BOXLIGHT CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.533 USD | -5.88% |
|
+2.70% | -50.19% |
| Mar. 15 | H.C. Wainwright Trims Price Target on Boxlight to $2 From $3, Keeps Buy Rating | MT |
| Mar. 13 | Transcript : Boxlight Corporation, Q4 2023 Earnings Call, Mar 13, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 12.24 | 78.28 | 85.64 | 23.04 | 10.28 | 5.185 | - |
| Enterprise Value (EV) 1 | 12.24 | 78.28 | 119.6 | 23.04 | 10.28 | 70.27 | 5.185 |
| P/E ratio | -1.26 x | -3.92 x | -5.52 x | -4.44 x | -0.25 x | -0.37 x | -1.17 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.37 x | 1.43 x | 0.46 x | 0.1 x | 0.06 x | 0.03 x | 0.03 x |
| EV / Revenue | 0.37 x | 1.43 x | 0.65 x | 0.1 x | 0.06 x | 0.4 x | 0.03 x |
| EV / EBITDA | -2.11 x | -76.4 x | 9.89 x | 1.22 x | 0.82 x | 7.78 x | 0.3 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 1,378 | 6,396 | 7,757 | 9,266 | 9,611 | 9,728 | - |
| Reference price 2 | 8.880 | 12.24 | 11.04 | 2.486 | 1.070 | 0.5330 | 0.5330 |
| Announcement Date | 5/13/20 | 3/25/21 | 3/17/22 | 3/15/23 | 3/13/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 33.03 | 54.89 | 185.2 | 221.8 | 176.7 | 173.8 | 186.9 |
| EBITDA 1 | -5.807 | -1.024 | 12.09 | 18.95 | 12.56 | 9.037 | 17.5 |
| EBIT 1 | -8.059 | -12.71 | -2.571 | 3.049 | -26.3 | -4.098 | 4.877 |
| Operating Margin | -24.4% | -23.15% | -1.39% | 1.37% | -14.88% | -2.36% | 2.61% |
| Earnings before Tax (EBT) 1 | -9.402 | -16.97 | -10.49 | -3.694 | -37.29 | -16.47 | -9.657 |
| Net income 1 | -9.402 | -16.15 | -14.7 | -5.012 | -40.42 | -13.82 | 0.411 |
| Net margin | -28.46% | -29.43% | -7.94% | -2.26% | -22.88% | -7.95% | 0.22% |
| EPS 2 | -7.040 | -3.120 | -2.000 | -0.5600 | -4.280 | -1.460 | -0.4550 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 5/13/20 | 3/25/21 | 3/17/22 | 3/15/23 | 3/13/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 | 61.01 | 43.99 | 50.6 | 59.63 | 68.74 | 42.81 | 41.19 | 47.05 | 49.67 | 38.81 | 34.02 | 43.7 | 54.1 | 42 | 36.06 |
| EBITDA 1 | 7.156 | -2.012 | 1.222 | 5.194 | 9.868 | 2.637 | 3.315 | 5.409 | 4.928 | -1.087 | -3.122 | 1.611 | 7.178 | 3.37 | - |
| EBIT 1 | 3.51 | -5.601 | -3.454 | 0.881 | 6.464 | -0.842 | -0.18 | 2.076 | -11.6 | -17.2 | -6.047 | -1.308 | 3.407 | -0.1503 | -2.623 |
| Operating Margin | 5.75% | -12.73% | -6.83% | 1.48% | 9.4% | -1.97% | -0.44% | 4.41% | -23.35% | -44.31% | -17.77% | -2.99% | 6.3% | -0.36% | -7.27% |
| Earnings before Tax (EBT) 1 | 2.12 | -7.768 | -4.942 | 0.067 | 3.625 | -2.444 | -2.873 | -0.556 | -14.68 | -19.18 | -8.842 | -4.14 | -0.2408 | -3.252 | -5.223 |
| Net income 1 | 0.729 | -7.459 | -5.173 | -0.291 | 2.788 | -2.335 | -3.241 | -1.128 | -18.07 | -17.99 | -8.854 | -3.996 | 1.73 | -2.536 | - |
| Net margin | 1.19% | -16.96% | -10.22% | -0.49% | 4.06% | -5.45% | -7.87% | -2.4% | -36.38% | -46.35% | -26.03% | -9.15% | 3.2% | -6.04% | - |
| EPS 2 | 0.0800 | -1.040 | -0.5600 | - | 0.2400 | -0.3200 | -0.3200 | -0.1200 | -1.900 | -1.890 | -0.8867 | -0.3933 | 0.0567 | -0.2733 | -0.5200 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 3/17/22 | 5/12/22 | 8/11/22 | 11/9/22 | 3/15/23 | 5/10/23 | 8/9/23 | 11/8/23 | 3/13/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 34 | - | - | 65.1 | - |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 2.812 x | - | - | 7.202 x | - |
| 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 | 5/13/20 | 3/25/21 | 3/17/22 | 3/15/23 | 3/13/24 | - | - |
1USD in Million
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
3
Last Close Price
0.533
USD
Average target price
2.5
USD
Spread / Average Target
+369.04%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -50.19% | 5.19M | |
| +12.06% | 107B | |
| -0.62% | 29.43B | |
| +12.05% | 22.21B | |
| -16.05% | 17.75B | |
| -6.34% | 17.25B | |
| +8.74% | 15.28B | |
| -4.89% | 12.2B | |
| -2.85% | 10.42B | |
| -8.86% | 9.04B |
- Stock Market
- Equities
- BOXL Stock
- Financials Boxlight Corporation
