MADISON TECHNOLOGIES INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.0002 USD | -90.00% |
|
0.00% | +100.00% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1.54 | 1.676 | 0.9029 | 6.701 | 151.9 | 5.29 |
| Enterprise Value (EV) 1 | 1.856 | 1.963 | 1.199 | 7.265 | 167.6 | 22.71 |
| P/E ratio | -27.7 x | -30.5 x | -20.7 x | -6.1 x | -2.35 x | -0.4 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 231 x | 379 x | 181 x | 4,877 x | 122 x | - |
| EV / Revenue | 278 x | 444 x | 241 x | 5,288 x | 135 x | - |
| EV / EBITDA | -83.9 x | -65.4 x | -65.3 x | -16.4 x | -138 x | -7.48 x |
| EV / FCF | 3,157 x | -122 x | -27.8 x | -16.3 x | -10.1 x | 5.8 x |
| FCF Yield | 0.03% | -0.82% | -3.59% | -6.12% | -9.9% | 17.2% |
| Price to Book | -4.08 x | -4.58 x | -2.52 x | -13.4 x | -41.4 x | -0.32 x |
| Nbr of stocks (in thousands) | 12,258 | 16,758 | 18,058 | 23,473 | 1,599,095 | 1,603,095 |
| Reference price 2 | 0.1256 | 0.1000 | 0.0500 | 0.2855 | 0.0950 | 0.003300 |
| Announcement Date | 29/03/18 | 01/04/19 | 14/04/20 | 15/04/21 | 26/08/22 | 25/01/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.006675 | 0.004426 | 0.004983 | 0.001374 | 1.244 | - |
| EBITDA 1 | -0.0221 | -0.03 | -0.0184 | -0.4431 | -1.213 | -3.035 |
| EBIT 1 | -0.0471 | -0.0478 | -0.0361 | -0.5077 | -1.329 | -3.358 |
| Operating Margin | -705.81% | -1,079.33% | -724.9% | -36,953.86% | -106.88% | - |
| Earnings before Tax (EBT) 1 | -0.0533 | -0.0539 | -0.0423 | -0.9102 | -13.78 | -9.468 |
| Net income 1 | -0.0533 | -0.0539 | -0.0423 | -0.9102 | -14.26 | -13.14 |
| Net margin | -798.1% | -1,217.94% | -848.14% | -66,241.85% | -1,146.83% | - |
| EPS 2 | -0.004535 | -0.003277 | -0.002420 | -0.0468 | -0.0404 | -0.008213 |
| Free Cash Flow 1 | 0.000588 | -0.0162 | -0.0431 | -0.4445 | -16.59 | 3.916 |
| FCF margin | 8.81% | -365.02% | -865.06% | -32,351.24% | -1,333.61% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 29/03/18 | 01/04/19 | 14/04/20 | 15/04/21 | 26/08/22 | 25/01/24 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.32 | 0.29 | 0.3 | 0.56 | 15.7 | 17.4 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -14.29 x | -9.578 x | -16.14 x | -1.272 x | -12.92 x | -5.74 x |
| Free Cash Flow 1 | 0 | -0.02 | -0.04 | -0.44 | -16.6 | 3.92 |
| ROE (net income / shareholders' equity) | 14.3% | 14.5% | 11.7% | 353% | 720% | 92.8% |
| ROA (Net income/ Total Assets) | -75.4% | -225% | -374% | -123% | -9.62% | -14.7% |
| Assets 1 | 0.0706 | 0.024 | 0.0113 | 0.7416 | 148.3 | 89.24 |
| Book Value Per Share 2 | -0.0300 | -0.0200 | -0.0200 | -0.0200 | -0 | -0.0100 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | - |
| Capex | - | - | - | - | 15.5 | - |
| Capex / Sales | - | - | - | - | 1,247.86% | - |
| Announcement Date | 29/03/18 | 01/04/19 | 14/04/20 | 15/04/21 | 26/08/22 | 25/01/24 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +100.00% | 321K | |
| -27.15% | 19.87B | |
| +1.38% | 5.31B | |
| -16.48% | 4.82B | |
| +45.47% | 3.58B | |
| -6.70% | 3.14B | |
| -11.50% | 2.38B | |
| +12.06% | 1.95B | |
| -46.89% | 1.68B | |
| -26.49% | 1.55B |
- Stock Market
- Equities
- MDEX Stock
- Financials Madison Technologies Inc.
