Planet 13 Holdings Inc. (PLNH)
Every figure this model derived for PLNH, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 2,692,695 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 6,581,239 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 37,458,725 | AssetsCurrent |
2026-06-30 |
| current liabilities | 20,843,615 | LiabilitiesCurrent |
2026-06-30 |
| equity | 38,799,958 | StockholdersEquity |
2026-06-30 |
| interest expense | 6,801,445 | InterestPaidNet |
2026-06-30 |
| ocf | -7,345,943 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 92,444,183 | Revenues |
2026-06-30 |
| sbc | 3,134,353 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up PLNH on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -45.16 |
| current ratio | 1.8 |
| current ratio reported | 1.8 |
| dilution pct | 11.36 |
| ev owner earnings | -3.75 |
| ev sales | 0.53 |
| fcf margin | -10.86 |
| interest cover | -8.0 |
| operating margin | -58.86 |
| owner earnings margin | -14.25 |
| revenue growth | -21.21 |
| revenue growth per share | -29.25 |
| roic | -81.12 |
| rule of 40 | -80.07 |
| sbc pct revenue | 3.39 |
Everything else this filing tags
330 more elements from PLNH's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 1,500,000,000 | 2026-06-30 | 27 | shares |
AdditionalPaidInCapital | 372,513,319 | 2026-06-30 | 44 | USD |
CommonStockSharesIssued | 335,319,455 | 2026-06-30 | 45 | shares |
CommonStockSharesOutstanding | 335,319,455 | 2026-06-30 | 69 | shares |
RetainedEarningsAccumulatedDeficit | -333,713,361 | 2026-06-30 | 44 | USD |
WeightedAverageNumberOfSharesOutstandingBasic | 329,284,327 | 2026-06-30 | 56 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 205,570,940 | 2022-03-31 | 2 | shares |
Assets | 144,277,950 | 2026-06-30 | 44 | USD |
LiabilitiesAndStockholdersEquity | 144,277,950 | 2026-06-30 | 44 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 105,671,148 | 2026-06-30 | 32 | USD |
Liabilities | 105,477,992 | 2026-06-30 | 44 | USD |
PropertyPlantAndEquipmentGross | 82,361,448 | 2026-06-30 | 46 | USD |
FinanceLeaseLiabilityPaymentsDue | 79,868,001 | 2023-09-30 | 6 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 78,704,311 | 2022-09-30 | 6 | USD |
IntangibleAssetsCurrent | 68,898,007 | 2022-06-30 | 4 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 61,521,482 | 2026-06-30 | 32 | USD |
BusinessCombinationConsiderationTransferred1 | 59,109,853 | 2022-03-31 | 1 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet | 59,109,853 | 2022-03-31 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 58,109,534 | 2022-09-30 | 12 | USD |
FinanceLeaseLiabilityPaymentsDueAfterYearFive | 57,498,479 | 2023-09-30 | 12 | USD |
UnrecognizedTaxBenefits | 55,597,329 | 2025-12-31 | 6 | USD |
ProceedsFromOtherEquity | 53,852,980 | 2022-09-30 | 3 | USD |
FinanceLeaseLiabilityUndiscountedExcessAmount | 52,624,158 | 2023-09-30 | 12 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 51,804,767 | 2026-06-30 | 43 | USD |
PreferredStockSharesAuthorized | 50,000,000 | 2026-06-30 | 25 | shares |
OtherExpenses | 47,203,290 | 2022-09-30 | 10 | USD |
Goodwill | 45,230,595 | 2024-09-30 | 10 | USD |
OperatingLeaseLiability | 44,149,666 | 2026-06-30 | 37 | USD |
FiniteLivedIntangibleAssetsGross | 42,903,931 | 2026-06-30 | 43 | USD |
IntangibleAssetsNetIncludingGoodwill | 42,903,931 | 2026-06-30 | 20 | USD |
OperatingLeaseLiabilityNoncurrent | 42,598,681 | 2026-06-30 | 52 | USD |
StockIssuedDuringPeriodValueAcquisitions | 42,123,314 | 2024-12-31 | 14 | USD |
LiabilityForUncertainTaxPositionsNoncurrent | 40,105,024 | 2026-06-30 | 16 | USD |
