CNQ : IC.CN

IC Capitalight Corp. — Financials

$0.145 CAD

$0.01 (3.57%)

Volume
0
Average Volume
71.17K
Market Capitalization
$17M
P/E Ratio
-31.52
Dividend Yield
0.00%
Price Target
Year High
$0.25
Year Low
$0.15
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$3.34
IC.CN Financial Statements
date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31
revenue 624.44K 731.22K 399.45K 296.54K 81330 - - - - -
costOfRevenue 9051 321.87K 256.58K 256.98K 59788 - - - - -
grossProfit 615.39K 409.36K -170K 39554 21542 - - - - -
researchAndDevelopmentExpenses 676.52K 746.62K 1657 8174 - - - - - -
generalAndAdministrativeExpenses 506.13K 701.63K 949.55K 691.76K 436.68K -90100 159.43K 370.44K 156.15K 203.04K
sellingAndMarketingExpenses - - 25311 -5896 - - 1500 - 737.83K -
sellingGeneralAndAdministrativeExpenses 506.13K 701.63K 974.86K 685.86K 436.68K -83752 160.93K 370.44K 893.98K 203.04K
otherExpenses -558K -1.04M -834K -654K -415.14K - - -202K - 108.3K
operatingExpenses 624.44K 409.36K 142.86K 39554 21542 -83752 160.93K 168.84K 893.98K 311.34K
costAndExpenses 1.43M 1.47M 1.27M 1.08M 533.16K -83752 160.93K 168.84K 893.98K 263.74K
netInterestIncome -2156 -419.83K 155.36K 174.55K 24602 - - - - -
interestIncome - 80672 203.38K 177.08K 25629 - - - 6078 -
interestExpense 2156 500.5K 48018 2528 1027 - - - 6078 -
depreciationAndAmortization 9051 11382 12600 12600 395.39K 430.85K 430.85K 558.62K 875.8K -
ebitda -419K -223K 226.16K -599K -450.62K 528.32K -146K -150K -12103 -264K
ebit -428K -235K 213.56K -611K -848.12K 83752 -592K -727K -888K -264K
nonOperatingIncomeExcludingInterest -377K -487K -1.08M -169K 396.29K - 430.85K 558.62K -6078 22889
operatingIncome -805K -721K -868K -780K -450.62K 83752 -161K -169K -894K -241K
totalOtherIncomeExpensesNet 375.09K -9093 1.03M 168.87K -398.53K - -431K -559K 6078 -22889
incomeBeforeTax -430K -735K 165.55K -612K -849.15K 83752 -592K -727K -888K -264K
incomeTaxExpense - - 10 - - - - - - -
netIncomeFromContinuingOperations -430K -735K 165.54K -612K -849.15K 83752 -592K -727K -888K -264K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - 10 - - - - - - -
netIncome -430K -735K 165.55K -612K -849.15K 83752 -592K -727K -888K -264K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -430K -735K 165.55K -612K -849.15K 83752 -592K -727K -888K -264K
eps -0.0 -0.01 0.0 -0.01 -0.02 0.0 -0.02 -0.02 -0.03 -0.01
date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31
cashAndCashEquivalents 1.05M 2.12M 422.72K 76176 645.78K 45184 109.3K 155.95K 15313 950.94K
shortTermInvestments 415.96K 61400 - - - - - - - -
cashAndShortTermInvestments 1.47M 2.19M 422.72K 76176 645.78K 45184 109.3K 155.95K 15313 950.94K
netReceivables 66443 85565 118.01K 104.64K 82421 3057 2182 1242 34108 4674
accountsReceivables 66443 85565 10630 13389 22271 3057 2182 1242 34108 4674
otherReceivables - - 107.38K 91256 60150 - - - - -
inventory - - - - - - - - - -
prepaids 27246 26361 18669 22630 16624 35610 - - - 43
otherCurrentAssets - - - - - - - - - -
totalCurrentAssets 1.56M 2.3M 559.4K 203.45K 744.82K 83851 111.49K 157.19K 49421 955.66K
