TSXV : MAPS.V

ProStar Holdings Inc. — Financials

$0.19 CAD

$0.01 (5.56%)

Volume
22.43K
Average Volume
33.34K
Market Capitalization
$30.69M
P/E Ratio
-17.32
Dividend Yield
0.00%
Price Target
Year High
$0.21
Year Low
$0.08
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.45
MAPS.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
revenue 1.09M 1M 828.28K 757.15K 750.2K 1.12M 1.49M
costOfRevenue 214.04K 176.67K 179.12K 187.28K 145.24K 150.16K 196.8K
grossProfit 871.38K 826.06K 649.16K 569.87K 604.96K 972.83K 1.29M
researchAndDevelopmentExpenses 308.67K 708.46K 1.19M 1.13M 1.19M 918.2K 628.81K
generalAndAdministrativeExpenses 651.82K 850.97K 2.1M 3.42M 2.27M 5.54M 2.41M
sellingAndMarketingExpenses 737.03K 1.25M 1.16M 955.52K 1.32M 447.59K 439.52K
sellingGeneralAndAdministrativeExpenses 1.39M 2.1M 3.26M 4.38M 3.59M 5.99M 2.85M
otherExpenses 547.3K 864.73K 1.67M 49463 1.56M 986.49K -
operatingExpenses 2.24M 3.67M 6.12M 5.65M 6.34M 7.89M 3.56M
costAndExpenses 2.46M 3.85M 6.3M 5.84M 6.49M 8.04M 3.76M
netInterestIncome 33 2469 23508 -9940 -14287 -78469 -67998
interestIncome 33 10818 45710 - 4172 - -
interestExpense - 8349 22202 9940 18459 78469 67998
depreciationAndAmortization 5327 123.23K 119.02K 149.15K 25322 51728 83136
ebitda -1.33M -2.65M -5.29M -4.88M -5.66M -6.6M -2.19M
ebit -1.34M -2.78M -5.41M -5.03M -5.69M -6.65M -2.28M
nonOperatingIncomeExcludingInterest -36243 -70632 -65179 1517 -50970 -267.7K 3042
operatingIncome -1.37M -2.85M -5.48M -5.03M -5.73M -6.92M -2.27M
totalOtherIncomeExpensesNet 36243 62283 42977 -11457 32511 189.23K -71040
incomeBeforeTax -1.34M -2.78M -5.43M -5.04M -5.71M -6.73M -2.34M
incomeTaxExpense - - - 9940 18459 - -
netIncomeFromContinuingOperations -1.34M -2.78M -5.43M -5.04M -5.71M -6.73M -2.34M
netIncomeFromDiscontinuedOperations - - - - - - -
otherAdjustmentsToNetIncome - - - - - - -
netIncome -1.34M -2.78M -5.43M -5.04M -5.71M -6.73M -2.34M
netIncomeDeductions - - - - - - -
bottomLineNetIncome -1.34M -2.78M -5.43M -5.04M -5.71M -6.73M -2.34M
eps -0.01 -0.02 -0.04 -0.04 -0.06 -0.07 -0.03
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
cashAndCashEquivalents 7656 175.95K 68922 2.21M 7.03M 3.4M 130.14K
shortTermInvestments - - - - - - -
cashAndShortTermInvestments 7656 175.95K 68922 2.21M 7.03M 3.4M 130.14K
netReceivables 192.43K 425.36K 116.36K 224.76K 99254 18620 29292
accountsReceivables 136.7K 59039 20320 133.15K 3270 13000 10950
otherReceivables 55730 366.32K 96040 91609 95984 5620 18342
inventory - - - - - - -
prepaids - - - - - - -
otherCurrentAssets - - - 91609 95984 5620 -
totalCurrentAssets 200.08K 601.31K 185.28K 2.43M 7.12M 3.42M 159.43K
propertyPlantEquipmentNet 7185 11844 137.16K 35229 203.62K 129.69K 72429
goodwill - - - - - - -
intangibleAssets 6331 6999 7666 8333 9000 9667 -
goodwillAndIntangibleAssets 6331 6999 7666 8333 9000 9667 -
longTermInvestments - - - - - - -
taxAssets - - - - - - -
otherNonCurrentAssets - - - - - - -
totalNonCurrentAssets 13516 18843 144.83K 43562 212.62K 139.36K 72429
otherAssets - - - - - - -
totalAssets 213.6K 620.15K 330.11K 2.47M 7.34M 3.56M 231.86K