DeferredTaxAssetsGross | 35,553,552 | 2025-12-31 | 6 | USD |
FiniteLivedIntangibleAssetsNet | 31,451,215 | 2023-09-30 | 16 | USD |
PropertyPlantAndEquipmentNet | 30,556,681 | 2026-06-30 | 45 | USD |
OperatingLeaseRightOfUseAsset | 30,473,472 | 2026-06-30 | 44 | USD |
OperatingCostsAndExpenses | 30,297,880 | 2026-06-30 | 56 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 30,216,992 | 2026-06-30 | 54 | shares |
DeferredTaxAssetsValuationAllowance | 30,043,884 | 2025-12-31 | 10 | USD |
AssetImpairmentCharges | 29,844,227 | 2025-12-31 | 34 | USD |
FinanceLeaseLiability | 27,243,843 | 2023-09-30 | 8 | USD |
FinanceLeaseLiabilityNoncurrent | 26,663,701 | 2023-09-30 | 6 | USD |
TangibleAssetImpairmentCharges | 26,217,855 | 2025-12-31 | 7 | USD |
CapitalLeasesFutureMinimumPaymentsDue | 25,625,990 | 2022-09-30 | 2 | USD |
IntangibleAssetsNetExcludingGoodwill | 23,503,797 | 2024-09-30 | 20 | USD |
GeneralAndAdministrativeExpense | 22,538,643 | 2026-06-30 | 66 | USD |
CostOfGoodsAndServicesSold | 22,213,801 | 2026-06-30 | 66 | USD |
GrossProfit | 21,737,721 | 2026-06-30 | 67 | USD |
ComprehensiveIncomeNetOfTax | -21,358,105 | 2024-09-30 | 36 | USD |
ClassOfWarrantOrRightOutstanding | 18,750,000 | 2026-06-30 | 58 | shares |
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights | 18,750,000 | 2024-03-07 | 3 | shares |
ImpairmentOfLongLivedAssetsHeldForUse | 17,580,525 | 2025-12-31 | 14 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 16,481,239 | 2026-06-30 | 71 | USD |
InventoryNet | 15,690,632 | 2026-06-30 | 40 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 15,654,624 | 2025-12-31 | 10 | USD |
InventoryRawMaterials | 14,979,628 | 2022-03-31 | 2 | USD |
InventoryGross | 14,187,222 | 2022-06-30 | 4 | USD |
ProceedsFromDivestitureOfBusinessesNetOfCashDivested | 14,093,793 | 2021-12-31 | 1 | USD |
NetIncomeLoss | -13,682,248 | 2026-06-30 | 64 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -13,682,248 | 2026-06-30 | 54 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment | 13,162,210 | 2022-03-31 | 1 | USD |
CurrentFederalTaxExpenseBenefit | 12,821,098 | 2025-12-31 | 6 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions | 11,594,492 | 2025-12-31 | 4 | USD |
DilutiveSecurities | 11,500,051 | 2022-09-30 | 10 | USD |
StockIssuedDuringPeriodValueNewIssues | 11,250,000 | 2024-12-31 | 10 | USD |
DeferredTaxAssetsCapitalLossCarryforwards | 11,109,075 | 2025-12-31 | 4 | USD |
LongTermDebt | 11,015,683 | 2026-06-30 | 14 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -10,978,796 | 2025-12-31 | 10 | USD |
ProfitLoss | -10,356,121 | 2022-09-30 | 6 | USD |
RestrictedCash | 10,250,000 | 2025-12-31 | 4 | USD |
RestrictedCashCurrent | 9,900,000 | 2026-06-30 | 24 | USD |
NotesPayable | 9,859,406 | 2024-12-31 | 32 | USD |
NotesPayableCurrent | 9,750,000 | 2026-06-30 | 44 | USD |
LongTermDebtCurrent | 9,750,000 | 2026-06-30 | 12 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 9,750,000 | 2026-06-30 | 5 | USD |
StockIssuedDuringPeriodSharesRestrictedStockAwardNetOfForfeitures | 9,648,655 | 2026-06-30 | 40 | shares |
IncreaseDecreaseInOperatingCapital | -9,309,809 | 2026-06-30 | 44 | USD |
SalariesAndWages | 8,726,178 | 2026-06-30 | 66 | USD |
IncomeLossFromContinuingOperations | -8,560,159 | 2026-06-30 | 66 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease | 8,156,634 | 2022-09-30 | 3 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 8,124,859 | 2026-06-30 | 38 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 8,086,445 | 2026-06-30 | 38 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 8,067,339 | 2026-06-30 | 38 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 8,007,908 | 2026-06-30 | 34 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 7,917,963 | 2026-06-30 | 38 | USD |