propertyPlantEquipmentNet 918 1358 1 2 2 2 2 430.86K 939.48K 864.48K
goodwill - - - 189K 189K - - - - -
intangibleAssets 25901 34512 - 50400 63000 - - - - -
goodwillAndIntangibleAssets 25901 34512 - 239.4K 252K - - - - -
longTermInvestments - - 2.87M 1.84M 807.87K - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - 506.25K - - - - -
totalNonCurrentAssets 26819 35870 2.87M 2.08M 1.57M 2 2 430.86K 939.48K 864.48K
otherAssets - - - - - - - - - -
totalAssets 1.59M 2.33M 3.43M 2.29M 2.31M 83853 111.49K 588.05K 988.9K 1.82M
totalPayables 144.99K 212.33K 466.95K 244.19K 401.55K - - - - 4527
accountPayables 144.99K 212.33K 466.95K 244.19K 401.55K - - - - 4527
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt - 370K 282.34K - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue 128.55K 116.59K 538.32K 134.69K 98248 - - - - -
otherCurrentLiabilities 194.98K 146.88K 157.31K 530.49K 68770 - - - - -
totalCurrentLiabilities 468.52K 845.8K 1.44M 909.37K 568.57K 11101 122.49K 7262 6657 4527
longTermDebt - - - 40000 - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - 40000 - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 468.52K 845.8K 1.44M 949.37K 568.57K 11101 122.49K 7262 6657 4527
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 8.71M 8.64M 8.47M 8.22M 8.15M 5.63M 5.63M 5.63M 5.3M 5.25M
retainedEarnings -8.63M -8.2M -7.46M -7.63M -7.02M -6.17M -6.25M -5.66M -4.93M -4.04M
additionalPaidInCapital 1.05M 1.05M 977.04K 746.88K 613.21K 613.21K 5.63M 5.63M 5.3M 5.25M
date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31
netIncome -429.93K -735.3K 165.55K -611.62K -849.15K 83752 -591.78K -727.46K -887.9K -263.74K
depreciationAndAmortization 9051 11382 12600 12600 - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - 113.11K 194.93K 160.34K - - - - 4537 7847
changeInWorkingCapital 10962 -165.2K 456.46K 12577 188.75K -147.87K 114.29K 33470 -29391 -17830
accountsReceivables 19122 32449 -13369 -22224 -50210 -875 -940 32866 -29434 -3254
inventory - - -392.24K -4363 -208.88K - - - - -
accountsPayables -10689 -106.77K 392.24K 4363 208.88K - - - - -
otherWorkingCapital 2529 -90873 469.82K 34801 238.96K -147K 115.23K 604 43 -14576
otherNonCashItems -221.14K -288.86K -906.9K -2964 421.35K - 430.85K 834.62K 2130 -
netCashProvidedByOperatingActivities -631.06K -1.06M -77362 -429.07K -239.05K -64120 -46644 140.64K -910.63K -273.72K
investmentsInPropertyPlantAndEquipment - -1760 - - - - - - -25000 -43621
acquisitionsNet - -270K - - 25637 - - - - -
purchasesOfInvestments - -270K -376.84K -225.17K - - - - - -
salesMaturitiesOfInvestments - 3.52M 385.49K - - - - - - -
otherInvestingActivities -408.42K 270K 100000 - - - - - - -
netCashProvidedByInvestingActivities -408.42K 3.25M 108.65K -225.17K 25637 - - - -25000 -43621
netDebtIssuance - -482.07K 315.26K 40000 - - - - - -
longTermNetDebtIssuance - - - 40000 - - - - - -
shortTermNetDebtIssuance -30000 -482.07K 315.26K - - - - - - -
netStockIssuance - - - 44636 814K - - - - 850K
netCommonStockIssuance - - - 44636 814K - - - - 850K
commonStockIssuance - - 385.49K 44636 814K - - - - 850K
