Optimi Health Corp.
CSE:OPTI.CN
0.165 (CAD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||
Current Assets: | |||||||||||||||
Cash & Cash Equivalents
| 0.246 | 0.269 | 0.493 | 1.345 | 0.588 | 1.828 | 2.489 | 1.889 | 3.81 | 3.298 | 5.73 | 8.433 | 12.812 | 20.321 | 2.971 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | 2 | 2 | 4 | 4 | 0 | 0 |
Cash and Short Term Investments
| 0.246 | 0.269 | 0.493 | 1.345 | 0.588 | 1.828 | 2.559 | 1.889 | 3.81 | 5.298 | 7.73 | 12.433 | 16.812 | 20.321 | 2.971 |
Net Receivables
| 0.112 | 0.171 | 0.235 | 0.166 | 0.155 | 0.108 | 0.163 | 0.099 | 0.089 | 0.113 | 0.137 | 0.188 | 0.109 | 0.114 | 0.121 |
Inventory
| 1.05 | 1.032 | 0.986 | 0.779 | 0.208 | 0.24 | 0.25 | 0.265 | 0.328 | 0.213 | 0.183 | 0.123 | 0.11 | 0.006 | 0 |
Other Current Assets
| 0.184 | 0.043 | 0.093 | 0.139 | 0.199 | 0.084 | 0.148 | 0.176 | 0.253 | 0.155 | 0.062 | 1.538 | 1.577 | 0.638 | 0.037 |
Total Current Assets
| 1.592 | 1.515 | 1.807 | 2.428 | 1.149 | 2.26 | 3.12 | 2.428 | 4.481 | 5.779 | 8.132 | 14.302 | 18.669 | 21.187 | 3.129 |
Non-Current Assets: | |||||||||||||||
Property, Plant & Equipment, Net
| 13.423 | 13.64 | 13.839 | 14.047 | 14.138 | 14.101 | 14.244 | 14.388 | 14.125 | 12.744 | 11.459 | 8.904 | 5.249 | 3.989 | 2.427 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.049 | 0.038 | 0.018 | 0.016 | 0.004 | 0.004 | 0.004 | 0.011 | 0.011 | 0.203 | 0.226 | 0.258 | 0.306 | 0 | 0.131 |
Total Non-Current Assets
| 13.473 | 13.678 | 13.857 | 14.063 | 14.142 | 14.105 | 14.248 | 14.398 | 14.136 | 12.947 | 11.685 | 9.161 | 5.556 | 3.989 | 2.558 |
Total Assets
| 15.064 | 15.193 | 15.664 | 16.492 | 15.291 | 16.365 | 17.368 | 16.818 | 18.632 | 18.726 | 19.817 | 23.463 | 24.224 | 25.175 | 5.687 |
Liabilities & Equity: | |||||||||||||||
Current Liabilities: | |||||||||||||||
Account Payables
| 0.822 | 0.577 | 0.366 | 1.062 | 0.375 | 0.382 | 0.337 | 0.556 | 1.452 | 1.414 | 1.05 | 2.109 | 0.635 | 0.124 | 0.355 |
Short Term Debt
| -0.083 | -0.571 | 0.038 | 0.037 | 0.036 | 0.035 | 0.071 | 0.088 | 0.105 | 0.101 | 0.098 | 0.095 | 0.03 | 0.026 | 0.022 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0.122 | 0.113 | 0.113 | 0.113 | 0.478 | 0.113 | -0.337 | -0.556 | -1.452 | -1.414 | -1.05 | -2.109 | -0.635 | -0.124 | -0.355 |
Other Current Liabilities
| 0.761 | 0.609 | 0.463 | 0.399 | 0.228 | 0.17 | 0.15 | 0.084 | 0.033 | 0.003 | 0 | 0.036 | 0.026 | 0.001 | 0.092 |
Total Current Liabilities
| 1.746 | 1.338 | 0.979 | 1.61 | 1.117 | 0.7 | 0.558 | 0.728 | 1.59 | 1.518 | 1.148 | 2.24 | 0.69 | 0.151 | 0.469 |
Non-Current Liabilities: | |||||||||||||||
Long Term Debt
| 2.654 | 2.624 | 2.594 | 1.671 | 0.042 | 0.052 | 0.061 | 0.069 | 0.078 | 0.105 | 0.13 | 0.155 | 0.108 | 0.116 | 0.124 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 2.654 | 2.624 | 2.594 | 1.671 | 0.042 | 0.052 | 0.061 | 0.069 | 0.078 | 0.105 | 0.13 | 0.155 | 0.108 | 0.116 | 0.124 |
Total Liabilities
| 4.4 | 3.961 | 3.573 | 3.281 | 1.159 | 0.752 | 0.618 | 0.798 | 1.668 | 1.623 | 1.277 | 2.395 | 0.798 | 0.267 | 0.592 |
Equity: | |||||||||||||||
Preferred Stock
| 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 33.232 | 29.354 | 28.802 | 28.698 | 28.698 | 28.594 | 28.563 | 26.614 | 26.011 | 25.237 | 25.306 | 25.158 | 25.2 | 25.269 | 0.949 |
Retained Earnings
| -21.958 | -20.331 | -18.887 | -17.645 | -16.321 | -14.815 | -14.622 | -13.427 | -11.757 | -10.769 | -9.129 | -6.189 | -3.381 | -1.212 | -0.449 |
Accumulated Other Comprehensive Income/Loss
| -0.61 | 2.208 | 2.176 | 2.158 | 1.755 | 1.835 | 2.809 | 2.833 | 2.71 | 2.635 | 2.363 | 2.099 | 1.607 | 0.851 | 4.594 |
Other Total Stockholders Equity
| -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 10.665 | 11.232 | 12.091 | 13.211 | 14.132 | 15.613 | 16.75 | 16.02 | 16.964 | 17.103 | 18.54 | 21.068 | 23.426 | 24.908 | 5.094 |
Total Equity
| 10.665 | 11.232 | 12.091 | 13.211 | 14.132 | 15.613 | 16.75 | 16.02 | 16.964 | 17.103 | 18.54 | 21.068 | 23.426 | 24.908 | 5.094 |
Total Liabilities & Shareholders Equity
| 15.064 | 15.193 | 15.664 | 16.492 | 15.291 | 16.365 | 17.368 | 16.818 | 18.632 | 18.726 | 19.817 | 23.463 | 24.224 | 25.175 | 5.687 |