IncomeTaxExpenseBenefit | 7,052,253 | 2026-06-30 | 62 | USD |
DepreciationAndAmortization | 7,048,237 | 2025-12-31 | 10 | USD |
CurrentIncomeTaxExpenseBenefit | 6,733,581 | 2026-06-30 | 60 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -6,629,995 | 2026-06-30 | 60 | USD |
OperatingLeaseImpairmentLoss | 6,403,703 | 2025-12-31 | 4 | USD |
AccountsPayableAndAccruedLiabilitiesCurrent | 6,202,535 | 2022-06-30 | 4 | USD |
InventoryRawMaterialsNetOfReserves | 5,814,546 | 2026-06-30 | 44 | USD |
DeferredTaxAssetsNet | 5,509,668 | 2025-12-31 | 6 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles | 5,500,000 | 2022-03-31 | 1 | USD |
AccountsPayableCurrent | 4,754,834 | 2026-06-30 | 44 | USD |
FinanceLeaseLiabilityPaymentsDueYearFive | 4,676,167 | 2023-09-30 | 12 | USD |
InventoryWorkInProcessNetOfReserves | 4,538,971 | 2026-06-30 | 38 | USD |
FinanceLeaseLiabilityPaymentsDueYearFour | 4,495,801 | 2023-09-30 | 12 | USD |
OtherGeneralAndAdministrativeExpense | 4,460,930 | 2026-06-30 | 64 | USD |
FinanceLeaseLiabilityPaymentsDueYearThree | 4,445,139 | 2023-09-30 | 12 | USD |
FinanceLeaseLiabilityPaymentsDueYearTwo | 4,438,296 | 2023-09-30 | 12 | USD |
Depreciation | 4,413,531 | 2026-06-30 | 48 | USD |
DepreciationDepletionAndAmortization | 4,413,530 | 2026-06-30 | 44 | USD |
AccruedLiabilitiesCurrent | 4,404,202 | 2026-06-30 | 40 | USD |
LeaseCost | 4,350,750 | 2026-06-30 | 56 | USD |
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths | 4,314,119 | 2023-09-30 | 8 | USD |
DeferredIncomeTaxLiabilities | 4,217,850 | 2025-12-31 | 6 | USD |
OperatingLeaseCost | 4,138,331 | 2026-06-30 | 60 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 3,934,087 | 2026-06-30 | 5 | USD |
InventoryFinishedGoodsNetOfReserves | 3,776,768 | 2026-06-30 | 44 | USD |
InventoryWriteDown | 3,619,463 | 2025-12-31 | 4 | USD |
OtherNoncashExpense | 3,364,265 | 2022-09-30 | 6 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 3,290,425 | 2026-06-30 | 44 | USD |
PrepaidExpenseCurrent | 3,056,579 | 2022-09-30 | 6 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent | 3,000,000 | 2025-09-30 | 16 | USD |
DeferredTaxLiabilitiesLeasingArrangements | 2,951,308 | 2025-12-31 | 6 | USD |
DepreciationNonproduction | 2,912,292 | 2026-06-30 | 46 | USD |
IncreaseDecreaseInAccountsReceivable | -2,766,025 | 2026-06-30 | 44 | USD |
RepaymentsOfDebtAndCapitalLeaseObligations | 2,645,471 | 2022-09-30 | 6 | USD |
DeferredRevenueRevenueRecognized1 | 2,634,492 | 2025-12-31 | 10 | USD |
SellingAndMarketingExpense | 2,526,542 | 2026-06-30 | 66 | USD |
IncreaseDecreaseInInventories | -2,447,762 | 2026-06-30 | 44 | USD |
AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities | -2,422,276 | 2024-03-31 | 24 | USD |
OperatingLeaseExpense | 2,346,885 | 2023-09-30 | 20 | USD |
IncomeTaxReconciliationOtherAdjustments | -2,309,857 | 2025-12-31 | 10 | USD |
IncreaseDecreaseInAccountsPayable | -2,217,687 | 2026-06-30 | 44 | USD |
OperatingLeaseLeaseIncomeLeasePayments | 2,180,306 | 2022-06-30 | 6 | USD |
ProfessionalFees | 2,179,933 | 2026-06-30 | 66 | USD |
DirectTaxesAndLicensesCosts | 2,168,616 | 2022-09-30 | 4 | USD |
InventoryWorkInProcess | 2,139,114 | 2022-09-30 | 6 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense | 2,125,435 | 2025-12-31 | 4 | USD |
OtherIncome | 2,104,789 | 2026-06-30 | 60 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 2,102,227 | 2025-12-31 | 10 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory | 2,095,608 | 2022-03-31 | 1 | USD |
DeferredIncomeTaxAssetsNet | 1,987,379 | 2026-06-30 | 40 | USD |
LeaseAndRentalExpense | 1,984,252 | 2022-09-30 | 10 | USD |
NonoperatingIncomeExpense | 1,930,164 | 2026-06-30 | 66 | USD |
DeferredFederalIncomeTaxExpenseBenefit | -1,766,025 | 2025-12-31 | 6 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 1,570,242 | 2025-12-31 | 10 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 1,570,242 | 2025-12-31 | 3 | USD |
ProceedsFromSaleOfPropertyPlantAndEquipment | 1,565,000 | 2026-06-30 | 32 | USD |
GainLossOnSaleOfPropertyPlantEquipment | 1,565,000 | 2026-06-30 | 34 | USD |
InventorySuppliesNetOfReserves | 1,560,347 | 2026-06-30 | 38 | USD |
OperatingLeaseLiabilityCurrent | 1,550,985 | 2026-06-30 | 52 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | 1,548,250 | 2022-06-30 | 6 | USD |
CostOfGoodsAndServicesSoldDepreciation | 1,501,238 | 2026-06-30 | 10 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents | 1,493,922 | 2023-09-30 | 7 | USD |
CompensationExpenseExcludingCostOfGoodAndServiceSold | 1,493,326 | 2026-06-30 | 56 | USD |
IncomeTaxReconciliationPriorYearIncomeTaxes | 1,458,561 | 2025-12-31 | 6 | USD |
OtherReceivablesNetCurrent | 1,436,219 | 2026-06-30 | 6 | USD |
ProceedsFromWarrantExercises | 1,407,660 | 2022-12-31 | 11 | CAD |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | 1,387,793 | 2024-12-31 | 8 | USD |
RealEstateInventoryCapitalizedInterestCostsCostOfSales1 | 1,380,013 | 2022-09-30 | 10 | USD |
AllocatedShareBasedCompensationExpense | 1,355,493 | 2026-06-30 | 56 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables | 1,306,803 | 2022-03-31 | 1 | USD |
DeferredTaxAssetsLiabilitiesNet | 1,291,818 | 2025-12-31 | 3 | USD |
OtherLiabilitiesNoncurrent | 1,276,763 | 2026-06-30 | 44 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 1,265,683 | 2026-06-30 | 14 | USD |
LongTermDebtNoncurrent | 1,265,683 | 2026-06-30 | 12 | USD |
GainsLossesOnExtinguishmentOfDebt | 1,255,677 | 2025-12-31 | 2 | USD |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition | 1,239,818 | 2022-12-31 | 8 | USD |
BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable | 1,239,818 | 2022-12-31 | 4 | USD |
AccountsReceivableNet | 1,227,275 | 2022-09-30 | 6 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets | 1,219,063 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsImpairmentLosses | 1,177,959 | 2025-12-31 | 4 | USD |
LongTermNotesPayable | 1,177,722 | 2024-12-31 | 2 | USD |
DeferredIncomeTaxesAndTaxCredits | -1,175,371 | 2025-12-31 | 28 | USD |
DistributionsPerGeneralPartnershipUnitOutstanding | 1,106,925 | 2022-09-30 | 2 | USD/shares |
ProceedsFromWarrantExercises | 1,044,258 | 2022-12-31 | 17 | USD |
TaxesAndLicenses | 1,031,440 | 2026-06-30 | 62 | USD |
CapitalLeaseObligationsIncurred | 954,496 | 2023-09-30 | 12 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 946,406 | 2023-12-31 | 14 | USD |
IncreaseDecreaseInPrepaidExpensesOther | 923,625 | 2022-09-30 | 6 | USD |
PrepaidRent | 912,453 | 2026-06-30 | 44 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 906,208 | 2026-06-30 | 44 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 900,114 | 2025-12-31 | 6 | USD |
OtherAssets | 897,762 | 2026-06-30 | 32 | USD |
PropertyPlantAndEquipmentAdditions | 848,534 | 2026-06-30 | 27 | USD |
DeferredTaxLiabilities | 785,682 | 2024-12-31 | 7 | USD |
Cash | 752,614 | 2023-03-31 | 8 | CAD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReserves | 719,809 | 2025-12-31 | 6 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstanding | 676,329 | 2022-03-31 | 2 | USD |
DeferredIncomeTaxLiabilitiesNet | 653,909 | 2026-06-30 | 38 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 631,369 | 2026-06-30 | 38 | USD |
OtherAssetsMiscellaneousCurrent | 610,399 | 2026-06-30 | 44 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 588,639 | 2025-12-31 | 6 | USD |
FinanceLeaseLiabilityCurrent | 580,142 | 2023-09-30 | 6 | USD |
AccountsReceivableNetCurrent | 560,210 | 2026-06-30 | 38 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 557,627 | 2025-06-30 | 12 | USD |
OperatingLeasePayments | 530,059 | 2026-06-30 | 38 | USD |
NetCashProvidedByUsedInInvestingActivities | 476,800 | 2026-06-30 | 44 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 417,922 | 2024-12-31 | 28 | shares |
TaxesPayableCurrent | 383,594 | 2026-06-30 | 44 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 372,222 | 2023-12-31 | 21 | USD |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | -362,832 | 2022-12-31 | 4 | USD |
SuppliesExpense | 329,207 | 2026-06-30 | 66 | USD |
DeferredIncomeTaxExpenseBenefit | 318,672 | 2026-06-30 | 56 | USD |
CashEquivalentsAtCarryingValue | 311,998 | 2022-09-30 | 6 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | -311,475 | 2025-12-31 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber | 300,000 | 2024-12-31 | 6 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 274,611 | 2021-12-31 | 1 | USD |
PrepaidInsurance | 269,821 | 2026-06-30 | 44 | USD |
AccumulatedDepreciationDepletionAndAmortizationSaleOfPropertyPlantAndEquipment1 | 231,123 | 2026-06-30 | 23 | USD |
PropertyPlantAndEquipmentDisposals | 231,123 | 2026-06-30 | 20 | USD |
IncreaseDecreaseInAccruedLiabilities | -227,806 | 2026-06-30 | 44 | USD |
DeferredIncome | 226,627 | 2025-12-31 | 10 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | 224,514 | 2026-06-30 | 44 | USD |
ShortTermLeaseCost | 212,419 | 2026-06-30 | 56 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedOtherNoncurrentAssets | 185,619 | 2022-03-31 | 1 | USD |
InterestIncomeExpenseNet | -174,625 | 2026-06-30 | 66 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | 173,102 | 2025-12-31 | 6 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther | 172,266 | 2022-03-31 | 1 | USD |
EffectOfExchangeRateOnCash | 142,968 | 2022-03-31 | 2 | USD |
ProceedsFromStockOptionsExercised | 127,496 | 2022-12-31 | 11 | CAD |
ProceedsFromStockOptionsExercised | 97,980 | 2022-12-31 | 11 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 97,322 | 2026-06-30 | 68 | shares |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 87,141 | 2022-09-30 | 7 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 87,141 | 2022-09-30 | 4 | USD |
AmortizationOfLeaseIncentives | 78,347 | 2023-09-30 | 14 | USD |
IncreaseDecreaseInDepositOtherAssets | 68,598 | 2026-06-30 | 44 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther | 67,340 | 2022-03-31 | 1 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReturnsAndAllowances | 48,573 | 2025-12-31 | 6 | USD |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 47,479 | 2025-12-31 | 10 | USD |
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation | 45,833 | 2024-12-31 | 16 | USD |
CapitalExpendituresIncurredButNotYetPaid | 33,884 | 2026-06-30 | 38 | USD |
AmortizationOfDebtDiscountPremium | 31,330 | 2026-06-30 | 12 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable | 20,219 | 2022-03-31 | 1 | USD |
DerivativeGainLossOnDerivativeNet | 18,127 | 2023-09-30 | 30 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | 17,005 | 2025-12-31 | 6 | USD |
PrepaidAdvertising | 12,499 | 2026-06-30 | 32 | USD |
ShortTermLeasePayments | 5,057 | 2022-09-30 | 10 | USD |
IncreaseDecreaseInOtherNoncurrentLiabilities | -5,000 | 2026-06-30 | 16 | USD |
GainLossOnDispositionOfAssets | -4,048 | 2022-09-30 | 2 | USD |
RealEstateOwnedAccumulatedDepreciation | 3,743 | 2022-06-30 | 2 | USD |
SecurityDeposit | 1,040 | 2026-06-30 | 44 | USD |
DeferredTaxAssetsCharitableContributionCarryforwards | 515 | 2025-12-31 | 4 | USD |
OptionIndexedToIssuersEquityStrikePrice1 | 7 | 2022-02-02 | 1 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 4 | 2026-06-30 | 49 | CAD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 3 | 2025-09-30 | 12 | USD/shares |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue | 2 | 2022-09-30 | 3 | USD/shares |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeUpperRangeLimit | 2 | 2021-12-31 | 2 | CAD/shares |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 1 | 2026-06-30 | 39 | USD/shares |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeLowerRangeLimit | 1 | 2021-12-31 | 2 | CAD/shares |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2024-12-31 | 8 | pure |
FinanceLeaseWeightedAverageDiscountRatePercent | 0 | 2024-09-30 | 27 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2026-06-30 | 42 | pure |
DebtInstrumentInterestRateStatedPercentage | 0 | 2023-03-31 | 2 | pure |
EarningsPerShareBasic | -0 | 2026-06-30 | 56 | USD/shares |
EarningsPerShareBasicAndDiluted | -0 | 2022-03-31 | 2 | USD/shares |
CashAcquiredFromAcquisition | 0 | 2023-12-31 | 22 | USD |
CommonStockParOrStatedValuePerShare | 0 | 2022-03-31 | 2 | USD/shares |
CommonStockValue | 0 | 2026-06-30 | 44 | USD |
FairValueAdjustmentOfWarrants | 0 | 2024-12-31 | 36 | USD |
FinanceLeaseImpairmentLoss | 0 | 2022-09-30 | 10 | USD |
FinanceLeaseInterestExpense | 0 | 2023-12-31 | 16 | USD |
FinanceLeaseRightOfUseAssetAmortization | 0 | 2023-12-31 | 16 | USD |
FinancingInterestExpense | 0 | 2022-03-31 | 2 | USD |
FinitelivedIntangibleAssetsAcquired1 | 0 | 2025-12-31 | 23 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | 0 | 2026-06-30 | 66 | USD |
IncomeTaxesPaid | 0 | 2026-06-30 | 44 | USD |
IncreaseDecreaseInDeferredLiabilities | 0 | 2022-06-30 | 4 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | 0 | 2022-03-31 | 2 | USD |
InterestPaid | 0 | 2022-09-30 | 6 | USD |
NetCashProvidedByUsedInFinancingActivities | 0 | 2026-06-30 | 40 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax | 0 | 2022-06-30 | 4 | USD |
PaymentsOfStockIssuanceCosts | 0 | 2022-12-31 | 6 | USD |
PreferredStockSharesIssued | 0 | 2026-06-30 | 26 | shares |
ProceedsFromIssuanceOfPrivatePlacement | 0 | 2022-12-31 | 10 | USD |
ProceedsFromLeasePayments | 0 | 2023-12-31 | 24 | USD |
PropertyPlantAndEquipmentTransfersAndChanges | 0 | 2025-12-31 | 17 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod | 0 | 2026-06-30 | 40 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 0 | 2022-12-31 | 8 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 0 | 2025-12-31 | 28 | shares |
CommonStockNoParValue | 0 | 2026-06-30 | 41 | USD/shares |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 0 | 2023-09-30 | 20 | USD |
PaymentOfFinancingAndStockIssuanceCosts | 0 | 2022-09-30 | 4 | USD |
AmortizationOfIntangibleAssets | 0 | 2023-12-31 | 12 | USD |
Cash | 0 | 2024-03-31 | 12 | USD |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 0 | 2023-12-31 | 20 | CAD/shares |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities | 0 | 2023-12-31 | 6 | USD |
DeferredTaxAssetsUnrealizedCurrencyLosses | 0 | 2023-12-31 | 6 | USD |
ForeignCurrencyTransactionGainLossUnrealized | 0 | 2023-03-31 | 8 | USD |
GoodwillImpairmentLoss | 0 | 2023-12-31 | 6 | USD |
ImpairmentOfIntangibleAssetsExcludingGoodwill | 0 | 2026-06-30 | 24 | USD |
