Comment by WattDoINoon May 09, 2025 7:48am

112 Views
Post# 36567321
RE:RE:Some answers
RE:RE:Some answersAI transcripts with it's many holes/errors warranted I listen to the Conf Call. After listening in ...
Q1 pull foward was 10% of total revenues. - Richard Perron CFO
In other words 8.9 millions USD of extra revenues out of 88.9 millions USD. Thus normalized growth was 23 % (88.9-65-8.9=15.1/65=0.23*100=23%).
From there: 2024 EDBITA = 53.3 * 1.23 = 65.6 normalized projected 2025 EBIDTA.
65.6 normalized projected 2025 EBIDTA + Q1 pull foward (8.9*0.34=3.0) = 68.6
68.6 Millions USD *8 *1.38 Cdn/USD = 758 000 000 Cdn (market value)
/90 shares = 8.41 Cdn/shares