totalPayables 329.94K 265.56K 217.58K 142.82K 181.43K 499.13K 172.14K
accountPayables 329.94K 265.56K 217.58K 142.82K 181.43K 499.13K 172.14K
otherPayables - - - - - - -
accruedExpenses 32450 80524 80705 87541 112.54K 62160 256
shortTermDebt - - - - - 50000 2.32M
capitalLeaseObligationsCurrent - - 117.65K - 123.61K 18505 5074
taxPayables - - - - - - -
deferredRevenue 477.35K 399.91K 390.45K 240.07K 296.92K 272.15K 262.21K
otherCurrentLiabilities - - 390.45K - - - -
totalCurrentLiabilities 839.73K 746K 806.39K 470.43K 714.5K 901.95K 2.76M
longTermDebt - - - - - - 12.34M
capitalLeaseObligationsNonCurrent - - - - 35713 53564 -
deferredRevenueNonCurrent - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - -
otherNonCurrentLiabilities - - - - - - 50000
totalNonCurrentLiabilities - - - - 35713 53564 12.39M
otherLiabilities - - - - - - -
capitalLeaseObligations - - 117.65K - 159.33K 72069 5074
totalLiabilities 839.73K 746K 806.39K 470.43K 750.22K 955.51K 15.15M
treasuryStock - - - - - - -
preferredStock - - - - - - -
commonStock 39.2M 38.66M 35.97M 33.35M 33.33M 25.2M 1.64M
retainedEarnings -43.96M -42.63M -39.84M -34.41M -29.37M -23.66M -16.93M
additionalPaidInCapital - - - - - - -
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
netIncome -1.34M -2.78M -5.43M -5.04M -5.71M -6.73M -2.34M
depreciationAndAmortization 5327 123.23K 119.02K 149.15K 139.63K 51728 83136
deferredIncomeTax - - - 61 - - 3042
stockBasedCompensation 300.66K 170.32K 417.45K 710.76K 1.28M 542.17K 147.45K
changeInWorkingCapital 324.26K -221.33K 385.07K -244.33K -318.85K 360.5K 3135
accountsReceivables 225.04K -293.9K 106.56K - - 13540 -
inventory - - - - - - -
accountsPayables - - - - - - -
otherWorkingCapital 99224 72564 278.51K -244.33K -318.85K 346.96K 3135
otherNonCashItems -6028 -6269 16543 6014 8375 3.92M 65392
netCashProvidedByOperatingActivities -712.98K -2.72M -4.49M -4.42M -4.6M -1.86M -2.04M
investmentsInPropertyPlantAndEquipment - - -6525 -6084 -19346 -32442 -64995
acquisitionsNet - - - - - - -
purchasesOfInvestments - - - - - - -
salesMaturitiesOfInvestments - - - - - - -
otherInvestingActivities - - - 550 - 2180 -
netCashProvidedByInvestingActivities - - -6525 -5534 -19346 -30262 -64995
netDebtIssuance - -126K -120K -139.97K -124.74K -714.07K -873.04K
longTermNetDebtIssuance - -126K -120K -139.97K -164.66K -396.67K -873.04K
shortTermNetDebtIssuance - - - - 39916 -317.4K -
netStockIssuance 559.94K 3.15M 2.72M 5056 8.92M 1.45M 2.94M
netCommonStockIssuance 559.94K 3.15M 2.72M 5056 8.92M - 44112
commonStockIssuance 559.94K 3.15M 2.72M 5056 - - -
commonStockRepurchased - - - - - - -
netPreferredStockIssuance - - - - - 1.45M 2.89M
netDividendsPaid - - - - - - -
commonDividendsPaid - - - - - - -
preferredDividendsPaid - - - - - - -
otherFinancingActivities -17470 -162.59K -198.86K 5056 -574.23K 4.43M -
netCashProvidedByFinancingActivities 542.47K 2.86M 2.4M -134.91K 8.22M 5.16M 2.06M
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 254.19K 336.96K 216.09K 263.77K 268.59K 197.21K 192.37K 376.68K 236.47K 137.7K
