Clairvest Group Price (CVG.TO)

Stock Price

Low: Year Low
High: Year High

Market Cap

Fetching Data...

Enterprise Value

Fetching Data...

Fetching Data...

Shares Outstanding

14,861,171

(1.1652)%

Income Statement Summary

Revenue
Cost of Revenue
Gross Profit
Operating Expenses
Operating Income
Other Expenses
Net Income
news-img
Clairvest Group Inc.
news-img

Income Statement

Clairvest Group Inc.

Currency: CAD

YEAR 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
Revenue 0.00

+0%

0.00

+0%

7,100,000.00

+0%

10,900,000.00

+54%

8,462,000.00

-22%

35,357,000.00

+318%

52,628,000.00

+49%

20,929,000.00

-60%

42,670,000.00

+104%

12,581,000.00

-71%

29,635,000.00

+136%

68,807,000.00

+132%

118,827,000.00

+73%

16,713,000.00

-86%

17,656,000.00

+6%

25,160,000.00

+43%

59,673,000.00

+137%

54,271,000.00

-9%

82,602,000.00

+52%

63,724,000.00

-23%

106,822,000.00

+68%

172,440,000.00

+61%

169,925,000.00

-1%

110,839,000.00

-35%

181,235,000.00

+64%

420,352,000.00

+132%

131,760,000.00

-69%

29,811,000.00

-77%

Cost of Revenue
Cost of Revenue 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11,754,000.00 23,834,000.00 35,376,000.00 -34,282,000.00 -18,459,000.00 3,512,000.00 -705,000.00 1,577,000.00 4,860,000.00
Gross Profit
Gross Profit 0.00

+0%

0.00

+0%

7,100,000.00

+0%

10,900,000.00

+54%

8,462,000.00

-22%

35,357,000.00

+318%

52,628,000.00

+49%

20,929,000.00

-60%

42,670,000.00

+104%

12,581,000.00

-71%

29,635,000.00

+136%

68,807,000.00

+132%

118,827,000.00

+73%

16,713,000.00

-86%

17,656,000.00

+6%

25,160,000.00

+43%

59,673,000.00

+137%

54,271,000.00

-9%

82,602,000.00

+52%

51,970,000.00

-37%

82,988,000.00

+60%

137,064,000.00

+65%

204,207,000.00

+49%

129,298,000.00

-37%

177,723,000.00

+37%

421,057,000.00

+137%

130,183,000.00

-69%

24,951,000.00

-81%

Gross Profit Ratio (0.00%) (0.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (0.82%) (0.78%) (0.79%) (1.20%) (1.17%) (0.98%) (1.00%) (0.99%) (0.84%)
Operating Expenses
Research and Development 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.58 3.29 1.82 0.30 0.54 2.07 2.42 0.25 0.00
General and Administrative 0.00 0.00 0.00 0.00 0.00 3,900,000.00 7,282,000.00 6,919,000.00 9,402,000.00 8,694,000.00 11,279,000.00 26,710,000.00 12,528,000.00 18,077,000.00 14,004,000.00 15,409,000.00 17,899,000.00 18,614,000.00 3,922,000.00 4,208,000.00 4,888,000.00 5,533,000.00 8,515,000.00 5,338,000.00 5,721,000.00 9,433,000.00 24,002,000.00 8,462,000.00
Selling, General & Admin... 0.00 0.00 0.00 0.00 0.00 3,900,000.00 7,282,000.00 6,919,000.00 9,402,000.00 8,694,000.00 11,279,000.00 26,710,000.00 12,528,000.00 18,077,000.00 14,004,000.00 15,409,000.00 17,899,000.00 18,614,000.00 3,922,000.00 4,208,000.00 4,888,000.00 5,533,000.00 8,515,000.00 5,338,000.00 5,721,000.00 9,433,000.00 24,002,000.00 3,554,000.00
Selling & Marketing Exp... 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 29,430,000.00
Depreciation and Amortiz... 0.00 0.00 0.00 0.00 59,000.00 69,000.00 87,000.00 84,000.00 84,000.00 71,000.00 40,000.00 77,000.00 313,000.00 323,000.00 372,000.00 373,000.00 369,000.00 346,000.00 1,372,000.00 658,000.00 -55,375,000.00 -61,668,000.00 327,906,000.00 67,398,000.00 -64,205,000.00 -220,592,000.00 194,359,000.00 1,306,000.00
Other Expenses 600,000.00 2,400,000.00 -3,900,000.00 -5,400,000.00 -13,727,000.00 -11,770,000.00 -13,333,000.00 -9,438,000.00 -16,156,000.00 -14,226,000.00 -18,579,000.00 -50,890,000.00 -75,181,000.00 8,980,000.00 18,978,000.00 17,135,000.00 0.00 0.00 23,388,000.00 16,289,000.00 22,334,000.00 30,213,000.00 23,532,000.00 26,217,000.00 58,725,000.00 35,906,000.00 -181,821,000.00 26,257,000.00
Total Operating Expenses 600,000.00 2,400,000.00 -3,900,000.00 -5,400,000.00 -13,727,000.00 -7,870,000.00 -6,051,000.00 -2,519,000.00 -6,754,000.00 -5,532,000.00 -7,300,000.00 -24,180,000.00 -62,653,000.00 27,057,000.00 32,982,000.00 32,544,000.00 17,899,000.00 18,614,000.00 27,310,000.00 20,497,000.00 27,222,000.00 35,746,000.00 32,047,000.00 31,555,000.00 64,446,000.00 45,339,000.00 68,076,000.00 29,811,000.00
Cost and Exponses 600,000.00 2,400,000.00 -3,900,000.00 -5,400,000.00 -13,727,000.00 -7,870,000.00 -6,051,000.00 -2,519,000.00 -6,754,000.00 -5,532,000.00 -7,300,000.00 -24,180,000.00 -62,653,000.00 27,057,000.00 32,982,000.00 32,544,000.00 17,899,000.00 18,614,000.00 27,310,000.00 20,497,000.00 27,222,000.00 35,746,000.00 -65,520,000.00 -49,524,999.00 -56,999,000.00 -45,339,000.00 -68,076,000.00 29,811,000.00
Operating Income
Operating Income 600,000.00

