Financials Vibe Growth Corporation

Equities

VIBE

CA92556L1085

Other Specialty Retailers

Market Closed - Canadian Securities Exchange 09:30:00 2024-05-02 am EDT 5-day change 1st Jan Change
0.025 CAD 0.00% Intraday chart for Vibe Growth Corporation +25.00% -16.67%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 4.42 38.92 33.26 9.925 2.493
Enterprise Value (EV) 1 4.649 39.07 26.99 8.758 4.213
P/E ratio -0.51 x 51.2 x -6.84 x -1.05 x -0.22 x
Yield - - - - -
Capitalization / Revenue 350,819 x 1,605,376 x 1,135,643 x 479,295 x 176,189 x
EV / Revenue 368,967 x 1,611,830 x 921,617 x 422,951 x 297,736 x
EV / EBITDA -6.59 x 15.1 x 114 x -2.41 x -1.12 x
EV / FCF 7,692,022 x 44,816,287 x -7,885,107 x -17,570,491 x 22,915,647 x
FCF Yield 0% 0% -0% -0% 0%
Price to Book 0.64 x 3.85 x 1.55 x 0.81 x 2.02 x
Nbr of stocks (in thousands) 76,613 82,613 112,143 112,143 110,165
Reference price 2 0.0577 0.4711 0.2966 0.0885 0.0226
Announcement Date 4/29/20 4/19/21 5/2/22 5/1/23 4/30/24
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales - 12.6 24.24 29.29 20.71 14.15
EBITDA 1 -3.216 -0.7053 2.582 0.2376 -3.628 -3.771
EBIT 1 -3.387 -1.274 2.022 -0.4997 -4.817 -5.295
Operating Margin - -10.11% 8.34% -1.71% -23.26% -37.42%
Earnings before Tax (EBT) 1 -3.355 -7.921 2.421 -2.51 -8.251 -10.16
Net income 1 -3.355 -8.618 0.7286 -4.299 -9.45 -11.13
Net margin - -68.4% 3.01% -14.68% -45.64% -78.68%
EPS 2 -0.0775 -0.1133 0.009199 -0.0434 -0.0843 -0.1031
Free Cash Flow - 0.6044 0.8718 -3.423 -0.4984 0.1838
FCF margin - 4.8% 3.6% -11.69% -2.41% 1.3%
FCF Conversion (EBITDA) - - 33.76% - - -
FCF Conversion (Net income) - - 119.67% - - -
Dividend per Share - - - - - -
Announcement Date 4/29/20 4/29/20 4/19/21 5/2/22 5/1/23 4/30/24
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 0.23 0.16 - - 1.72
Net Cash position 1 2.33 - - 6.27 1.17 -
Leverage (Debt/EBITDA) - -0.3242 x 0.0606 x - - -0.4561 x
Free Cash Flow - 0.6 0.87 -3.42 -0.5 0.18
ROE (net income / shareholders' equity) - -135% 8.51% -27.3% -56.2% -167%
ROA (Net income/ Total Assets) - -8.24% 8.17% -1.22% -10.2% -15.7%
Assets 1 - 104.6 8.913 352.6 92.27 70.92
Book Value Per Share 2 0.0300 0.0900 0.1200 0.1900 0.1100 0.0100
Cash Flow per Share 2 0.0100 0.0200 0.0300 0.0800 0.0400 0.0100
Capex 1 0 1.38 0.53 7.48 1.67 0.07
Capex / Sales - 10.95% 2.19% 25.53% 8.08% 0.51%
Announcement Date 4/29/20 4/29/20 4/19/21 5/2/22 5/1/23 4/30/24
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. VIBE Stock
  4. Financials Vibe Growth Corporation