BUSINESS WARRIOR CORPORATION |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.002 USD | +100.00% |
|
0.00% | -37.50% |
Valuation
| Fiscal Period: August | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Capitalization 1 | 5.647 | 73.17 | 5.415 | 1.862 |
| Enterprise Value (EV) 1 | 6.267 | 69.55 | 5.492 | 3.696 |
| P/E ratio | -8.22 x | -32.8 x | -0.65 x | -0.33 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 14.6 x | 13.2 x | 1.46 x | 0.43 x |
| EV / Revenue | 16.2 x | 12.6 x | 1.48 x | 0.86 x |
| EV / EBITDA | -10.8 x | 85.3 x | -1.5 x | -1.43 x |
| EV / FCF | -12,725,801 x | 42,844,618 x | -6,153,287 x | 1,814,408 x |
| FCF Yield | -0% | 0% | -0% | 0% |
| Price to Book | -5.53 x | 38.3 x | 8.43 x | -0.3 x |
| Nbr of stocks (in thousands) | 289,592 | 387,125 | 474,981 | 465,618 |
| Reference price 2 | 0.0195 | 0.1890 | 0.0114 | 0.004000 |
| Announcement Date | 11/16/20 | 6/8/22 | 2/15/23 | 3/18/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: August | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 1.06 | 0.3861 | 5.523 | 3.71 | 4.297 |
| EBITDA 1 | -0.0366 | -0.5806 | 0.8157 | -3.66 | -2.588 |
| EBIT 1 | -0.1078 | -0.6249 | 0.7784 | -3.816 | -2.957 |
| Operating Margin | -10.17% | -161.87% | 14.09% | -102.84% | -68.81% |
| Earnings before Tax (EBT) 1 | -0.1261 | -0.6872 | -2.033 | -7.591 | -5.298 |
| Net income 1 | -0.1261 | -0.6872 | -2.033 | -7.591 | -5.298 |
| Net margin | -11.9% | -177.98% | -36.8% | -204.6% | -123.3% |
| EPS | - | -0.002372 | -0.005755 | -0.0175 | -0.0123 |
| Free Cash Flow | - | -0.4924 | 1.623 | -0.8925 | 2.037 |
| FCF margin | - | -127.54% | 29.39% | -24.06% | 47.41% |
| FCF Conversion (EBITDA) | - | - | 199% | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 11/16/20 | 11/16/20 | 6/8/22 | 2/15/23 | 3/18/24 |
1USD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: August | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | 0.24 | 0.62 | - | 0.08 | 1.83 |
| Net Cash position 1 | - | - | 3.62 | - | - |
| Leverage (Debt/EBITDA) | -6.447 x | -1.067 x | - | -0.0211 x | -0.7087 x |
| Free Cash Flow | - | -0.49 | 1.62 | -0.89 | 2.04 |
| ROE (net income / shareholders' equity) | - | 77.7% | -1,438% | -589% | 189% |
| ROA (Net income/ Total Assets) | - | -114% | 20.9% | -56.9% | -58.2% |
| Assets 1 | - | 0.6046 | -9.734 | 13.35 | 9.098 |
| Book Value Per Share | - | -0 | 0 | 0 | -0.0100 |
| Cash Flow per Share | - | 0 | 0.0100 | 0 | 0 |
| Capex 1 | 0.05 | 0.13 | 0.1 | 0.21 | - |
| Capex / Sales | 5.17% | 33.09% | 1.84% | 5.74% | - |
| Announcement Date | 11/16/20 | 11/16/20 | 6/8/22 | 2/15/23 | 3/18/24 |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -37.50% | 1.01M | |
| +8.08% | 320B | |
| +21.67% | 213B | |
| -1.60% | 148B | |
| +8.75% | 56.08B | |
| +6.02% | 32.39B | |
| -2.24% | 28.25B | |
| +74.35% | 22.8B | |
| +23.11% | 20.04B | |
| +12.53% | 14.82B |
- Stock Market
- Equities
- BZWR Stock
- Financials Business Warrior Corporation