+0%

2,400,000.00

+300%

3,200,000.00

+33%

5,500,000.00

+72%

-5,265,000.00

-196%

27,487,000.00

-622%

46,577,000.00

+69%

18,410,000.00

-60%

35,916,000.00

+95%

7,049,000.00

-80%

22,335,000.00

+217%

44,627,000.00

+100%

31,118,000.00

-30%

7,616,000.00

-76%

22,630,000.00

+197%

28,564,000.00

+26%

42,735,000.00

+50%

36,416,000.00

-15%

56,658,000.00

+56%

43,362,000.00

-23%

80,414,000.00

+85%

137,595,000.00

+71%

138,687,000.00

+1%

79,773,000.00

-42%

120,724,000.00

+51%

375,718,000.00

+211%

62,107,000.00

-83%

65,000.00

-100%

Operating Income Ratio (0.00%) (0.00%) (0.45%) (0.50%) (-0.62%) (0.78%) (0.89%) (0.88%) (0.84%) (0.56%) (0.75%) (0.65%) (0.26%) (0.46%) (1.28%) (1.14%) (0.72%) (0.67%) (0.69%) (0.68%) (0.75%) (0.80%) (0.82%) (0.72%) (0.67%) (0.89%) (0.47%) (0.00%)
Other Income and Exp...
Interest Income 0.00 0.00 2,500,000.00 2,000,000.00 2,173,000.00 1,263,000.00 4,053,000.00 8,758,000.00 6,676,000.00 8,051,000.00 20,991,000.00 18,124,000.00 11,586,000.00 14,459,000.00 14,827,000.00 19,325,000.00 0.00 20,248,000.00 31,361,000.00 16,255,000.00 35,617,000.00 46,469,000.00 809,000.00 22,615,000.00 64,591,000.00 113,509,000.00 15,706,000.00 -3,844,000.00
Interest Expenses 0.00 0.00 0.00 0.00 0.00 0.00 1,231,000.00 4,400,000.00 2,648,000.00 3,162,000.00 3,979,000.00 2,530,000.00 0.00 0.00 1,132,000.00 1,678,000.00 961,000.00 759,000.00 1,366,000.00 135,000.00 814,000.00 901,000.00 809,000.00 489,000.00 3,935,000.00 705,000.00 0.00 1,932,000.00
Total Other Income/Exp... 0.00 0.00 -7,800,000.00 -10,800,000.00 0.00 0.00 -1,231,000.00 -4,400,000.00 -84,000.00 -71,000.00 -10,040,000.00 -1,307,000.00 -2,100,000.00 0.00 -1,504,000.00 -2,051,000.00 -961,000.00 8,641,000.00 -1,800,000.00 -439,001.00 -1,242,000.00 -23,000.00 -809,001.00 -489,000.00 -3,935,000.00 -705,000.00 1,577,000.00 -3,238,000.00
EBITDA
EBITDA 600,000.00 2,400,000.00 3,200,000.00 5,500,000.00 0.00 0.00 0.00 0.00 33,352,000.00 3,958,000.00 28,396,000.00 43,404,000.00 33,218,000.00 0.00 24,134,000.00 28,937,000.00 43,104,000.00 27,362,000.00 58,030,000.00 43,453,000.00 80,842,000.00 139,004,000.00 139,554,000.00 147,171,000.00 121,927,000.00 376,862,000.00 62,793,000.00 65,000.00
EBITDA ratio (0.00%) (0.00%) (0.45%) (0.50%) (-0.62%) (0.78%) (0.89%) (0.88%) (0.84%) (0.57%) (0.76%) (0.65%) (0.26%) (0.48%) (1.30%) (1.15%) (0.72%) (0.68%) (0.70%) (0.69%) (0.76%) (0.81%) (0.82%) (0.73%) (0.67%) (0.90%) (0.48%) (0.00%)
Income Before Tax
Income Before Tax 0.00 0.00 3,200,000.00 5,500,000.00 -5,265,000.00 27,487,000.00 45,346,000.00 14,010,000.00 33,268,000.00 3,887,000.00 18,356,000.00 42,097,000.00 31,118,000.00 7,616,000.00 22,630,000.00 26,886,000.00 41,774,000.00 35,657,000.00 55,292,000.00 43,227,000.00 79,600,000.00 136,694,000.00 137,878,000.00 79,284,000.00 116,789,000.00 375,013,000.00 63,684,000.00 -3,173,000.00
Income Before Tax Ratio (0.00%) (0.00%) (0.45%) (0.50%) (-0.62%) (0.78%) (0.86%) (0.67%) (0.78%) (0.31%) (0.62%) (0.61%) (0.26%) (0.46%) (1.28%) (1.07%) (0.70%) (0.66%) (0.67%) (0.68%) (0.75%) (0.79%) (0.81%) (0.72%) (0.64%) (0.89%) (0.48%) (-0.11%)
Income Tax Expense
Income Tax Expense -600,000.00 -2,400,000.00 -700,000.00 -3,100,000.00 -3,549,000.00 4,508,000.00 1,007,000.00 1,183,000.00 3,378,000.00 1,639,000.00 91,000.00 3,854,000.00 5,030,000.00 -881,000.00 3,066,000.00 4,470,000.00 6,011,000.00 4,911,000.00 3,287,000.00 3,261,000.00 9,474,000.00 12,916,000.00 18,636,000.00 9,786,000.00 11,950,000.00 44,806,000.00 11,315,000.00 180,000.00
Net Income
Net Income 600,000.00

