Financials Mobi724 Global Solutions Inc.

Equities

MOS

CA60705U1057

Software

Delayed Toronto S.E. 11:00:00 2023-07-04 am EDT 5-day change 1st Jan Change
0.01 CAD -.--% Intraday chart for Mobi724 Global Solutions Inc. -.--% -.--%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 42.29 15.01 8.747 10.93 7.968 3.317
Enterprise Value (EV) 1 40.22 15.76 9.564 15.88 15.55 12.79
P/E ratio -3.21 x -2.09 x -1.62 x -3.19 x -1.54 x -0.52 x
Yield - - - - - -
Capitalization / Revenue 14.7 x 5.84 x 8.22 x 9.76 x 10.9 x 8.55 x
EV / Revenue 14 x 6.13 x 8.99 x 14.2 x 21.2 x 33 x
EV / EBITDA -6.28 x -3.09 x -2.49 x -5.96 x -4.3 x -2.64 x
EV / FCF -5.4 x -5.02 x -3.16 x -45.7 x -5.15 x -5.44 x
FCF Yield -18.5% -19.9% -31.6% -2.19% -19.4% -18.4%
Price to Book 4.64 x 3.74 x 106 x -1.95 x -0.93 x -0.27 x
Nbr of stocks (in thousands) 187,937 200,145 218,678 218,678 265,588 331,744
Reference price 2 0.2250 0.0750 0.0400 0.0500 0.0300 0.0100
Announcement Date 4/30/18 4/30/19 4/29/20 4/29/21 5/2/22 1/31/24
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 2.874 2.571 1.064 1.12 0.7335 0.3879
EBITDA 1 -6.4 -5.1 -3.844 -2.666 -3.618 -4.854
EBIT 1 -6.803 -5.514 -4.018 -2.696 -3.636 -4.869
Operating Margin -236.69% -214.48% -377.7% -240.78% -495.69% -1,255.37%
Earnings before Tax (EBT) 1 -10.84 -7.427 -5.714 -3.493 -4.961 -5.259
Net income 1 -10.69 -7.088 -5.294 -3.43 -4.961 -5.259
Net margin -371.84% -275.68% -497.66% -306.32% -676.36% -1,355.77%
EPS 2 -0.0700 -0.0359 -0.0247 -0.0157 -0.0195 -0.0192
Free Cash Flow 1 -7.451 -3.138 -3.025 -0.3473 -3.021 -2.351
FCF margin -259.23% -122.04% -284.37% -31.02% -411.89% -606.16%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/30/18 4/30/19 4/29/20 4/29/21 5/2/22 1/31/24
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - 0.74 0.82 4.95 7.58 9.48
Net Cash position 1 2.06 - - - - -
Leverage (Debt/EBITDA) - -0.146 x -0.2126 x -1.857 x -2.095 x -1.952 x
Free Cash Flow 1 -7.45 -3.14 -3.03 -0.35 -3.02 -2.35
ROE (net income / shareholders' equity) -203% -113% -298% 124% 67.6% 50.3%
ROA (Net income/ Total Assets) -35% -34% -55.1% -98.6% -213% -252%
Assets 1 30.55 20.85 9.617 3.48 2.335 2.087
Book Value Per Share 2 0.0500 0.0200 0 -0.0300 -0.0300 -0.0400
Cash Flow per Share 2 0.0200 0 0 0 0 0
Capex 1 0.02 0.03 0.02 0.03 0.01 0.01
Capex / Sales 0.85% 1.36% 1.77% 2.4% 1.15% 2.51%
Announcement Date 4/30/18 4/30/19 4/29/20 4/29/21 5/2/22 1/31/24
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. MOS Stock
  4. Financials Mobi724 Global Solutions Inc.