Data is not available at this time.
Acceleware Ltd. is a specialized Canadian technology company operating at the intersection of the energy and software sectors. The company has developed a dual-pronged business model focused on both proprietary radio frequency (RF) heating technology for heavy oil extraction and high-performance computing software solutions. Its RF Heating segment represents an innovative approach to enhanced oil recovery, aiming to provide a more environmentally sustainable method for producing heavy oil and oil sands by using electromagnetic energy instead of steam. This technology targets the significant challenge of reducing the carbon intensity of oil sands production. The High-Performance Computing segment develops and markets sophisticated computational software, including electromagnetic modeling (AxFDTD), seismic imaging (AxRTM, AxWAVE, AxFWI), and RF heating simulation (AxHeat) tools. These products are primarily sold to oil and gas companies, along with related consulting and training services, creating a diversified revenue stream. Acceleware positions itself as a cleantech innovator within the energy sector, seeking to commercialize transformative technologies that address both operational efficiency and environmental concerns in resource extraction.
For FY 2024, Acceleware reported revenue of CAD 5.23 million, achieving a net income of CAD 2.00 million, which indicates a notable net profit margin. However, the company generated negative operating cash flow of CAD 0.65 million, suggesting that profitability has not yet translated into sustainable cash generation from core operations. The absence of capital expenditures during the period may reflect a strategic pause or completion of prior development phases for its RF heating technology platform.
The company's diluted earnings per share stood at CAD 0.0169, demonstrating a positive earnings outcome for the fiscal year. The divergence between net income and negative operating cash flow warrants attention, as it may indicate non-cash items significantly contributing to profitability or timing differences in working capital. The capital efficiency of the business will be critical to monitor as it progresses toward commercial deployment of its RF heating technology.
Acceleware's balance sheet shows a cash position of CAD 0.27 million against total debt of CAD 2.84 million, presenting a leveraged financial structure with limited liquidity. The modest cash reserves relative to debt obligations highlight potential funding requirements, especially for a company in the technology development stage. Financial health appears constrained, necessitating careful management of cash burn and potential future financing activities to support ongoing operations and technology commercialization efforts.
As a development-stage technology company, Acceleware does not pay a dividend, reinvesting all capital back into its business. Growth trends are primarily tied to the adoption and commercialization of its RF heating technology and software products. The company's future growth trajectory is highly dependent on securing commercial partnerships or pilot projects within the oil and gas industry to validate and scale its core technologies.
With a market capitalization of approximately CAD 10.08 million, the market valuation appears to reflect the company's early-stage status and the high-risk, high-reward nature of its technology portfolio. The low beta of 0.241 suggests the stock has exhibited lower volatility than the broader market, which may be attributable to its small size and specific niche focus. Investor expectations are likely centered on the successful commercialization of its proprietary RF heating system.
Acceleware's strategic advantage lies in its patented RF heating technology, which promises a lower-emission alternative for heavy oil production. The outlook is inherently tied to the energy industry's adoption of cleaner extraction technologies and the company's ability to transition from development to commercial revenue generation. Success depends on demonstrating economic viability and environmental benefits to potential energy sector clients, amid evolving regulatory and market pressures for sustainable practices.
Company DescriptionFinancial Data Provided
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |