Data is not available at this time.
Legend Power Systems Inc. operates as a specialized electrical energy conservation company focused on the commercial and industrial building sector across North America. The company's core revenue model centers on the assembly, marketing, and direct sale of its patented SmartGATE platform, a sophisticated device designed for dynamic power management within building electrical systems. This technology addresses specific power quality issues, particularly in environments with fluctuating demand, by optimizing voltage levels to reduce overall energy consumption and associated costs. Operating within the broader industrials sector and specifically the electrical equipment and parts industry, Legend Power targets facility managers and building owners seeking to lower operational expenses and enhance sustainability profiles. The company's market position is that of a niche technology provider, competing against larger building automation and energy management firms by offering a focused, hardware-based solution. Its success is tied to demonstrating a clear return on investment through energy savings, navigating complex sales cycles typical for capital equipment in the built environment, and expanding adoption within its core North American markets.
For the fiscal year, Legend Power generated revenue of CAD 1.87 million, which was insufficient to cover operating expenses, resulting in a net loss of CAD 3.30 million. The negative operating cash flow of CAD 2.09 million indicates the company is currently consuming cash to fund its operations and growth initiatives. This financial profile is characteristic of a development-stage company commercializing a new technology, where significant upfront investment precedes scalable revenue generation.
The company's current earnings power is negative, as reflected by the diluted loss per share of CAD 0.0251. Capital expenditures were minimal at CAD 2,912, suggesting the business model is not capital-intensive for physical assets but relies heavily on intellectual property and sales development. The primary focus is on converting its patented technology into a sustainable and profitable revenue stream, which has not yet been achieved at scale.
Legend Power maintains a relatively simple balance sheet with cash and equivalents of CAD 0.24 million and total debt of CAD 0.32 million. The modest cash position relative to the ongoing cash burn rate highlights a need for additional funding to sustain operations. The financial health is typical of an early-stage public company, with liquidity being a key consideration for continuing its business plan without seeking further capital.
The company is in a growth investment phase, prioritizing market penetration and technology adoption over returning capital to shareholders. Consequently, it does not pay a dividend. Growth trends will be measured by the company's ability to significantly increase its annual revenue run-rate and move toward profitability, which are critical milestones for its long-term viability. The current financials reflect the challenges of scaling a hardware-based energy solution.
With a market capitalization of approximately CAD 29.1 million, the valuation appears to be factoring in future growth potential rather than current financial performance. The negative beta of -0.217 suggests a low correlation with the broader market, which may be indicative of the stock's speculative nature and its valuation being driven by specific company developments rather than macroeconomic trends. Investors are likely anticipating successful commercialization and contract wins.
Legend Power's strategic advantage lies in its patented SmartGATE technology, which provides a differentiated solution for energy conservation in a specific market niche. The outlook is contingent upon the company's ability to secure larger deployment contracts and demonstrate the economic value of its system to a broader customer base. Success will require effective sales execution, managing cash resources prudently, and navigating the competitive landscape for building energy efficiency solutions.
Company Public FilingsTSXV
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 |