Financial Snapshot

Revenue
$286.3M
TTM
Gross Margin
26.96%
TTM
Net Earnings
-$88.85M
TTM
Current Assets
$263.2M
Q2 2024
Current Liabilities
$65.17M
Q2 2024
Current Ratio
403.83%
Q2 2024
Total Assets
$878.4M
Q2 2024
Total Liabilities
$516.7M
Q2 2024
Book Value
$361.7M
Q2 2024
Cash
P/E
-0.3701
Nov 29, 2024 EST
Free Cash Flow
$8.703M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Revenue $328.6M $388.9M $308.7M $227.0M $276.3M $311.0M $170.1M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K $100.0K $300.0K $300.0K $300.0K $100.0K
YoY Change -15.49% 25.96% 36.0% -17.84% -11.16% 82.83% -100.0% 0.0% -66.67% 0.0% 0.0% 200.0%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Revenue $328.6M $388.9M $308.7M $227.0M $276.3M $311.0M $170.1M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K $100.0K $300.0K $300.0K $300.0K $100.0K
Cost Of Revenue $226.2M $218.3M $195.0M $228.5M $251.5M $229.9M $118.0M
Gross Profit $102.4M $170.5M $113.7M -$1.500M $24.80M $81.00M $52.10M
Gross Profit Margin 31.17% 43.85% 36.84% -0.66% 8.98% 26.05% 30.63%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Selling, General & Admin $14.09M $16.95M $13.65M $12.90M $12.80M $14.40M $15.60M $6.300M $6.300M $3.100M $4.800M $3.500M $3.200M $1.800M $1.800M $1.800M $1.200M $1.400M $1.100M $800.0K $900.0K $1.200M $1.400M $1.900M $2.200M $2.900M $2.400M $900.0K $400.0K
YoY Change -16.88% 24.18% 5.79% 0.78% -11.11% -7.69% 147.62% 0.0% 103.23% -35.42% 37.14% 9.38% 77.78% 0.0% 0.0% 50.0% -14.29% 27.27% 37.5% -11.11% -25.0% -14.29% -26.32% -13.64% -24.14% 20.83% 166.67% 125.0%
% of Gross Profit 13.75% 9.94% 12.0% 51.61% 17.78% 29.94%
Research & Development $6.554M $12.33M $5.547M $3.800M $8.900M $8.200M $500.0K $0.00 $1.500M $21.80M $10.70M $9.000M $8.000M
YoY Change -46.83% 122.23% 45.97% -57.3% 8.54% 1540.0% -100.0% -93.12% 103.74% 18.89% 12.5%
% of Gross Profit 6.4% 7.23% 4.88% 35.89% 10.12% 0.96%
Depreciation & Amortization $70.80M $57.16M $39.38M $63.90M $83.00M $79.40M $44.60M $0.00 $0.00 $0.00 $300.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 23.87% 45.13% -38.37% -23.01% 4.53% 78.03% -100.0%
% of Gross Profit 69.13% 33.52% 34.63% 334.68% 98.02% 85.6%
Operating Expenses $20.87M $29.50M $19.40M $16.90M $21.90M $22.70M $16.00M $6.300M $6.300M $4.600M $26.90M $14.20M $12.30M $9.800M $2.000M $1.800M $1.200M $1.300M $1.100M $800.0K $800.0K $1.200M $1.500M $1.900M $2.200M $2.900M $2.500M $2.000M $1.400M
YoY Change -29.25% 52.01% 14.82% -22.83% -3.52% 41.87% 153.97% 0.0% 36.96% -82.9% 89.44% 15.45% 25.51% 390.0% 11.11% 50.0% -7.69% 18.18% 37.5% 0.0% -33.33% -20.0% -21.05% -13.64% -24.14% 16.0% 25.0% 42.86%
Operating Profit $81.55M $141.0M $94.32M -$18.40M $2.900M $58.30M $36.10M
YoY Change -42.17% 49.51% -612.63% -734.48% -95.03% 61.5%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Interest Expense -$17.79M -$67.13M -$36.04M -$24.90M -$16.90M -$71.00M -$16.90M $11.50M -$36.80M $500.0K $400.0K $100.0K $300.0K $100.0K $0.00 $0.00 $1.100M -$100.0K $0.00 $4.200M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $300.0K
