TSX : PNP.TO

Pinetree Capital Ltd. — Financials

$8.95 CAD

$0.12 (1.36%)

Volume
5.9K
Average Volume
5.35K
Market Capitalization
$84.01M
P/E Ratio
-4.24
Dividend Yield
0.00%
Price Target
Year High
$17.01
Year Low
$7.61
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$15.62
PNP.TO 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 2017-12-31 2016-12-31
revenue 17.48M 33.3M 6.64M 2.1M 2.3M 1.72M 2.4M -1.81M -937K -11.28M
costOfRevenue 77000 14000 16000 16000 16000 17000 8000 17000 17000 17000
grossProfit 17.41M 33.29M 6.62M 2.08M 2.28M 1.7M 2.39M -1.83M -954K -11.3M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - 541K 599K 677K 454K 236K 176K 184K 356K 1.08M
sellingAndMarketingExpenses - - - - - - - 3000 5000 19000
sellingGeneralAndAdministrativeExpenses - 541K 599K 677K 454K 236K 176K 187K 361K 1.1M
otherExpenses 6.86M 381K 253K 251K 355K 217K 298K 347K 419K 2.71M
operatingExpenses 6.86M 922K 852K 928K 809K 453K 474K 534K 780K 3.81M
costAndExpenses 6.93M 936K 868K 944K 825K 470K 482K 551K 797K 3.82M
netInterestIncome 1.72M 153K 405K 264K 192K 214K -8000 258K 54000 -3000
interestIncome 1.73M 167K 421K 280K 208K 231K - 275K 71000 14000
interestExpense 14000 14000 16000 16000 16000 17000 8000 17000 17000 17000
depreciationAndAmortization - - - - - - - - - -
ebitda 10.52M 32.36M 5.77M 1.15M 1.47M 1.25M 1.92M -2.36M -1.73M -15.11M
ebit 10.52M 32.36M 5.77M 1.15M 1.47M 1.25M 1.92M -2.36M -1.73M -15.11M
nonOperatingIncomeExcludingInterest 29000 - - - - - - - - -
operatingIncome 10.55M 32.36M 5.77M 1.15M 1.47M 1.25M 1.92M -2.36M -1.73M -15.11M
totalOtherIncomeExpensesNet -43000 - - - - - - - - -
incomeBeforeTax 10.51M 32.36M 5.77M 1.15M 1.47M 1.25M 1.92M -2.36M -1.73M -15.11M
incomeTaxExpense 622K 37000 15000 -26000 13000 47000 - - - -
netIncomeFromContinuingOperations 9.89M 32.33M 5.75M 1.18M 1.46M 1.2M 1.92M -2.36M -1.73M -15.11M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome 9.89M 32.33M 5.75M 1.18M 1.46M 1.2M 1.92M -2.36M -1.73M -15.11M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome 9.89M 32.33M 5.75M 1.18M 1.46M 1.2M 1.92M -2.36M -1.73M -15.11M
eps 1.05 3.44 0.61 0.13 0.19 0.24 0.39 -0.5 -0.47 -7.37
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 2017-12-31 2016-12-31
cashAndCashEquivalents 5.56M 5.13M 2.17M 6.04M 9.94M 2.97M 6.21M 7.25M 7.51M 3.48M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 5.56M 5.13M 2.17M 6.04M 9.94M 2.97M 6.21M 7.25M 7.51M 3.48M
netReceivables 5.96M 66000 133K 112K 54000 21000 1.92M 156K 1.92M 847K
accountsReceivables - - - - - - - - - -
otherReceivables - 66000 133K 112K 54000 21000 1.92M 156K 1.92M 847K
inventory - - - - - - - - - -
prepaids - - 66000 62000 54000 21000 52000 61000 22000 36000
otherCurrentAssets - - - - - - - - - -
totalCurrentAssets 11.52M 5.19M 2.37M 6.22M 10.05M 3.01M 8.17M 7.47M 9.45M 4.36M
propertyPlantEquipmentNet - - - - - - - - - -
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments 77.85M 73.08M 41M 33.9M 28.86M 16.49M 10.1M 8.97M 9.27M 6.7M
taxAssets - - - - - - - - - -
otherNonCurrentAssets 25000 66000 2.38M -62000 -54000 -21000 -52000 -61000 -22000 -36000
totalNonCurrentAssets 77.87M 73.08M 43.38M 33.84M 28.8M 16.47M 10.05M 8.91M 9.25M 6.66M
otherAssets - - - - - - - - - -
totalAssets 89.39M 78.27M 45.75M 40.06M 38.85M 19.48M 18.23M 16.38M 18.7M 11.02M
totalPayables 1.81M 571K 377K 443K 412K 383K 329K 395K 392K 375K
accountPayables 1.21M 571K 377K 443K 412K 383K 329K 395K 392K 375K
