TOKENS.COM CORP. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.0896 USD | -1.97% |
|
+10.62% | -31.55% |
| 04-18 | Tokens.com Corp. (OTCPK:SMUR.F) completed the acquisition of Simulacra Corporation. | CI |
| 04-08 | Transcript : Simulacra Corporation, Tokens.com Corp. - M&A Call |
Valuation
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Capitalization 1 | 31.56 | 15.99 | 13.17 | 17.9 |
| Enterprise Value (EV) 1 | 31.56 | 15.99 | 13.17 | 17.9 |
| P/E ratio | -3.5 x | -2.75 x | -1.22 x | 9.14 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 29.2 x | 19.3 x | 17.8 x | 35.8 x |
| EV / Revenue | 29.2 x | 19.3 x | 17.8 x | 35.8 x |
| EV / EBITDA | - | -7,000,282 x | - | - |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 75,141 | 96,927 | 119,762 | 195,996 |
| Reference price 2 | 0.4200 | 0.1650 | 0.1100 | 0.0914 |
| Announcement Date | 04/04/22 | 14/02/23 | 31/01/24 | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: September | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net sales 1 | - | 1.081 | 0.8301 | 0.7404 | 0.5 |
| EBITDA | - | - | -2.285 | - | - |
| EBIT 1 | - | -5.259 | - | -5.555 | 1.2 |
| Operating Margin | - | -486.63% | - | -750.28% | 240% |
| Earnings before Tax (EBT) 1 | - | -9.201 | - | -10.14 | 1.7 |
| Net income 1 | -0.1284 | -8.26 | - | -9.73 | 1.7 |
| Net margin | - | -764.24% | - | -1,314.22% | 340% |
| EPS 2 | -0.0100 | -0.1200 | -0.0600 | -0.0900 | 0.0100 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 23/04/21 | 04/04/22 | 14/02/23 | 31/01/24 | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: September | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 0.3262 | 0.326 | 0.2507 | 0.1012 | 0.1518 | 0.1518 | 0.3032 | 0.1287 | 0.1566 | - | 0.1 | 0.1 | 0.1 |
| EBITDA | - | - | -0.461 | - | -0.4695 | - | - | - | - | - | - | - | - |
| EBIT 1 | -0.2369 | -0.3055 | -0.5021 | -0.8794 | - | -1.92 | 1.891 | -0.9819 | -4.544 | - | -0.7 | -0.1 | -0.1 |
| Operating Margin | -72.64% | -93.72% | -200.26% | -868.66% | - | -1,264.2% | 623.56% | -762.74% | -2,901.84% | - | -700% | -100% | -100% |
| Earnings before Tax (EBT) 1 | -4.639 | 7.766 | -11.89 | -1.608 | - | -1.727 | 1.75 | -0.9016 | -9.258 | - | -0.6 | 0.1 | 0.1 |
| Net income 1 | -3.698 | 7.869 | -11.53 | -0.1507 | - | -1.649 | 1.863 | -0.6924 | -9.253 | 2.119 | -0.6 | 0.1 | 0.1 |
| Net margin | -1,133.63% | 2,413.82% | -4,600.72% | -148.84% | - | -1,085.67% | 614.52% | -537.9% | -5,908.54% | - | -600% | 100% | 100% |
| EPS 2 | -0.0400 | 0.0800 | -0.1200 | - | - | - | 0.0200 | -0.0100 | -0.0850 | 0.0200 | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 04/04/22 | 16/05/22 | 16/08/22 | 29/12/22 | 14/02/23 | 14/02/23 | 11/05/23 | 10/08/23 | 31/01/24 | 14/02/24 | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: September | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - |
| Announcement Date | 23/04/21 | 04/04/22 | 14/02/23 | 31/01/24 | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
0.0914
Average target price
-
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -31.55% | 17.9M | |
| -14.41% | 188B | |
| +1.84% | 166B | |
| +0.70% | 151B | |
| +3.89% | 101B | |
| +5.59% | 77.06B | |
| +18.89% | 71.46B | |
| -8.33% | 70.46B | |
| -20.72% | 52.14B | |
| -7.19% | 44.34B |
- Stock Market
- Equities
- SMURF Stock
- Financials Tokens.com Corp.