commonStockRepurchased - - -23300 - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -30000 - - - - - - - - -28000
netCashProvidedByFinancingActivities -30000 -482.07K 315.26K 84636 814K - - - - 822K
date 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30
revenue 99119 198.72K 122.5K 113.21K 144.42K 211.5K 155.3K 183.74K 185.84K 190.31K
costOfRevenue - 2263 2263 132.28K 141.73K 194.14K 191.71K 202.06K 199.58K 157.68K
grossProfit 99119 196.45K 120.24K 110.95K 2693 17365 -36403 -18327 -13735 32635
researchAndDevelopmentExpenses 72760 113.43K 119.04K 132.28K 147.29K 199.69K 197.26K -522K 213.13K 157.68K
generalAndAdministrativeExpenses 357.16K - 75461 138.67K 126.66K 134.18K 106.62K 476.16K 193.18K 222.78K
sellingAndMarketingExpenses - - - - - - - 47014 - -
sellingGeneralAndAdministrativeExpenses 357.16K 132.55K 75461 138.67K 126.66K 134.18K 106.62K 523.17K 193.18K 222.78K
otherExpenses -330.8K - -75145 -158K -130K -122K -149K 182.64K -220K -190K
operatingExpenses 99119 245.98K 122.5K 113.21K 144.42K 211.5K 155.3K 183.74K 185.84K 62058
costAndExpenses 99119 248.24K 122.5K 113.21K 144.42K 527.34K 350.78K 341.17K 415.28K 383.38K
netInterestIncome -44590 16610 24291 -918 -214 -420 -605 95799 -13690 -222K
interestIncome - 17685 24826 - - - - 80662 7629 124.14K
interestExpense 44590 1075 535 918 214 420 605 189.83K 21319 222.36K
depreciationAndAmortization 2263 2263 2263 2263 2263 2263 2263 3247 3246 3248
ebitda -1.29M -28692 -78586 165.31K -111K -304K -193K -183K -184K -26176
ebit -1.29M -30955 -80849 163.04K -113K -306K -195K -187K -188K -29424
nonOperatingIncomeExcludingInterest 1.29M -18573 80849 -324K -20351 -9666 195.48K 17253 -41935 -262K
operatingIncome - -49528 -80849 -161K -133K -316K -195K -169K -229K -193K
totalOtherIncomeExpensesNet -1.33M 17501 36997 322.66K 20980 9246 23047 -228K 20626 39502
incomeBeforeTax -1.33M -32027 -43852 162.12K -113K -307K -172K -376K -209K -154K
incomeTaxExpense - -3 - - - - - - - -
netIncomeFromContinuingOperations -1.33M -32027 -43852 162.12K -113K -307K -172K -376K -209K -154K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -1.33M -32027 -43852 162.12K -113K -307K -172K -376K -209K -154K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -1.33M -32027 -43852 162.12K -113K -307K -172K -376K -209K -154K
eps -0.01 -0.0 -0.0 0.0 -0.0 -0.0 -0.0 -0.01 -0.0 -0.0
date 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30
cashAndCashEquivalents 2.53M 1.43M 973.01K 1.05M 1.22M 1.56M 1.99M 2.12M 2.25M 114.57K
shortTermInvestments 13404 14435 421.97K 415.96K 40933 57307 65493 61400 83912 -
cashAndShortTermInvestments 2.55M 1.45M 1.39M 1.47M 1.26M 2.01M 2.06M 2.19M 2.33M 114.57K
netReceivables 42667 106.76K 26668 66443 54726 61934 73396 85565 141.86K 149.55K
accountsReceivables 42667 102.33K 26668 66443 6384 42053 73396 85565 141.86K 149.55K
otherReceivables - 4429 - - 48342 19881 - - - -
inventory - - - - - - - - - -
prepaids 191.16K 31896 24571 27246 22679 6875 17820 26361 35093 21221
otherCurrentAssets - - - - - - - - - -
totalCurrentAssets 2.78M 1.58M 1.45M 1.56M 1.75M 2.08M 2.15M 2.3M 2.51M 285.34K
