1

1CM Inc
CNSX:EPIC

Watchlist Manager
1CM Inc
CNSX:EPIC
Watchlist
Price: 0.195 CAD Market Closed
Market Cap: 23m CAD

Intrinsic Value

The intrinsic value of one EPIC stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.195 CAD, 1CM Inc is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

EPIC Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case
Compare EPIC to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about EPIC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
1CM Inc

Current Assets 12m
Cash & Short-Term Investments 5.9m
Receivables 898.6k
Other Current Assets 5.3m
Non-Current Assets 29m
Long-Term Investments 25k
PP&E 7.2m
Intangibles 21.8m
Other Non-Current Assets -100
Current Liabilities 6.1m
Accounts Payable 2.2m
Accrued Liabilities 1.2m
Other Current Liabilities 2.7m
Non-Current Liabilities 6m
Long-Term Debt 5.3m
Other Non-Current Liabilities 721.4k
Efficiency

Free Cash Flow Analysis
1CM Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
1CM Inc

Revenue
70.3m CAD
Cost of Revenue
-55.8m CAD
Gross Profit
14.5m CAD
Operating Expenses
-11.8m CAD
Operating Income
2.7m CAD
Other Expenses
-924.7k CAD
Net Income
1.7m CAD
Fundamental Scores

EPIC Profitability Score
Profitability Due Diligence

1CM Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

hidden
Profitability
Score

1CM Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

EPIC Solvency Score
Solvency Due Diligence

1CM Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Negative Net Debt
hidden
Solvency
Score

1CM Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EPIC Price Targets Summary
1CM Inc

There are no price targets for EPIC.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

1CM Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for EPIC is hidden .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y