LossContingencyPendingClaimsNumber | 0 | 2025-12-31 | 34 | pure |
ProceedsFromLeasePaymentSalesTypeAndDirectFinancingLeasesInvestingActivity | 0 | 2023-12-31 | 11 | USD |
SaleAndLeasebackTransactionGainLossNet | 0 | 2023-12-31 | 11 | USD |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 0 | 2025-12-31 | 22 | CAD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice | 0 | 2026-06-30 | 38 | CAD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice | 0 | 2022-12-31 | 4 | CAD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 0 | 2025-12-31 | 22 | CAD/shares |
StockIssued1 | 0 | 2023-12-31 | 6 | USD |
StockIssuedDuringPeriodSharesAcquisitions | 0 | 2023-12-31 | 18 | shares |
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities | 0 | 2022-12-31 | 4 | shares |
StockIssuedDuringPeriodSharesStockOptionsExercised | 0 | 2025-12-31 | 24 | shares |
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures | 0 | 2026-06-30 | 17 | USD |
DerivativeLiabilitiesNoncurrent | 0 | 2023-12-31 | 14 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 0 | 2026-06-30 | 22 | USD |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation | 0 | 2025-12-31 | 17 | USD |
PreferredStockNoParValue | 0 | 2026-06-30 | 24 | USD/shares |
PreferredStockSharesOutstanding | 0 | 2026-06-30 | 24 | shares |
PreferredStockValue | 0 | 2026-06-30 | 26 | USD |
CurrentForeignTaxExpenseBenefit | 0 | 2025-12-31 | 6 | USD |
DeferredForeignIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 6 | USD |
DeferredTaxAssetsGoodwillAndIntangibleAssets | 0 | 2024-12-31 | 4 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 0 | 2024-12-31 | 4 | USD |
PaymentsToAcquireBusinessesGross | 0 | 2024-09-30 | 6 | USD |
ProceedsFromIssuanceOfCommonStock | 0 | 2025-12-31 | 16 | USD |
StockIssuedDuringPeriodSharesNewIssues | 0 | 2025-12-31 | 16 | shares |
GainLossOnDispositionOfIntangibleAssets | 0 | 2025-12-31 | 8 | USD |
PaymentsOfMergerRelatedCostsFinancingActivities | 0 | 2025-12-31 | 12 | USD |
ProceedsFromSaleOfIntangibleAssets | 0 | 2025-12-31 | 12 | USD |
CashHeldInForeignCurrency | 0 | 2026-06-30 | 10 | USD |
IncomeTaxReconciliationNondeductibleExpenseImpairmentLosses | 0 | 2025-12-31 | 4 | USD |
IncreaseDecreaseInNotesPayableCurrent | 0 | 2025-12-31 | 4 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 0 | 2025-12-31 | 7 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 0 | 2026-06-30 | 13 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 0 | 2026-06-30 | 14 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 0 | 2026-06-30 | 14 | USD |
RelatedPartyTransactionAmountsOfTransaction | 0 | 2024-12-31 | 2 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromCurrentPeriodTaxPositions | 0 | 2024-12-31 | 2 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions | 0 | 2024-12-31 | 2 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions | 0 | 2025-12-31 | 4 | USD |
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations | 0 | 2024-12-31 | 2 | USD |
GainLossRelatedToLitigationSettlement | 0 | 2026-06-30 | 12 | USD |
ProceedsFromLinesOfCredit | 0 | 2026-06-30 | 12 | USD |
RepaymentsOfBankDebt | 0 | 2026-06-30 | 12 | USD |
RepaymentsOfNotesPayable | 0 | 2026-06-30 | 8 | USD |
PropertyPlantAndEquipmentFairValueDisclosure | 0 | 2026-06-30 | 4 | USD |
What to be careful about
What this model itself distrusts about PLNH's figures. Written by the derivation as it ran, not added afterwards.
- there is no operating profit to value; valuation rests on EV/revenue (0.5x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- durability rests on 3 of 4 inputs; not tagged: contracted coverage