SOCIETY PASS INCORPORATED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.1429 USD | -4.61% |
|
+16.56% | -52.40% |
| Apr. 17 | Maxim Group Downgrades Society Pass to Hold From Buy | MT |
| Apr. 15 | Society Pass Incorporated Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 199.7 | 26.39 | 9.681 | 5.237 | - |
| Enterprise Value (EV) 1 | 176.4 | 26.39 | 9.681 | 5.237 | 5.237 |
| P/E ratio | -2.83 x | -0.72 x | -0.48 x | -0.51 x | -0.67 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 384 x | 4.68 x | 1.18 x | 0.44 x | 0.21 x |
| EV / Revenue | 384 x | 4.68 x | 1.18 x | 0.44 x | 0.21 x |
| EV / EBITDA | -40.7 x | -1.39 x | - | -0.82 x | -1.74 x |
| EV / FCF | -18,053,927 x | - | - | - | - |
| FCF Yield | -0% | - | - | - | - |
| Price to Book | - | - | - | -7.15 x | -0.68 x |
| Nbr of stocks (in thousands) | 19,183 | 26,661 | 32,248 | 36,651 | - |
| Reference price 2 | 10.41 | 0.9900 | 0.3002 | 0.1429 | 0.1429 |
| Announcement Date | 3/30/22 | 3/23/23 | 4/15/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 0.5199 | 5.636 | 8.172 | 11.85 | 24.61 |
| EBITDA 1 | - | -4.912 | -18.95 | - | -6.375 | -3.017 |
| EBIT 1 | - | -34.21 | -34.16 | -17.96 | -10.26 | -8.011 |
| Operating Margin | - | -6,580.66% | -606.08% | -219.79% | -86.62% | -32.56% |
| Earnings before Tax (EBT) 1 | - | -34.85 | -34.01 | -18.07 | -10.19 | -7.946 |
| Net income 1 | -3.828 | -34.77 | -33.79 | -18.1 | -10.19 | -7.952 |
| Net margin | - | -6,687.02% | -599.52% | -221.48% | -86.03% | -32.32% |
| EPS 2 | -0.2200 | -3.680 | -1.380 | -0.6300 | -0.2800 | -0.2133 |
| Free Cash Flow | - | -11.06 | - | - | - | - |
| FCF margin | - | -2,127.52% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/14/21 | 3/30/22 | 3/23/23 | 4/15/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 0.4191 | 0.4451 | 0.4991 | 2.05 | 2.641 | 2.043 | 2.187 | 2.269 | 1.673 | 2.232 | 2.583 | 3.138 | 3.894 | 4.606 |
| EBITDA 1 | -2.651 | -3.395 | -4.431 | -7.112 | -4.01 | -2.695 | -2.931 | -4.039 | - | -2.008 | -1.843 | -1.408 | -1.115 | -1.263 |
| EBIT 1 | -19.27 | -6.6 | -7.616 | -10.1 | -9.84 | -5.45 | -3.416 | -4.143 | -4.952 | -3.114 | -2.788 | -2.642 | -2.463 | -2.33 |
| Operating Margin | -4,599.02% | -1,482.78% | -1,526.09% | -492.64% | -372.56% | -266.83% | -156.17% | -182.56% | -296.03% | -139.5% | -107.93% | -84.2% | -63.25% | -50.58% |
| Earnings before Tax (EBT) 1 | -19.33 | -6.59 | -7.586 | -10.06 | -9.773 | -5.39 | -3.308 | -3.917 | -5.459 | -3.083 | -3.146 | -2.613 | -2.434 | -2.388 |
| Net income 1 | -19.24 | -6.548 | -7.504 | -9.96 | -9.774 | -5.295 | -3.315 | -3.862 | -5.627 | -3.084 | -3.24 | -2.618 | -2.442 | -2.385 |
| Net margin | -4,590.31% | -1,471.25% | -1,503.69% | -485.78% | -370.05% | -259.23% | -151.57% | -170.2% | -336.38% | -138.15% | -125.46% | -83.42% | -62.71% | -51.79% |
| EPS 2 | -1.680 | -0.3000 | -0.3100 | -0.3900 | -0.3800 | -0.2000 | -0.1200 | -0.1400 | -0.1800 | -0.0900 | -0.0833 | -0.0733 | -0.0667 | -0.0667 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/30/22 | 5/17/22 | 8/17/22 | 11/14/22 | 3/23/23 | 5/11/23 | 8/10/23 | 11/14/23 | 4/15/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | 23.3 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -11.1 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | - | -0.0200 | -0.2100 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | 0.25 | - | - | - | 0.2 |
| Capex / Sales | - | 47.48% | - | - | - | 0.81% |
| Announcement Date | 5/14/21 | 3/30/22 | 3/23/23 | 4/15/24 | - | - |
1USD in Million2USD
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
4
Last Close Price
0.1429
USD
Average target price
3.25
USD
Spread / Average Target
+2,174.32%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -52.40% | 5.24M | |
| -12.23% | 194B | |
| +0.74% | 166B | |
| +2.19% | 153B | |
| +4.34% | 99.85B | |
| +7.04% | 77.56B | |
| +19.09% | 73.55B | |
| -7.30% | 71B | |
| -20.54% | 52.81B | |
| +0.53% | 47.86B |
- Stock Market
- Equities
- SOPA Stock
- Financials Society Pass Incorporated