YoY Change -73.5% 86.25% 44.75% 47.34% -76.2% 320.12% -246.96% -131.25% -7460.0% 25.0% 300.0% -66.67% 200.0% -100.0% -1200.0% -100.0% -100.0%
% of Operating Profit -21.81% -47.6% -38.21% -582.76% -121.78% -46.81%
Other Income/Expense, Net $266.0K $6.528M -$1.987M -$2.700M -$2.200M -$2.200M -$2.000M -$400.0K -$100.0K -$200.0K $0.00 $0.00 $400.0K -$4.900M
YoY Change -95.93% -428.54% -26.41% 22.73% 0.0% 10.0% 400.0% 300.0% -50.0% -100.0% -108.16%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Pretax Income -$40.49M $70.40M $296.9M -$263.4M -$131.9M -$14.80M $17.20M $4.800M -$43.20M -$4.400M -$26.60M -$3.300M -$11.50M -$14.50M -$2.000M -$1.800M -$100.0K -$2.000M -$2.200M $1.500M -$1.800M -$1.700M -$1.400M -$3.000M -$2.100M -$4.800M -$3.300M -$1.800M -$1.000M
YoY Change -157.52% -76.29% -212.71% 99.7% 791.22% -186.05% 258.33% -111.11% 881.82% -83.46% 706.06% -71.3% -20.69% 625.0% 11.11% 1700.0% -95.0% -9.09% -246.67% -183.33% 5.88% 21.43% -53.33% 42.86% -56.25% 45.45% 83.33% 80.0%
Income Tax $3.180M $21.20M $20.72M $0.00 -$3.200M $4.100M $0.00 $0.00 $0.00 $0.00 $0.00 -$500.0K -$200.0K -$200.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
% Of Pretax Income 30.12% 6.98% 0.0%
Net Earnings -$43.67M $49.20M $276.2M -$263.4M -$128.8M -$18.90M $17.20M $4.800M -$43.20M -$4.400M -$26.60M -$3.300M -$11.50M -$14.50M -$5.400M -$1.700M $200.0K -$2.000M -$1.900M $1.800M -$1.200M -$14.50M -$1.500M -$3.200M -$4.500M -$3.300M -$8.000M -$9.600M -$6.000M
YoY Change -188.77% -82.19% -204.85% 104.5% 581.48% -209.88% 258.33% -111.11% 881.82% -83.46% 706.06% -71.3% -20.69% 168.52% 217.65% -950.0% -110.0% 5.26% -205.56% -250.0% -91.72% 866.67% -53.13% -28.89% 36.36% -58.75% -16.67% 60.0%
Net Earnings / Revenue -13.29% 12.65% 89.45% -116.04% -46.62% -6.08% 10.11% -3200.0% -4500.0% -1100.0% -2666.67% -3200.0% -6000.0%
Basic Earnings Per Share
Diluted Earnings Per Share -$0.21 $0.23 $1.303M -$1.252M -$613.0K -$96.43K $106.8K $30.06K -$281.4K -$38.63K -$280.6K -$40.15K -$144.5K -$204.8K -$87.10K -$28.38K $3.350K -$36.30K -$35.98K $34.75K -$23.62K -$294.1K -$32.12K -$72.40K -$105.9K -$77.83K -$243.9K -$434.4K -$312.5K

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Cash & Short-Term Investments $29.67M $17.25M $25.00M $35.20M $34.80M $30.70M $43.10M $6.800M $9.100M $81.00M $35.70M $47.70M $17.90M $33.60M $10.00M $300.0K $1.600M $500.0K $900.0K $1.100M $900.0K $1.200M $600.0K $1.100M $2.100M $3.900M $6.700M $12.00M $4.400M
YoY Change 72.05% -31.01% -28.98% 1.15% 13.36% -28.77% 533.82% -25.27% -88.77% 126.89% -25.16% 166.48% -46.73% 236.0% 3233.33% -81.25% 220.0% -44.44% -18.18% 22.22% -25.0% 100.0% -45.45% -47.62% -46.15% -41.79% -44.17% 172.73%
Cash & Equivalents $11.30M $300.0K $0.00 $23.80M $200.0K $100.0K $100.0K $200.0K $800.0K $1.000M $900.0K $1.200M $600.0K $1.100M $2.000M $3.900M $6.700M $11.80M $1.400M
Short-Term Investments $0.00 $77.30M $24.30M $47.40M $17.80M $9.800M $9.700M $200.0K $1.500M $300.0K $100.0K $100.0K $0.00 $0.00 $0.00 $0.00 $100.0K $100.0K $100.0K $200.0K $3.000M
Other Short-Term Assets $15.42M $2.559M $1.914M $2.000M $1.800M $1.300M $3.500M $1.300M $800.0K $2.200M $12.70M $700.0K $100.0K $100.0K $0.00 $100.0K $100.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 502.54% 33.7% -4.3% 11.11% 38.46% -62.86% 169.23% 62.5% -63.64% -82.68% 1714.29% 600.0% 0.0% -100.0% 0.0% -100.0%
Inventory $187.2M $160.8M $109.8M $90.50M $111.8M $102.3M $82.20M $11.70M
Prepaid Expenses
Receivables $1.109M $912.0K $800.0K $1.700M $2.500M $2.700M $2.000M $1.300M $1.600M $600.0K $300.0K $1.300M $500.0K $300.0K $0.00 $100.0K $100.0K $100.0K $0.00 $0.00 $0.00 $0.00 $0.00 $100.0K $100.0K $100.0K $200.0K $300.0K
Other Receivables $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $233.4M $181.5M $137.6M $128.5M $150.0M $136.7M $131.4M $21.90M $11.20M $84.90M $49.10M $48.80M $19.20M $34.20M $10.30M $400.0K $1.800M $600.0K $1.000M $1.100M $1.000M $1.300M $700.0K $1.200M $2.200M $4.000M $6.900M $12.20M $4.800M
YoY Change 28.59% 31.89% 7.1% -14.33% 9.73% 4.03% 500.0% 95.54% -86.81% 72.91% 0.61% 154.17% -43.86% 232.04% 2475.0% -77.78% 200.0% -40.0% -9.09% 10.0% -23.08% 85.71% -41.67% -45.45% -45.0% -42.03% -43.44% 154.17%
Property, Plant & Equipment $590.8M $686.1M $714.5M $451.4M $672.3M $841.2M $662.7M $676.1M $463.3M $213.5M $61.30M $46.80M $46.60M $0.00 $0.00 $0.00 $0.00 $1.600M $1.600M $1.700M $1.700M $1.700M $1.700M $1.700M $4.000M $4.100M $600.0K $500.0K
YoY Change -13.88% -3.98% 58.28% -32.86% -20.08% 26.94% -1.98% 45.93% 117.0% 248.29% 30.98% 0.43% -100.0% 0.0% -5.88% 0.0% 0.0% 0.0% 0.0% -57.5% -2.44% 583.33% 20.0%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $200.0K $200.0K $1.700M $1.000M $37.00M $73.40M $65.20M $65.00M $41.00M $1.400M $2.500M
YoY Change -100.0% 0.0% -88.24% 70.0% -49.59% 12.58% 0.31% 58.54% 2828.57% -44.0%
Other Assets $32.63M $30.97M $25.39M $15.30M $300.0K $300.0K $0.00 $85.80M $108.4M $2.600M $30.90M $30.90M $30.90M $31.40M $31.60M $31.50M $31.50M $29.20M $30.70M $14.80M $7.600M
YoY Change 5.35% 21.97% 65.97% 5000.0% 0.0% -100.0% -20.85% 4069.23% 0.0% 0.0% -1.59% -0.63% 0.32% 0.0% 7.88% -4.89% 107.43% 94.74%
Total Long-Term Assets $623.5M $717.0M $739.9M $466.8M $672.7M $843.2M $663.7M $761.9M $571.6M $216.1M $61.30M $46.80M $46.60M $37.00M $73.40M $65.20M $65.00M $41.00M $33.90M $34.90M $32.50M $33.10M $33.20M $33.20M $33.10M $33.20M $34.80M $15.40M $8.100M
YoY Change -13.05% -3.09% 58.5% -30.61% -20.22% 27.05% -12.89% 33.29% 164.51% 252.53% 30.98% 0.43% 25.95% -49.59% 12.58% 0.31% 58.54% 20.94% -2.87% 7.38% -1.81% -0.3% 0.0% 0.3% -0.3% -4.6% 125.97% 90.12%
Total Assets $856.9M $898.5M $877.5M $595.3M $822.7M $979.9M $795.1M $783.8M $582.8M $301.0M $110.4M $95.60M $65.80M $71.20M $83.70M $65.60M $66.80M $41.60M $34.90M $36.00M $33.50M $34.40M $33.90M $34.40M $35.30M $37.20M $41.70M $27.60M $12.90M
YoY Change
Accounts Payable $56.77M $43.62M $36.89M $41.00M $47.30M $48.30M $34.60M $16.10M $28.20M $38.10M $13.90M $2.100M $2.500M $4.800M $1.900M $200.0K $200.0K $400.0K $200.0K $100.0K $0.00 $0.00 $100.0K $100.0K $300.0K $100.0K $0.00 $100.0K $100.0K
YoY Change 30.13% 18.24% -10.02% -13.32% -2.07% 39.6% 114.91% -42.91% -25.98% 174.1% 561.9% -16.0% -47.92% 152.63% 850.0% 0.0% -50.0% 100.0% 100.0% -100.0% 0.0% -66.67% 200.0% -100.0% 0.0%
Accrued Expenses