otherPayables 602K - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt 181K - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities -1.81M - - - - - - - - -
totalCurrentLiabilities 181K 571K 377K 443K 412K 383K 329K 395K 392K 375K
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 1.63M - - - - - - - - -
totalNonCurrentLiabilities 1.63M - - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 1.81M 571K 377K 443K 412K 383K 329K 395K 392K 375K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 342.29M 342.29M 342.29M 342.29M 342.29M 324.41M 324.41M 324.41M 324.41M 315.03M
retainedEarnings -362.88M -372.77M -405.09M -410.85M -412.03M -413.49M -414.69M -416.61M -414.25M -412.51M
additionalPaidInCapital 108.18M 108.18M 108.18M 108.18M 108.18M 108.18M 108.18M 108.18M 108.18M 106.56M
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 2017-12-31 2016-12-31
netIncome 9.89M 32.33M 5.75M 1.18M 1.46M 1.2M 1.92M -2.36M -1.73M -15.11M
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - 9000 166K
changeInWorkingCapital -3.35M 261K -87000 -27000 -4000 104K -1.83M 1.77M -1.06M -1.45M
accountsReceivables -5.92M - - - -33000 19000 -1.77M 1.8M -1.09M -612K
inventory - - - - 33000 - - - - -
accountsPayables 635K 194K -66000 31000 29000 54000 -66000 3000 17000 -875K
otherWorkingCapital 1.94M 261K -21000 -58000 -33000 31000 9000 -39000 14000 33000
otherNonCashItems -10.42M -29.63M -9.54M -5.05M -12.36M -6.39M -1.14M 299K -2.57M 21.02M
netCashProvidedByOperatingActivities -3.88M 2.96M -3.88M -3.89M -10.91M -5.08M -1.04M -295K -5.35M 4.62M
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments -39.34M - - - -22M - - - - -
salesMaturitiesOfInvestments 43.65M - - - 11.66M - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities 4.31M - - - -10.34M - - - - -
netDebtIssuance - - - - - - - - - -8.72M
longTermNetDebtIssuance - - - - - - - - - -8.72M
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - -131K - - - 9.38M 5.24M
netCommonStockIssuance - - - - 17.88M - - - 9.38M 5.24M
commonStockIssuance - - - - 18.01M - - - 9.38M 5.24M
commonStockRepurchased - - - - -131K - - - - -
netPreferredStockIssuance - - - - -18.01M - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - 18.01M - - - - -
netCashProvidedByFinancingActivities - - - - 17.88M - - - 9.38M -3.48M
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 -404K 2.68M 4.21M -918K 11.12M 17.81M 5M -800K 11.29M 4.12M
costOfRevenue 22000 14000 15000 3000 4000 2000 4000 4000 4000 4000
grossProfit -426K 2.66M 4.2M -921K 11.11M 17.8M 5M -804K 11.29M 4.12M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - 282K 332K 404K 27000 103K 105K 443K
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses - - - 282K 332K 404K 27000 103K 105K 443K
otherExpenses 18.55M 3.42M 2.29M 77000 101K 11000 144K 59000 69000 -300K
operatingExpenses 18.55M 3.42M 2.29M 359K 433K 415K 171K 162K 174K 143K
costAndExpenses 18.58M 3.43M 2.31M 362K 437K 417K 175K 166K 178K 147K
netInterestIncome 920K 74000 540K 6000 22000 165K 2000 65000 172K 417K
interestIncome 924K 77000 544K 9000 26000 167K 6000 69000 176K 421K
interestExpense 4000 3000 4000 3000 4000 2000 4000 4000 4000 4000
depreciationAndAmortization - - - - - - - - - -
ebitda -19M -789K 1.9M -1.28M 10.68M 17.39M 4.82M -966K 11.12M 3.97M
ebit -19M -789K 1.9M -1.28M 10.68M 17.39M 4.82M -966K 11.12M 3.97M
nonOperatingIncomeExcludingInterest 19000 32000 - - - - - - - -
operatingIncome -18.98M -757K 1.9M -1.28M 10.68M 17.39M 4.82M -966K 11.12M 3.97M
totalOtherIncomeExpensesNet -23000 -35000 -4000 - - - - - - -
