GAMELANCER MEDIA CORP. Financials Gamelancer Media Corp. Canadian Securities Exchange
Equities
GMNG
CA36468M1005
Internet Services
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| - CAD | -.--% |
|
+30.00% | +23.81% |
| Apr. 18 | Vertiqal Studios Announces Board Changes | CI |
| Apr. 02 | Gamelancer Media Corp. Provides Revenue Guidance for the Fiscal Year 2024 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 29.64 | 46.57 | 19.14 |
| Enterprise Value (EV) 1 | 25.91 | 50 | 23.76 |
| P/E ratio | -2.6 x | -3.62 x | -0.37 x |
| Yield | - | - | - |
| Capitalization / Revenue | 158,576,940 x | 13,065,524 x | 3,949,994 x |
| EV / Revenue | 138,613,308 x | 14,027,738 x | 4,903,682 x |
| EV / EBITDA | -4,384,634 x | -5,982,273 x | -5,480,432 x |
| EV / FCF | -10,717,895 x | 21,522,804 x | -3,981,340 x |
| FCF Yield | -0% | 0% | -0% |
| Price to Book | 4.82 x | 1.44 x | -8.76 x |
| Nbr of stocks (in thousands) | 164,672 | 443,507 | 638,046 |
| Reference price 2 | 0.1800 | 0.1050 | 0.0300 |
| Announcement Date | 5/20/22 | 5/1/23 | 4/2/24 |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales | - | - | 0.1869 | 3.564 | 4.846 |
| EBITDA | - | -1.905 | -5.909 | -8.358 | -4.336 |
| EBIT 1 | -0.4234 | -1.928 | -5.992 | -9.9 | -6.547 |
| Operating Margin | - | - | -3,205.43% | -277.76% | -135.09% |
| Earnings before Tax (EBT) 1 | -0.4234 | -1.934 | -9.579 | -11.29 | -53.25 |
| Net income 1 | -0.4234 | -1.934 | -9.579 | -10.71 | -49.02 |
| Net margin | - | - | -5,124.85% | -300.44% | -1,011.55% |
| EPS 2 | -0.009253 | -0.0280 | -0.0692 | -0.0290 | -0.0812 |
| Free Cash Flow | - | -1.425 | -2.417 | 2.323 | -5.969 |
| FCF margin | - | - | -1,293.29% | 65.18% | -123.17% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 5/6/21 | 5/6/21 | 5/20/22 | 5/1/23 | 4/2/24 |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 3.43 | 4.62 |
| Net Cash position 1 | 0.13 | 0.2 | 3.73 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | -0.4103 x | -1.066 x |
| Free Cash Flow | - | -1.42 | -2.42 | 2.32 | -5.97 |
| ROE (net income / shareholders' equity) | - | -33,722% | -297% | -55.6% | -324% |
| ROA (Net income/ Total Assets) | - | -211% | -86.1% | -21.6% | -14.4% |
| Assets 1 | - | 0.9157 | 11.13 | 49.68 | 341.3 |
| Book Value Per Share 2 | -0.0100 | 0 | 0.0400 | 0.0700 | -0 |
| Cash Flow per Share 2 | 0 | 0 | 0.0200 | 0 | 0 |
| Capex | - | - | 0 | 0 | - |
| Capex / Sales | - | - | 2.49% | 0.04% | - |
| Announcement Date | 5/6/21 | 5/6/21 | 5/20/22 | 5/1/23 | 4/2/24 |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +18.26% | 413B | |
| +12.58% | 237B | |
| +8.20% | 138B | |
| +14.71% | 101B | |
| +16.77% | 83.51B | |
| +52.42% | 55.82B | |
| +29.67% | 52.22B | |
| +3.62% | 37.38B | |
| +15.33% | 33.94B |
- Stock Market
- Equities
- VRTS Stock
- GMNG Stock
- Financials Gamelancer Media Corp.
