CYPHER METAVERSE INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.11 CAD | -15.38% |
|
-.--% | -.--% |
| Apr. 26 | Cypher Metaverse Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Cypher Metaverse Inc. announced that it has received CAD 0.279 million in funding | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5.707 | 6.295 | 16.26 | 13.73 | 1.543 | 1.969 |
| Enterprise Value (EV) 1 | 4.679 | 6.216 | 15.36 | 10.63 | -0.3137 | 1.924 |
| P/E ratio | -0.83 x | -1.06 x | -2.4 x | -0.91 x | -0.47 x | -1.08 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | 60,674,539 x | 33,646,848 x | - |
| EV / Revenue | - | - | - | 46,957,290 x | -6,839,928 x | - |
| EV / EBITDA | -1.02 x | -2.3 x | -7.59 x | -1.08 x | 0.13 x | -1.31 x |
| EV / FCF | -3.67 x | -4.88 x | -15 x | -11.7 x | 0.25 x | -1.2 x |
| FCF Yield | -27.3% | -20.5% | -6.66% | -8.58% | 406% | -83% |
| Price to Book | 1.38 x | 3.14 x | 5.64 x | 3.27 x | 0.75 x | 2 x |
| Nbr of stocks (in thousands) | 2,283 | 3,148 | 7,742 | 13,078 | 14,698 | 17,897 |
| Reference price 2 | 2.500 | 2.000 | 2.100 | 1.050 | 0.1050 | 0.1100 |
| Announcement Date | 4/29/19 | 4/27/20 | 4/30/21 | 5/2/22 | 3/24/23 | 4/26/24 |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | 0.2263 | 0.0459 | - |
| EBITDA 1 | -4.576 | -2.702 | -2.023 | -9.875 | -2.457 | -1.468 |
| EBIT 1 | -4.836 | -3.262 | -2.583 | -10.28 | -2.488 | -1.499 |
| Operating Margin | - | - | - | -4,544.41% | -5,425.22% | - |
| Earnings before Tax (EBT) 1 | -6.579 | -5.334 | -4.02 | -13.29 | -3.246 | -1.562 |
| Net income 1 | -6.488 | -4.961 | -4.02 | -13.29 | -3.246 | -1.562 |
| Net margin | - | - | - | -5,873.68% | -7,076.61% | - |
| EPS 2 | -3.004 | -1.884 | -0.8765 | -1.159 | -0.2248 | -0.1017 |
| Free Cash Flow 1 | -1.275 | -1.273 | -1.022 | -0.9118 | -1.273 | -1.598 |
| FCF margin | - | - | - | -402.87% | -2,774.52% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/29/19 | 4/27/20 | 4/30/21 | 5/2/22 | 3/24/23 | 4/26/24 |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 1.03 | 0.08 | 0.89 | 3.1 | 1.86 | 0.04 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -1.28 | -1.27 | -1.02 | -0.91 | -1.27 | -1.6 |
| ROE (net income / shareholders' equity) | -174% | -161% | -162% | -370% | -103% | -107% |
| ROA (Net income/ Total Assets) | -72.7% | -59.9% | -60.4% | -171% | -47.6% | -59.2% |
| Assets 1 | 8.926 | 8.284 | 6.656 | 7.755 | 6.818 | 2.641 |
| Book Value Per Share 2 | 1.810 | 0.6400 | 0.3700 | 0.3200 | 0.1400 | 0.0500 |
| Cash Flow per Share 2 | 0.4500 | 0.0300 | 0.1100 | 0.2400 | 0.1300 | 0 |
| Capex 1 | 0.01 | - | - | 0.64 | - | - |
| Capex / Sales | - | - | - | 282.79% | - | - |
| Announcement Date | 4/29/19 | 4/27/20 | 4/30/21 | 5/2/22 | 3/24/23 | 4/26/24 |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -.--% | 1.58M | |
| +30.48% | 55.73B | |
| +14.71% | 6.92B | |
| -37.34% | 622M | |
| +59.43% | 496M | |
| +183.75% | 465M | |
| -50.59% | 344M | |
| -18.64% | 115M | |
| -.--% | 118M | |
| -13.33% | 108M |
- Stock Market
- Equities
- CODE Stock
- Financials Cypher Metaverse Inc.