Data is not available at this time.
Khiron Life Sciences Corp. operates as an integrated medical cannabis company with a strategic focus on Latin American and European markets. The company's operations are segmented into Health Services, Medical Cannabis Products, and Wellbeing Products, creating a vertically integrated approach from cultivation to patient care. Through its ILANS and Zerenia brands, Khiron operates a network of health centers and clinics, providing medical services while distributing its proprietary cannabis products. This dual-channel strategy positions Khiron to capture value across both the healthcare service and pharmaceutical distribution sectors. The company's product portfolio includes medical-grade tetrahydrocannabinol and cannabidiol formulations, complemented by CBD-based cosmeceutical products marketed under the Kuida brand. Khiron's geographical focus on emerging cannabis markets in Latin America, particularly through clinics in Medellin and Peru, provides first-mover advantages in regions with evolving regulatory frameworks. This market positioning distinguishes Khiron from North American cannabis producers by targeting medical markets with significant growth potential and fewer established competitors.
For FY 2021, Khiron reported revenue of CAD 12.8 million while recording a substantial net loss of CAD 33.1 million. The company's negative operating cash flow of CAD 20.9 million and minimal capital expenditures of CAD 1.7 million indicate significant ongoing operational investments without corresponding revenue generation. The diluted EPS of -CAD 0.20 reflects the early-stage nature of the business, where expansion costs are outpacing current revenue streams from medical services and product sales.
Khiron's current financial performance demonstrates limited earnings power, with substantial losses reflecting the company's growth phase and market development costs. The negative cash flow from operations suggests the business has not yet reached sustainable operating levels. Capital efficiency metrics would require improvement as the company scales its clinic network and product distribution channels to achieve operational breakeven in its target markets.
The company maintained CAD 8.9 million in cash and equivalents against total debt of CAD 2.2 million, providing some liquidity buffer. However, the negative operating cash flow pattern indicates ongoing capital requirements. With 164.5 million shares outstanding, the equity base supports continued operations, but the balance sheet strength will depend on the company's ability to reduce cash burn while expanding revenue streams.
Khiron is in an aggressive growth phase, focusing on market expansion in Latin America and Europe rather than returning capital to shareholders. The company maintains a zero dividend policy, consistent with early-stage companies prioritizing reinvestment. Growth trends will depend on regulatory developments in target markets and the scalability of the integrated clinic and product distribution model across different geographical regions.
With a market capitalization of approximately CAD 9.3 million, the market appears to be pricing Khiron as a speculative early-stage venture. The high beta of 2.64 reflects significant volatility and sensitivity to cannabis sector sentiment. Valuation metrics based on current financials are challenging to interpret given the company's development stage and negative earnings, suggesting market expectations are focused on long-term market penetration potential.
Khiron's primary strategic advantage lies in its first-mover positioning in Latin American medical cannabis markets and its integrated clinic-to-product model. The outlook depends heavily on regulatory approvals and market adoption in target regions. Success will require effective capital management to fund expansion while demonstrating pathway to profitability through scaled operations and increased patient acquisition across its clinic network and product channels.
Company filingsTSXV disclosures
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
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 |