costOfRevenue 37578 57217 46342 59600 50880 129.25K 14885 19270 13261 51318
grossProfit 216.61K 279.75K 169.75K 204.17K 217.71K 67959 177.49K 357.41K 223.21K 86383
researchAndDevelopmentExpenses 114.57K 61389 75347 73052 98884 98816 119.02K 205.02K 285.6K 379.82K
generalAndAdministrativeExpenses 125.19K -20772 347.79K 133.1K 191.7K 138.88K 259.67K 215.55K 236.87K 432.62K
sellingAndMarketingExpenses 145.87K 278.5K 125.48K 132.66K 200.39K 306.78K 267.23K 378.98K 295.96K 274.81K
sellingGeneralAndAdministrativeExpenses 271.06K 257.72K 473.27K 265.77K 392.09K 445.66K 526.9K 594.53K 532.83K 707.43K
otherExpenses 143.79K 259.47K -131.02K 209.26K 209.59K 110.24K 182.15K 208.9K 277.98K -
operatingExpenses 529.42K 578.59K 417.59K 548.08K 700.57K 654.72K 828.06K 1.01M 1.1M 1.26M
costAndExpenses 567K 635.8K 463.93K 607.68K 751.45K 783.97K 842.95K 1.03M 1.11M 1.31M
netInterestIncome -47420 - 1001 6 - 10232 -1644 -1441 -4678 -19163
interestIncome - - 1001 6 - 10800 10 8 - -
interestExpense 47420 - - - - 568 1654 1449 4678 19163
depreciationAndAmortization 790.82 1174 1175 1174 1805 36848 28355 28930 29095 28532
ebitda -315.53K -282.99K -245.02K -338.98K -464.88K -493.28K -623.5K -703.65K -832.75K -1.11M
ebit -316.32K -284.17K -246.2K -340.16K -466.69K -530.13K -651.86K -732.58K -861.84K -1.13M
nonOperatingIncomeExcludingInterest - -14673 -1646 -3749 -16175 -56625 1277 81539 -11356 -6925
operatingIncome -312.81K -298.84K -247.84K -343.9K -482.86K -586.76K -650.58K -651.04K -873.2K -1.14M
totalOtherIncomeExpensesNet -81905 14673 1646 3749 16175 56057 -2931 -82988 6678 2545
incomeBeforeTax -394.71K -284.17K -246.2K -340.16K -466.69K -530.7K -653.51K -734.03K -866.52K -1.14M
incomeTaxExpense - - - - - - - - 4678 -
netIncomeFromContinuingOperations -394.71K -284.17K -246.2K -340.16K -466.69K -530.7K -653.51K -734.03K -866.52K -1.14M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -388.24K -284.17K -246.2K -340.16K -466.69K -530.7K -653.51K -734.03K -866.52K -1.14M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -388.24K -284.17K -246.2K -340.16K -466.69K -530.7K -653.51K -734.03K -866.52K -1.14M
eps -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.01 -0.01 -0.01
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 374.97K 7656 243.39K 71532 18981 175.95K 1834 84519 390.31K 68922
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 374.97K 7656 243.39K 71532 18981 175.95K 1834 84519 390.31K 68922
netReceivables 177.38K 192.43K 254.61K 292.9K 300.35K 425.36K 278.04K 483.76K 127.03K 116.36K
accountsReceivables 122.64K 136.7K 42361 47936 40856 59039 47926 151.99K 58000 20320
otherReceivables 54736 55730 212.25K 244.97K 259.5K 366.32K 230.11K 331.77K 69031 96040
inventory - - - - - - - - - -
prepaids - - - - - - - - - -
otherCurrentAssets - - - - - - - - 69031 96040
totalCurrentAssets 552.35K 200.08K 498K 364.44K 319.33K 601.31K 279.87K 568.28K 517.34K 185.28K
propertyPlantEquipmentNet 6552 7185 8192 9199 10206 11844 51234 79470 108.23K 137.16K
goodwill - - - - - - - - - -
intangibleAssets 6168 6331 6498 6665 6832 6999 7215 7334 7500 7666
