KUBIENT, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.0002 USD | 0.00% |
|
-80.00% | -80.00% |
| 2023 | Adomni, Inc. cancelled the acquisition of Kubient, Inc. (NasdaqCM: KBNT, KBNTW) in a reverse merger transaction | CI |
| 2023 | Kubient, Inc.(NasdaqCM:KBNT) dropped from S&P TMI Index | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 |
|---|---|---|---|
| Capitalization 1 | 65.6 | 43.04 | 9.21 |
| Enterprise Value (EV) 1 | 41.22 | 18.36 | -5.45 |
| P/E ratio | -3.02 x | -4.02 x | -0.67 x |
| Yield | - | - | - |
| Capitalization / Revenue | 22.6 x | 15.7 x | 3.83 x |
| EV / Revenue | 14.2 x | 6.71 x | -2.27 x |
| EV / EBITDA | -9,929,603 x | -2,020,714 x | 505,040 x |
| EV / FCF | -18,616,027 x | -3,788,794 x | 930,090 x |
| FCF Yield | -0% | -0% | 0% |
| Price to Book | 2.68 x | 1.69 x | 0.72 x |
| Nbr of stocks (in thousands) | 11,756 | 14,253 | 14,403 |
| Reference price 2 | 5.580 | 3.020 | 0.6395 |
| Announcement Date | 30/03/21 | 31/03/22 | 30/03/23 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.3303 | 0.1064 | 0.1776 | 2.9 | 2.738 | 2.403 |
| EBITDA | - | - | -3.315 | -4.152 | -9.088 | -10.79 |
| EBIT 1 | -1.283 | -3.773 | -3.316 | -4.467 | -9.492 | -11.11 |
| Operating Margin | -388.58% | -3,545.49% | -1,866.63% | -154.02% | -346.7% | -462.33% |
| Earnings before Tax (EBT) 1 | -1.283 | -3.729 | -4.133 | -7.886 | -10.29 | -13.62 |
| Net income 1 | -1.283 | -3.729 | -4.133 | -7.886 | -10.29 | -13.62 |
| Net margin | -388.58% | -3,504.07% | -2,326.61% | -271.92% | -375.92% | -566.69% |
| EPS 2 | -0.3825 | -1.053 | -1.148 | -1.845 | -0.7515 | -0.9512 |
| Free Cash Flow | - | 0.1338 | -1.02 | -2.214 | -4.847 | -5.86 |
| FCF margin | - | 125.77% | -574.35% | -76.36% | -177.04% | -243.81% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 26/11/19 | 26/11/19 | 02/07/20 | 30/03/21 | 31/03/22 | 30/03/23 |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 Q4 | 2021 Q1 | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1.146 | 0.7078 | 0.4976 | 0.677 | 0.8555 | 1.245 | 0.4004 | 0.4818 | 0.2759 | 0.0118 |
| EBITDA 1 | -1.597 | - | -1.633 | -1.922 | -4.134 | -3.621 | -2.236 | -1.521 | -5.54 | -2.353 |
| EBIT 1 | -2.154 | - | -1.735 | -2.33 | -4.482 | -4.216 | -5.844 | -1.679 | -2.513 | -2.486 |
| Operating Margin | -187.89% | - | -348.65% | -344.22% | -523.98% | -338.52% | -1,459.83% | -348.38% | -910.71% | -21,156.26% |
| Earnings before Tax (EBT) 1 | -2.158 | - | -1.703 | -2.311 | -4.481 | -3.627 | -5.81 | -1.674 | -2.508 | -2.466 |
| Net income 1 | -2.158 | - | -1.703 | -2.311 | -4.481 | -3.627 | -5.81 | -1.674 | -2.508 | -2.466 |
| Net margin | -188.25% | - | -342.27% | -341.31% | -523.87% | -291.29% | -1,451.2% | -347.47% | -909.02% | -20,984.34% |
| EPS 2 | -0.2800 | - | -0.1200 | -0.1600 | -0.3200 | -0.2500 | -0.4100 | -0.1200 | -0.1700 | -0.1700 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 25/03/21 | 14/05/21 | 16/08/21 | 10/11/21 | 31/03/22 | 16/05/22 | 15/08/22 | 14/11/22 | 30/03/23 | 22/05/23 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 0.29 | 3.23 | - | - | - |
| Net Cash position 1 | 0.01 | - | - | 24.4 | 24.7 | 14.7 |
| Leverage (Debt/EBITDA) | - | - | -0.9734 x | - | - | - |
| Free Cash Flow | - | 0.13 | -1.02 | -2.21 | -4.85 | -5.86 |
| ROE (net income / shareholders' equity) | - | 349% | 125% | -81.1% | -41.2% | -71.2% |
| ROA (Net income/ Total Assets) | - | -750% | -485% | -20.1% | -20.1% | -29.6% |
| Assets 1 | - | 0.4971 | 0.8513 | 39.31 | 51.22 | 46.01 |
| Book Value Per Share 2 | -0.1700 | -0.4300 | -1.400 | 2.080 | 1.790 | 0.8900 |
| Cash Flow per Share 2 | 0 | 0 | 0.0100 | 2.110 | 1.750 | 1.020 |
| Capex | - | - | 0.01 | 0.02 | 0.04 | 0.02 |
| Capex / Sales | - | - | 2.82% | 0.55% | 1.44% | 0.69% |
| Announcement Date | 26/11/19 | 26/11/19 | 02/07/20 | 30/03/21 | 31/03/22 | 30/03/23 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -80.00% | 2.94K | |
| +16.31% | 6.98B | |
| -12.28% | 1.87B | |
| -4.50% | 1.28B | |
| -13.30% | 1.12B | |
| -36.65% | 606M | |
| -6.90% | 516M | |
| -33.86% | 483M | |
| +9.66% | 434M | |
| -31.56% | 382M |
- Stock Market
- Equities
- KBNT Stock
- Financials Kubient, Inc.