+0%

2,400,000.00

+300%

3,900,000.00

+63%

8,600,000.00

+121%

-1,716,000.00

-120%

22,979,000.00

-1,439%

44,339,000.00

+93%

12,827,000.00

-71%

29,890,000.00

+133%

2,248,000.00

-92%

18,265,000.00

+713%

38,243,000.00

+109%

26,088,000.00

-32%

8,497,000.00

-67%

19,564,000.00

+130%

22,416,000.00

+15%

35,763,000.00

+60%

30,746,000.00

-14%

52,005,000.00

+69%

39,966,000.00

-23%

70,126,000.00

+75%

123,778,000.00

+77%

119,242,000.00

-4%

69,498,000.00

-42%

104,839,000.00

+51%

330,207,000.00

+215%

52,369,000.00

-84%

-3,353,000.00

-106%

Net Income Ratio (0.00%) (0.00%) (0.55%) (0.79%) (-0.20%) (0.65%) (0.84%) (0.61%) (0.70%) (0.18%) (0.62%) (0.56%) (0.22%) (0.51%) (1.11%) (0.89%) (0.60%) (0.57%) (0.63%) (0.63%) (0.66%) (0.72%) (0.70%) (0.63%) (0.58%) (0.79%) (0.40%) (-0.11%)
Earning Per Share
Basic EPS 0.03 0.13 0.21 0.46 -0.09 1.15 2.12 0.62 1.50 0.12 1.14 2.40 1.64 0.53 1.23 1.46 2.36 2.56 3.43 2.63 4.61 8.15 7.87 4.60 6.96 21.93 3.48 -0.23
Diluted EPS 0.03 0.13 0.20 0.42 -0.09 1.11 1.99 0.59 1.43 0.11 1.11 2.34 1.59 0.52 1.20 1.43 2.32 2.56 3.43 2.63 4.61 8.15 7.87 4.60 6.96 21.93 3.48 -0.23
Share Outstanding
Basic Share Outstanding 20,000,000.00 18,461,538.00 18,571,429.00 18,695,652.00 19,066,667.00 19,981,739.00 20,914,623.00 20,688,710.00 19,926,667.00 18,733,333.00 16,021,930.00 15,934,003.00 15,946,662.00 15,953,566.00 15,952,025.00 15,397,724.00 15,123,635.00 15,131,677.00 15,134,095.00 15,179,547.00 15,202,669.00 15,182,212.00 15,151,018.00 15,110,507.00 15,063,127.00 15,055,594.00 15,036,381.00 14,578,324.00
Diluted Share Outstanding 20,000,000.00 18,461,538.00 19,500,000.00 20,476,190.00 19,066,667.00 20,701,802.00 22,280,905.00 21,740,678.00 20,902,098.00 20,436,364.00 16,454,955.00 16,333,553.00 16,386,307.00 16,285,042.00 16,262,314.00 15,675,287.00 15,404,526.00 15,131,677.00 15,134,095.00 15,179,547.00 15,202,669.00 15,182,212.00 15,151,018.00 15,110,507.00 15,063,127.00 15,055,594.00 15,036,381.00 14,861,171.00
8 New Orders
close
Theme Customizer

Customize your theme

close

Theme variation