propertyPlantEquipmentNet 588 697 807 917 1028 1138 1248 1358 1468 1578
goodwill - - - - - - - - 207.26K 207.26K
intangibleAssets 19442 21595 23748 25901 28054 30207 32359 34512 54894 58031
goodwillAndIntangibleAssets 19442 21595 23748 25901 28054 30207 32359 34512 262.16K 265.3K
longTermInvestments - - - - - - - - - 3.53M
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets 20030 22293 24556 26819 29082 31345 33607 35870 263.63K 3.79M
otherAssets - - - - - - - - - -
totalAssets 2.8M 1.61M 1.47M 1.59M 1.78M 2.11M 2.18M 2.33M 2.77M 4.08M
totalPayables - 256.49K 168.5K 144.99K 207.86K 268.13K 185.4K 212.33K 198.78K 606.35K
accountPayables - 256.49K 168.5K 144.99K 207.86K 268.13K 185.4K 212.33K 198.78K 606.35K
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt - - - - 370K 370K 370K 370K 370K 767.78K
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue 87749 112.92K 70387 128.55K 106.66K 158.24K 109.49K 116.59K 138.96K 577.01K
otherCurrentLiabilities 1.33M 190.8K 153.3K 194.98K 131.26K 240.44K 200.78K 146.88K 141.07K 275.68K
totalCurrentLiabilities 1.41M 560.21K 392.18K 468.52K 815.78K 1.04M 865.67K 845.8K 848.8K 2.23M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 1.41M 560.21K 392.18K 468.52K 815.78K 1.04M 865.67K 845.8K 848.8K 2.23M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 10.38M 8.71M 8.71M 8.71M 8.71M 8.71M 8.64M 8.64M 8.63M 8.47M
retainedEarnings -10.04M -8.7M -8.67M -8.63M -8.79M -8.68M -8.37M -8.2M -7.82M -7.61M
additionalPaidInCapital 1.05M 1.05M 1.05M 1.05M 1.05M 1.05M 1.05M 1.05M 1.11M 997.79K
date 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31
netIncome -32027 -43852 162.12K -113.03K -306.6K -172.43K -376.35K -208.81K -153.56K 3418
depreciationAndAmortization 2263 2263 2263 2262 2263 2263 3247 3246 3248 1641
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - -65000 - - - - 113.11K - -
changeInWorkingCapital 80614 -33891 6452 -229.63K 193.56K 40585 62017 -489.59K 259.73K 2650
accountsReceivables -80088 39775 -11717 7208 11462 12169 56293 7688 36645 -68177
inventory - - - - - - - - - -
accountsPayables 125.49K -18176 843 -160.9K 122.4K 26976 19357 -383.9K 224.3K 33468
otherWorkingCapital 35211 -55490 17326 -75935 59698 28416 5724 -113.38K 223.08K 37359
otherNonCashItems 1032 -12352 -242.32K 17080 73186 -4093 186.64K -43348 -164.04K -268.11K
netCashProvidedByOperatingActivities 51882 -87832 -136.48K -323.32K -37591 -133.68K -124.45K -625.4K -54629 -260.4K
investmentsInPropertyPlantAndEquipment -2 - - - - - - - - -1760
acquisitionsNet - - - - - - - - - -270K
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - 6350 - - - - - - - -
otherInvestingActivities 406.5K - - -11102 -397.32K - - 3.52M - -
netCashProvidedByInvestingActivities 406.5K 6350 - -11102 -397.32K - - 3.52M - -271.76K
netDebtIssuance - - - - - - - -760.71K - 278.64K
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - -30000 - - - - -760.71K - 278.64K
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - -30000 - - - - - - -
netCashProvidedByFinancingActivities - - -30000 - - - - -760.71K - 278.64K