incomeBeforeTax -19M -792K 1.9M -1.28M 10.68M 17.39M 4.82M -966K 11.12M 3.97M
incomeTaxExpense - 296K -82000 404K 4000 30000 1000 4000 2000 1000
netIncomeFromContinuingOperations -19M -1.09M 1.98M -1.68M 10.68M 17.36M 4.82M -970K 11.11M 3.97M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -19M -1.09M 1.98M -1.68M 10.68M 17.36M 4.82M -970K 11.11M 3.97M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -19M -1.09M 1.98M -1.68M 10.68M 17.36M 4.82M -970K 11.11M 3.97M
eps -2.02 -0.12 0.21 -0.18 1.14 1.85 0.51 -0.1 1.18 0.42
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 2.83M 5.56M 8.7M 5.59M 4.18M 5.13M 3.93M 2.76M 1.06M 2.17M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 2.83M 5.56M 8.7M 5.59M 4.18M 5.13M 3.93M 2.76M 1.06M 2.17M
netReceivables 81000 5.96M - 100000 71000 66000 56000 143K 125K 133K
accountsReceivables - - - - - - - - - -
otherReceivables 81000 - - 100000 71000 66000 56000 143K 125K 133K
inventory - - - - - - - - - -
prepaids - - - - - - - 143K 125K 66000
otherCurrentAssets -81000 - - - - - - - - -
totalCurrentAssets 2.83M 11.52M 8.7M 5.69M 4.26M 5.19M 3.99M 3.04M 1.31M 2.37M
propertyPlantEquipmentNet - - - - - - - - - -
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments 67.6M 77.85M 81.31M 82.13M 84.69M 73.08M 56.71M 52.97M 55.64M 41M
taxAssets - - - - - - - - - -
otherNonCurrentAssets 81000 25000 62000 100000 71000 66000 56000 -143K -125K 2.38M
totalNonCurrentAssets 67.68M 77.87M 81.37M 82.13M 84.69M 73.08M 56.71M 52.83M 55.51M 43.38M
otherAssets - - - - - - - - - -
totalAssets 70.51M 89.39M 90.07M 87.82M 88.94M 78.27M 60.7M 55.87M 56.82M 45.75M
totalPayables 1.92M 1.81M - 1.13M 567K 571K 361K 356K 335K 377K
accountPayables 1.32M 1.21M - 1.13M 567K 571K 361K 356K 335K 377K
otherPayables 602K 602K - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt 181K 181K 181K 181K - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities -1.92M -1.81M - -181K - - - - - -
totalCurrentLiabilities 181K 181K 181K 1.13M 567K 571K 361K 356K 335K 377K
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 1.74M 1.63M 1.21M - - - - - - -
totalNonCurrentLiabilities 1.74M 1.63M 1.21M - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 1.92M 1.81M 1.4M 1.13M 567K 571K 361K 356K 335K 377K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 342.29M 342.29M 342.29M 342.29M 342.29M 342.29M 342.29M 342.29M 342.29M 342.29M
retainedEarnings -381.88M -362.88M -361.79M -363.78M -362.09M -372.77M -390.13M -394.95M -393.98M -405.09M
additionalPaidInCapital 108.18M 108.18M 108.18M 108.18M 108.18M 108.18M 108.18M 108.18M 108.18M 108.18M
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 -19M -1.09M 1.98M -1.68M 10.68M 17.36M 4.82M -970K 11.11M 3.97M
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital 6.02M -4.18M 2.71M 533K -547K 200K 92000 3000 -34000 29000
accountsReceivables 5.96M -5.92M - -29000 - - - - - -8000
inventory - - - - - - - - - 529K
accountsPayables - -189K - 562K -4000 210K 5000 21000 -42000 37000
otherWorkingCapital 61000 1.94M 2.71M -791K -547K 200K 92000 3000 8000 -529K
otherNonCashItems 10.25M 522K -1.59M 1.98M -11.07M -16.36M -3.74M 2.66M -12.19M -3.99M
netCashProvidedByOperatingActivities -2.73M -4.74M 3.1M 834K -943K 1.2M 1.18M 1.7M -1.11M 12000
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - -12.76M - -427K - - - - - -536K
salesMaturitiesOfInvestments - 15.7M - -335K - - - - - 15000
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - 2.94M - -762K - - - - - -521K
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - - - - - - - - -