2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Revenue | CN¥0 | CN¥2.1M | CN¥39M | CN¥983M | CN¥78M |
Cost of Revenue | CN¥0 | CN¥1.3M | CN¥44M | CN¥753M | CN¥182M |
Gross Profit | CN¥0 | CN¥856K | -CN¥4.1M | CN¥230M | -CN¥103M |
Gross Profit % | 0% | 40% | -10% | 23% | -132% |
R&D Expenses | CN¥10M | CN¥34M | CN¥145M | CN¥132M | CN¥89M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Net Income | -CN¥11M | -CN¥38M | -CN¥175M | CN¥31M | -CN¥254M |
Dep. & Amort. | CN¥132K | CN¥623K | CN¥5.5M | CN¥9.4M | CN¥10M |
Def. Tax | CN¥0 | -CN¥34M | CN¥27M | CN¥0 | CN¥0 |
Stock Comp. | CN¥0 | CN¥215K | CN¥19K | CN¥9.3M | CN¥718K |
Chg. in WC | -CN¥6.1M | CN¥34M | CN¥214M | -CN¥509M | CN¥49M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | CN¥11M | CN¥35M | CN¥234M | CN¥88M | CN¥48M |
ST Investments | CN¥34K | CN¥400K | CN¥32M | CN¥3.4M | CN¥2.4M |
Cash & ST Inv. | CN¥11M | CN¥35M | CN¥266M | CN¥88M | CN¥51M |
Receivables | CN¥0 | CN¥1.2M | CN¥0 | CN¥0 | CN¥1.7M |
Inventory | CN¥0 | CN¥7.2M | CN¥214M | CN¥102M | CN¥13M |
National Bank reported Q1 2025 earnings per share of $2.93, up 13% year-over-year, with a return on equity of 17.6% and a CET1 ratio of 13.6%.
The acquisition of Canadian Western Bank (CWB) is expected to generate $270 million in synergies by fiscal 2027, with $135 million realized in the first year post-closing. Revenue synergies are anticipated to accelerate in 2026.
The bank maintained its guidance for mid-single-digit EPS growth in 2025 (excluding the amortization of the fair value mark) and adjusted ROE of approximately 15%.
Commercial loan growth is expected to remain in the low teens for 2025, despite uncertainties around potential U.S. tariffs and macroeconomic conditions.
Impaired PCLs are projected to range between 25 to 35 basis points for the full year, reflecting cautious provisioning amid economic uncertainties and the integration of CWB.