Data is not available at this time.
Rubicon Organics Inc. operates as a licensed producer within Canada's regulated cannabis industry, focusing exclusively on certified organic cultivation for both recreational and medical markets. The company's core revenue model centers on the cultivation, processing, and distribution of premium organic cannabis products through its portfolio of owned brands. This strategic focus on the organic segment differentiates Rubicon within the broader cannabis sector, targeting consumers seeking pesticide-free, sustainably produced products. The company maintains a vertically integrated operation from its British Columbia facility, controlling the entire supply chain from genetics to retail-ready products. Rubicon's market positioning capitalizes on the growing consumer preference for organic and craft cannabis, competing against both larger mass-market producers and smaller craft cultivators. This niche approach allows the company to command premium pricing while maintaining brand authenticity in an increasingly competitive marketplace. The Canadian cannabis sector continues to evolve with regulatory changes and consumer sophistication, creating both challenges and opportunities for specialized producers like Rubicon Organics.
Rubicon Organics generated CAD 48.7 million in revenue for FY2024 while reporting a net loss of CAD 2.6 million, representing a significant improvement toward profitability. The company demonstrated positive operating cash flow of CAD 3.4 million, indicating effective working capital management and operational efficiency. Capital expenditures of CAD 1.5 million suggest disciplined investment in maintaining production capacity rather than aggressive expansion in the current market environment.
The company's diluted EPS of -CAD 0.0445 reflects ongoing challenges in achieving sustainable profitability despite revenue generation. Positive operating cash flow relative to capital expenditures indicates reasonable capital efficiency in current operations. The narrow loss position suggests the business is approaching an inflection point where operational leverage could drive future earnings improvement as revenue scales.
Rubicon maintains a solid liquidity position with CAD 9.9 million in cash and equivalents, providing operational flexibility. Total debt of CAD 9.9 million indicates a balanced capital structure without excessive leverage. The cash position relative to annual revenue suggests adequate runway for continued operations and strategic initiatives in the evolving cannabis market.
The company maintains a growth-focused strategy without a dividend policy, reinvesting all cash flow into business development. Revenue performance demonstrates market traction in the premium organic cannabis segment. The absence of dividend payments aligns with the company's growth stage and capital allocation priorities in a developing industry sector.
With a market capitalization of approximately CAD 39.6 million, the company trades at a significant discount to annual revenue, reflecting market skepticism about cannabis sector profitability. The low beta of 0.112 indicates relatively low correlation with broader market movements, suggesting investors view the stock as a specialized play on the organic cannabis niche rather than a general market investment.
Rubicon's primary strategic advantage lies in its certified organic focus within a commodity-oriented industry, creating brand differentiation and pricing power. The outlook remains contingent on continued consumer adoption of premium organic cannabis products and regulatory developments. The company's path to sustainable profitability will depend on operational execution and market share gains in its specialized segment.
Company financial statementsTSXV filings
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 |