Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.205 CAD | -4.65% | -21.15% | +2.50% |
04-25 | Kidoz Inc. Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
04-25 | Kidoz Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|
Capitalization 1 | 25.92 | 56.25 | 61.77 | 34.1 | 19.7 | 39.39 |
Enterprise Value (EV) 1 | 25.92 | 56.25 | 61.77 | 34.1 | 19.7 | 39.39 |
P/E ratio | - | - | - | - | -7.5 x | - |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 5.74 x | 7.87 x | 4.95 x | 2.26 x | 1.48 x | 2.12 x |
EV / Revenue | 5.74 x | 7.87 x | 4.95 x | 2.26 x | 1.48 x | 2.12 x |
EV / EBITDA | -28.2 x | 88.8 x | 96.2 x | -43.1 x | -13.4 x | 52.2 x |
EV / FCF | - | - | - | - | - | 63.5 x |
FCF Yield | - | - | - | - | - | 1.57% |
Price to Book | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 131,125 | 131,125 | 131,425 | 131,348 | 131,304 | 131,304 |
Reference price 2 | 0.1977 | 0.4290 | 0.4700 | 0.2596 | 0.1500 | 0.3000 |
Announcement Date | 22/04/20 | 31/03/21 | 30/03/22 | 19/04/23 | 25/04/24 | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|
Net sales 1 | 4.517 | 7.148 | 12.48 | 15.1 | 13.33 | 18.6 |
EBITDA 1 | -0.9199 | 0.6336 | 0.6421 | -0.792 | -1.467 | 0.7548 |
EBIT 1 | -1.466 | 0.0149 | 0.0357 | -1.378 | -2.055 | 0.1686 |
Operating Margin | -32.46% | 0.21% | 0.29% | -9.13% | -15.42% | 0.91% |
Earnings before Tax (EBT) 1 | -15.5 | 0.0487 | 0.0264 | -1.498 | -2.038 | 0.1686 |
Net income 1 | -14.65 | 0.104 | -0.1903 | -1.347 | -2.012 | 0.1433 |
Net margin | -324.4% | 1.45% | -1.53% | -8.92% | -15.1% | 0.77% |
EPS 2 | - | - | - | - | -0.0200 | - |
Free Cash Flow 1 | - | - | - | - | - | 0.6201 |
FCF margin | - | - | - | - | - | 3.33% |
FCF Conversion (EBITDA) | - | - | - | - | - | 82.16% |
FCF Conversion (Net income) | - | - | - | - | - | 432.72% |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 22/04/20 | 31/03/21 | 30/03/22 | 19/04/23 | 25/04/24 | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 S1 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | - | 3.506 | 6.794 | 1.674 | 2.814 | 2.808 |
EBITDA | - | - | - | - | - | - | - |
EBIT | - | - | - | - | - | - | - |
Operating Margin | - | - | - | - | - | - | - |
Earnings before Tax (EBT) | - | - | - | - | - | - | - |
Net income | -0.8921 | -1.453 | - | - | - | - | - |
Net margin | - | - | - | - | - | - | - |
EPS | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 16/08/21 | 15/08/22 | 14/11/22 | 19/04/23 | 25/05/23 | 23/08/23 | 28/11/23 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | - | - | - | 0.62 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - |
Capex 1 | 0.01 | 0 | - | 0.02 | - | 0.02 |
Capex / Sales | 0.14% | 0.04% | - | 0.15% | - | 0.12% |
Announcement Date | 22/04/20 | 31/03/21 | 30/03/22 | 19/04/23 | 25/04/24 | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+11.75% | 3,123B | |
+10.06% | 86.45B | |
+6.04% | 78.6B | |
-14.66% | 53.98B | |
+26.73% | 48.46B | |
-24.44% | 46.78B | |
+31.74% | 46.36B | |
+82.12% | 42.36B | |
-8.15% | 25.25B |
- Stock Market
- Equities
- KDOZF Stock
- KIDZ Stock
- Financials Kidoz Inc.