Data is not available at this time.
BioRem Inc. operates as a specialized clean technology engineering firm focused on designing, manufacturing, and distributing biological air pollution control systems. The company's core expertise lies in eliminating industrial odors, volatile organic compounds (VOCs), and hazardous air pollutants (HAPs) through innovative biological filtration technologies. Its product portfolio includes biofilters for general odor and VOC removal, biotrickling filters for high-concentration hydrogen sulfide applications, and multi-stage systems tailored for municipal wastewater treatment facilities and biogas operations. BioRem serves diverse industrial sectors requiring air quality compliance, positioning itself as a niche provider of sustainable pollution abatement solutions. The company maintains an international presence across Canada, the United States, and China, leveraging biological processes as a cost-effective alternative to traditional chemical scrubbing methods. This specialized focus allows BioRem to address specific regulatory challenges faced by wastewater treatment plants, industrial manufacturers, and emerging sectors like cannabis production, where odor control is critical. Their integrated service offering, including system design, media analysis, and ongoing maintenance, creates recurring revenue streams alongside equipment sales, enhancing customer retention in a market driven by environmental compliance requirements.
BioRem generated CAD 37.4 million in revenue for the period, achieving net income of CAD 3.0 million with a diluted EPS of CAD 0.16. The company demonstrated solid operational efficiency, converting revenue into operating cash flow of CAD 3.7 million. Capital expenditures were minimal at CAD 0.4 million, indicating a capital-light business model that prioritizes operational cash generation over significant fixed asset investments. This financial profile reflects effective project execution and cost management within its specialized engineering services.
The company exhibits meaningful earnings power with a net margin of approximately 8.1%, supported by positive operating cash flow generation. BioRem maintains capital efficiency through moderate capital expenditure requirements relative to its revenue base, allowing for strong free cash flow conversion. The business model demonstrates scalability as revenue growth does not necessitate proportional increases in fixed asset investments, supporting returns on invested capital.
BioRem maintains a conservative financial position with CAD 5.2 million in cash and equivalents against total debt of CAD 3.6 million, resulting in a net cash position. This strong liquidity profile provides operational flexibility and mitigates financial risk. The balance sheet structure supports ongoing project financing requirements while maintaining adequate buffers for working capital needs in its project-based business model.
The company currently does not pay dividends, reinvesting earnings back into business operations to fund growth initiatives. BioRem's focus appears centered on organic expansion through its international market presence and technology applications across industrial sectors. The absence of a dividend policy aligns with the capital allocation strategy of a growth-oriented small-cap company in the environmental technology space.
With a market capitalization of approximately CAD 32.1 million, the company trades at a price-to-earnings multiple derived from its current profitability levels. The beta of 0.79 suggests lower volatility relative to the broader market, potentially reflecting the specialized nature of its business and regulatory-driven demand characteristics. Valuation metrics incorporate expectations for continued execution in the environmental compliance market.
BioRem's strategic position is strengthened by its specialized biological treatment expertise and established track record in air pollution control. The company benefits from increasing regulatory emphasis on environmental compliance across its target markets. Future performance will depend on its ability to capitalize on growing demand for sustainable industrial solutions while maintaining technological competitiveness against both biological and alternative treatment methodologies in the pollution control sector.
Company description and financial 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 |