 2.6M
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities - - - - - - - - - -
totalCurrentLiabilities 2.41M 2.4M 2.45M 2.41M 2.64M 2.75M 2.62M 4.29M 4.15M 2.6M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - 2.41M - - - - - -
totalNonCurrentLiabilities - - - 2.41M - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 2.41M 2.4M 2.45M 2.41M 2.64M 2.75M 2.62M 4.29M 4.15M 2.6M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 30.69M 30.12M 29.84M 29.39M 29.25M 28.15M 27.82M 25.4M 24.87M 24.37M
retainedEarnings -41.77M -41.3M -40.87M -40.41M -39.98M -39.4M -38.53M -37.68M -36.87M -34.63M
additionalPaidInCapital 6.59M 6.56M 6.49M 6.37M 6.33M 6.22M 6.09M 5.85M 5.66M 5.53M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome -471.13K -430.36K -453.18K -429.11K -579.98K -877.69K -844.12K -811.28K -2.24M -161.18K
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation 29000 69000 126.75K 21337 97050 1.95M 240K 184.15K 1.77M 232.5K
changeInWorkingCapital 15404 -39576 37377 -200.45K -105.84K -1.45M -96328 135.84K -87441 41179
accountsReceivables -2214 762 -11492 12569 4577 3393 - 8383 -3330 15684
inventory - - - - - - - - - -
accountsPayables 29839 -49847 - - -106.93K -1.51M -32006 137.33K -88420 77790
otherWorkingCapital -12221 -40338 48869 -213.02K -3482 55725 -64322 -9878 4309 25495
otherNonCashItems - 69000 - - - - - - - -547.2K
netCashProvidedByOperatingActivities -426.73K -400.94K -289.05K -608.22K -588.76K -373.82K -700.45K -491.3K -555.3K -434.7K
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance 565.56K 287.92K 345.32K 268.24K 892.69K 339.92K 849.78K 546.84K 498.92K 407.17K
netCommonStockIssuance 565.56K 287.92K 345.32K 268.24K 892.69K 339.92K 849.78K 546.84K 498.92K 407.17K
commonStockIssuance 565.56K 287.92K 345.32K 247.24K 913.69K 339.92K 849.78K 546.84K 498.92K 407.17K
commonStockRepurchased - - - - -21000 - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - 100000
netCashProvidedByFinancingActivities 565.56K 287.92K 345.32K 268.24K 892.69K 339.92K 849.78K 546.84K 498.92K 507.17K