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $174.0K $317.0K $375.7M $32.20M $800.0K $0.00 $33.30M
YoY Change -45.11% -99.92% 1066.77% 3925.0% -100.0%
Total Short-Term Liabilities $62.78M $52.24M $413.3M $75.70M $50.60M $49.50M $34.60M $52.30M $43.90M $38.10M $13.90M $2.100M $2.500M $9.500M $1.900M $200.0K $200.0K $400.0K $200.0K $100.0K $300.0K $200.0K $300.0K $300.0K $300.0K $100.0K $100.0K $300.0K $6.600M
YoY Change 20.17% -87.36% 445.99% 49.6% 2.22% 43.06% -33.84% 19.13% 15.22% 174.1% 561.9% -16.0% -73.68% 400.0% 850.0% 0.0% -50.0% 100.0% 100.0% -66.67% 50.0% -33.33% 0.0% 0.0% 200.0% 0.0% -66.67% -95.45%
Long-Term Debt $306.7M $317.1M $336.0K $375.5M $379.9M $408.1M $396.5M $392.6M $205.7M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -3.27% 94270.83% -99.91% -1.16% -6.91% 2.93% 0.99% 90.86%
Other Long-Term Liabilities $82.46M $80.13M $92.39M $70.40M $56.10M $54.90M $29.20M $24.40M $24.50M $8.000M $5.200M $6.300M $6.200M $5.700M $5.100M
YoY Change 2.91% -13.27% 31.24% 25.49% 2.19% 88.01% 19.67% -0.41% 206.25% 53.85% -17.46% 1.61% 8.77% 11.76%
Total Long-Term Liabilities $389.2M $397.2M $92.73M $445.9M $436.0M $463.0M $425.7M $417.0M $230.2M $8.000M $5.200M $6.300M $6.200M $5.700M $5.100M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -2.03% 328.37% -79.2% 2.27% -5.83% 8.76% 2.09% 81.15% 2777.5% 53.85% -17.46% 1.61% 8.77% 11.76%
Total Liabilities $495.9M $491.4M $526.8M $521.6M $486.5M $515.8M $460.3M $469.3M $274.2M $46.10M $19.20M $8.400M $8.700M $15.20M $12.20M $5.900M $6.100M $400.0K $200.0K $100.0K $300.0K $200.0K $300.0K $300.0K $300.0K $100.0K $100.0K $300.0K $6.600M
YoY Change 0.91% -6.72% 0.99% 7.21% -5.68% 12.06% -1.92% 71.15% 494.79% 140.1% 128.57% -3.45% -42.76% 24.59% 106.78% -3.28% 1425.0% 100.0% 100.0% -66.67% 50.0% -33.33% 0.0% 0.0% 200.0% 0.0% -66.67% -95.45%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Basic Shares Outstanding
Diluted Shares Outstanding
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $32.881 Million

About Mountain Province Diamonds Inc.

Mountain Province Diamonds, Inc. engages in the business of mining and marketing rough diamonds to the global market. The company is headquartered in Toronto, Ontario. The Company’s primary asset is its 49% interest in the Gahcho Kue Mine, a Joint Venture with De Beers Canada. The Gahcho Kue Joint Venture property consists of several kimberlites that are actively being mined, developed, and explored for future development. The Company’s Kennady North Project includes approximately 113,000 hectares of claims and leases surrounding the Gahcho Kue Mine that include an indicated mineral resource for the Kelvin kimberlite and inferred mineral resources for the Faraday kimberlites. Kelvin is estimated to contain 13.62 million carats (Mct) at 8.50 million tons (Mt) at a grade of 1.60 carats/ton and a value of US$63/carat. Faraday 2 is estimated to contain 5.45Mct in 2.07Mt at a grade of 2.63 carats/ton and a value of US$140/ct. Faraday 1-3 is estimated to contain 1.90Mct to 1.87Mt at a grade of 1.04 carats/ton and a value of US$75/carat.

Industry: Metal Mining Peers: