FANSUNITE ENTERTAINMENT INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.04 CAD | 0.00% |
|
+14.29% | -27.27% |
| Apr. 02 | Transcript : FansUnite Entertainment Inc., 2023 Earnings Call, Apr 02, 2024 | |
| Apr. 02 | FansUnite Entertainment Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Capitalization 1 | 171.3 | 117.3 | 21.08 | 19.67 |
| Enterprise Value (EV) 1 | 167.5 | 102.7 | 26.74 | 20.34 |
| P/E ratio | -7.7 x | -4.87 x | -0.33 x | -1.15 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 109,940,187 x | 20,940,976 x | 772,304 x | 829,434 x |
| EV / Revenue | 107,490,198 x | 18,332,351 x | 979,549 x | 857,429 x |
| EV / EBITDA | -12.4 x | -7.59 x | -1.56 x | -5.64 x |
| EV / FCF | 953,722,555 x | 5,713,563 x | -4,514,387 x | 1,359,062 x |
| FCF Yield | 0% | 0% | -0% | 0% |
| Price to Book | 7.5 x | 1.41 x | 0.48 x | 0.65 x |
| Nbr of stocks (in thousands) | 155,724 | 282,751 | 324,379 | 357,697 |
| Reference price 2 | 1.100 | 0.4150 | 0.0650 | 0.0550 |
| Announcement Date | 4/30/21 | 5/2/22 | 3/30/23 | 4/1/24 |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | 1.558 | 5.603 | 27.3 | 23.72 |
| EBITDA 1 | -3.028 | -2.788 | -13.47 | -13.53 | -17.16 | -3.608 |
| EBIT 1 | -3.029 | -2.864 | -14 | -16.24 | -36.56 | -22.85 |
| Operating Margin | - | - | -898.28% | -289.78% | -133.93% | -96.35% |
| Earnings before Tax (EBT) 1 | -3.255 | -2.909 | -13.93 | -17.73 | -60.12 | -22.5 |
| Net income 1 | -3.255 | -2.909 | -13.46 | -17.05 | -61.27 | -16.7 |
| Net margin | - | - | -864.09% | -304.27% | -224.42% | -70.39% |
| EPS 2 | -0.1288 | -0.0833 | -0.1429 | -0.0852 | -0.1979 | -0.0477 |
| Free Cash Flow | - | -0.5735 | 0.1756 | 17.98 | -5.924 | 14.96 |
| FCF margin | - | - | 11.27% | 320.86% | -21.7% | 63.09% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/30/20 | 4/30/20 | 4/30/21 | 5/2/22 | 3/30/23 | 4/1/24 |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 0.57 | - | - | 5.66 | 0.66 |
| Net Cash position 1 | 1.23 | - | 3.82 | 14.6 | - | - |
| Leverage (Debt/EBITDA) | - | -0.206 x | - | - | -0.3297 x | -0.184 x |
| Free Cash Flow | - | -0.57 | 0.18 | 18 | -5.92 | 15 |
| ROE (net income / shareholders' equity) | - | -177% | -115% | -32.1% | -97% | -49.9% |
| ROA (Net income/ Total Assets) | - | -71.4% | -65.7% | -9.99% | -17.9% | -21.2% |
| Assets 1 | - | 4.073 | 20.5 | 170.7 | 342.4 | 78.83 |
| Book Value Per Share 2 | 0.1000 | 0.0200 | 0.1500 | 0.2900 | 0.1300 | 0.0800 |
| Cash Flow per Share 2 | 0.0300 | 0 | 0.0300 | 0.0500 | 0.0100 | 0.0100 |
| Capex 1 | 0.01 | - | 0.01 | 0.08 | 0.06 | 0 |
| Capex / Sales | - | - | 0.42% | 1.36% | 0.21% | 0.02% |
| Announcement Date | 4/30/20 | 4/30/20 | 4/30/21 | 5/2/22 | 3/30/23 | 4/1/24 |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -27.27% | 10.45M | |
| +7.14% | 33.01B | |
| +5.10% | 24.32B | |
| +22.35% | 20.52B | |
| -18.63% | 19.87B | |
| -18.07% | 19.35B | |
| -1.52% | 16.62B | |
| -4.07% | 9.51B | |
| -21.91% | 7.92B | |
| +6.70% | 7.13B |
- Stock Market
- Equities
- FANS Stock
- Financials FansUnite Entertainment Inc.