goodwillAndIntangibleAssets 6168 6331 6498 6665 6832 6999 7215 7334 7500 7666
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets 12720 13516 14690 15864 17038 18843 58449 86804 115.73K 144.83K
otherAssets - - - - - - - - - -
totalAssets 565.07K 213.6K 512.68K 380.3K 336.37K 620.15K 338.32K 655.08K 633.08K 330.11K
totalPayables 251.44K 329.94K 238.59K 222K 266.32K 265.56K 442.07K 443.56K 389.02K 217.58K
accountPayables 251.44K 329.94K 238.59K 222K 266.32K 265.56K 442.07K 443.56K 389.02K 217.58K
otherPayables - - - - - - - - - -
accruedExpenses 32653 32450 74695 80823 80823 80524 80524 80947 80969 80705
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - 30932 60778 89674 117.65K
taxPayables - - - - - - - - - -
deferredRevenue 489.21K 477.35K 531.54K 396.56K 329.24K 399.91K 472.5K 362.28K 364.47K 390.45K
otherCurrentLiabilities 466.47K - - - - - - - - -
totalCurrentLiabilities 1.24M 839.73K 844.82K 699.39K 676.38K 746K 1.03M 947.56K 924.12K 806.39K
longTermDebt 357.62K - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities 357.62K - - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - 30932 60778 89674 117.65K
totalLiabilities 1.6M 839.73K 844.82K 699.39K 676.38K 746K 1.03M 947.56K 924.12K 806.39K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 39.23M 39.2M 39.21M 39.21M 38.66M 38.66M 37.51M 37.49M 36.78M 35.97M
retainedEarnings -44.39M -43.96M -43.68M -43.43M -43.09M -42.63M -42.1M -41.44M -40.71M -39.84M
additionalPaidInCapital - - - - - - - - - -
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 -388.24K -284.17K -243.12K -340.16K -466.69K -530.7K -653.51K -734.03K -866.52K -1.14M
depreciationAndAmortization 804 1174 1160 1174 1805 36848 28355 28930 29095 28532
deferredIncomeTax - - - - - - - - - -5659
stockBasedCompensation 40073 -66 237.15K 13579 50000 14777 95225 16173 44142 10396
changeInWorkingCapital 52543 47080 185.43K 20448 71054 -368.6K 311.21K -300.18K 136.24K 118.14K
accountsReceivables 15690 62093 40450 -3010 124.66K -135.11K 202.35K -352.35K - -
inventory - - - - - - - - - -
accountsPayables 25525 - 9639 - - - - - - -
otherWorkingCapital 11326 -15013 135.34K 23458 -53604 -233.5K 108.86K 52167 -25981 24904
otherNonCashItems 56621 10302 239.93K -91 -16198 -14050 1654 2604 3523 -94516
netCashProvidedByOperatingActivities -238.2K -225.68K 183.41K -305.05K -360.02K -861.73K -217.06K -986.51K -653.52K -1.08M
investmentsInPropertyPlantAndEquipment - - - - - - - - - -6525
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -6525
netDebtIssuance 649.18K - - - - -31500 -31500 -31500 -31500 -30000
longTermNetDebtIssuance 649.18K - - - - -31500 -31500 -31500 -31500 -30000
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - -4287 559.94K - 1.28M 20770 812.04K 1.04M 33731
netCommonStockIssuance - - -4287 559.94K - 1.28M 20770 812.04K 1.04M 33731
commonStockIssuance - - -4287 559.94K - 1.28M 20770 - - 33731
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - -6542 - -210.93K 200K -213.6K 174.4K -58861 -64529 -135.38K
netCashProvidedByFinancingActivities 649.18K -6542 -4287 349.02K 200K 1.03M 163.67K 721.68K 941.45K -165.38K