IZEA WORLDWIDE, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.9 USD | +11.11% |
|
+12.84% | +44.28% |
| Apr. 08 | IZEA Unveils Quadra Generative Image Model in FormAI | CI |
| Apr. 01 | IZEA Worldwide, Inc. Seeks Acquisitions | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8.159 | 87.99 | 83.06 | 33.79 | 31.06 | 48.23 | - |
| Enterprise Value (EV) 1 | 8.159 | 87.99 | 83.06 | 33.79 | 31.06 | 48.23 | 48.23 |
| P/E ratio | -0.82 x | -7.28 x | -26.8 x | -7.76 x | -4.47 x | -10.4 x | -145 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.43 x | 4.8 x | 2.77 x | 0.82 x | 0.86 x | 1.14 x | 0.94 x |
| EV / Revenue | 0.43 x | 4.8 x | 2.77 x | 0.82 x | 0.86 x | 1.14 x | 0.94 x |
| EV / EBITDA | -1.74 x | -24.1 x | -26.5 x | -12.2 x | -5.67 x | -25.3 x | 21.4 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 8,621 | 12,086 | 15,497 | 15,557 | 15,454 | 16,630 | - |
| Reference price 2 | 0.9464 | 7.280 | 5.360 | 2.172 | 2.010 | 2.900 | 2.900 |
| Announcement Date | 3/30/20 | 3/30/21 | 3/30/22 | 3/30/23 | 4/1/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 18.96 | 18.33 | 30.02 | 41.1 | 36.21 | 42.25 | 51.5 |
| EBITDA 1 | -4.689 | -3.654 | -3.135 | -2.764 | -5.478 | -1.905 | 2.25 |
| EBIT 1 | -7.168 | -5.934 | -5.358 | -5.631 | -9.882 | -6.86 | -2.375 |
| Operating Margin | -37.81% | -32.37% | -17.85% | -13.7% | -27.29% | -16.24% | -4.61% |
| Earnings before Tax (EBT) 1 | -7.29 | -10.25 | -3.141 | -4.47 | -7.355 | -4.385 | -0.375 |
| Net income 1 | -7.29 | -10.25 | -3.141 | -4.47 | -7.349 | -4.385 | -0.375 |
| Net margin | -38.46% | -55.92% | -10.46% | -10.88% | -20.29% | -10.38% | -0.73% |
| EPS 2 | -1.160 | -1.000 | -0.2000 | -0.2800 | -0.4500 | -0.2800 | -0.0200 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/30/20 | 3/30/21 | 3/30/22 | 3/30/23 | 4/1/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 7.608 | 10.34 | 8.89 | 12.58 | 10.83 | 8.802 | 8.738 | 10.69 | 7.895 | 8.893 | 9 | 9.75 | 11 | 12.5 |
| EBITDA 1 | -1.006 | 0.5486 | -2.126 | 0.2544 | -0.5914 | -0.3013 | -2.188 | -0.637 | -1.549 | -1.104 | -1.11 | -0.875 | -0.33 | 0.41 |
| EBIT 1 | -1.5 | 0.0897 | -2.451 | -0.4422 | -1.329 | -1.408 | -3.377 | -1.676 | -2.641 | -2.188 | -2.35 | -2.11 | -1.56 | -0.84 |
| Operating Margin | -19.72% | 0.87% | -27.57% | -3.52% | -12.28% | -16% | -38.65% | -15.68% | -33.45% | -24.61% | -26.11% | -21.64% | -14.18% | -6.72% |
| Earnings before Tax (EBT) 1 | -1.481 | 0.3115 | -2.476 | -0.1699 | -0.9062 | -0.9171 | -2.806 | -1.033 | -1.983 | -1.533 | -1.702 | -1.487 | -0.962 | -0.242 |
| Net income 1 | -1.481 | 0.3115 | -2.476 | -0.1699 | -0.9062 | -0.9171 | -2.806 | -1.033 | -1.983 | -1.527 | -1.702 | -1.487 | -0.962 | -0.242 |
| Net margin | -19.46% | 3.01% | -27.85% | -1.35% | -8.37% | -10.42% | -32.12% | -9.67% | -25.12% | -17.17% | -18.91% | -15.25% | -8.75% | -1.94% |
| EPS 2 | -0.0800 | 0.0400 | -0.1600 | - | -0.0400 | -0.0400 | -0.1600 | -0.0700 | -0.1300 | -0.0700 | -0.1000 | -0.0900 | -0.0600 | -0.0100 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 3/30/22 | 5/16/22 | 8/15/22 | 11/10/22 | 3/30/23 | 5/15/23 | 8/14/23 | 11/14/23 | 4/1/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 3/30/20 | 3/30/21 | 3/30/22 | 3/30/23 | 4/1/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2.9
USD
Average target price
8.75
USD
Spread / Average Target
+201.72%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +44.28% | 48.23M | |
| +6.70% | 31.29B | |
| +42.95% | 20.08B | |
| -12.63% | 8.55B | |
| -19.63% | 2.14B | |
| -28.83% | 1.32B | |
| +6.88% | 795M | |
| -18.60% | 504M | |
| -24.62% | 356M | |
| -1.51% | 346M |
- Stock Market
- Equities
- IZEA Stock
- Financials IZEA Worldwide, Inc.
