Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.3 USD | +13.85% | 0.00% | 0.00% |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 95.03 | 69.47 | 37.58 | 21.05 | 18.97 | - | - |
Enterprise Value (EV) 1 | 95.03 | 69.47 | 37.58 | 19.63 | 18.17 | 17.47 | 18.97 |
P/E ratio | - | -13.4 x | -23.3 x | -9.75 x | -15 x | -52.5 x | - |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 12.1 x | 4.71 x | 1.84 x | 0.91 x | 0.73 x | 0.61 x | 0.5 x |
EV / Revenue | 12.1 x | 4.71 x | 1.84 x | 0.85 x | 0.69 x | 0.56 x | 0.5 x |
EV / EBITDA | 192 x | 1,232 x | 58 x | 25.9 x | 12.2 x | 6.2 x | 3.87 x |
EV / FCF | - | - | - | -12.4 x | 30.3 x | 17.5 x | 190 x |
FCF Yield | - | - | - | -8.06% | 3.3% | 5.72% | 0.53% |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 46,133 | 51,843 | 53,690 | 53,984 | 54,205 | - | - |
Reference price 2 | 2.060 | 1.340 | 0.7000 | 0.3900 | 0.3500 | 0.3500 | 0.3500 |
Announcement Date | 4/28/21 | 4/26/22 | 4/12/23 | 4/17/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 6.05 | 7.882 | 14.76 | 20.48 | 23.09 | 26.16 | 31.19 | 38.1 |
EBITDA 1 | - | 0.4949 | 0.0564 | 0.6477 | 0.7588 | 1.495 | 2.817 | 4.9 |
EBIT 1 | - | -0.00165 | -3.145 | -1.789 | -1.377 | -0.8019 | -0.2406 | 2.7 |
Operating Margin | - | -0.02% | -21.31% | -8.73% | -5.96% | -3.06% | -0.77% | 7.09% |
Earnings before Tax (EBT) 1 | - | - | -4.794 | -2.338 | -1.799 | -1.122 | -0.3494 | - |
Net income 1 | - | - | -4.888 | -1.75 | -1.89 | -1.17 | -0.4974 | - |
Net margin | - | - | -33.11% | -8.55% | -8.19% | -4.47% | -1.59% | - |
EPS 2 | -0.0500 | - | -0.1000 | -0.0300 | -0.0400 | -0.0233 | -0.006670 | - |
Free Cash Flow 1 | - | - | - | - | -1.582 | 0.6 | 1 | 0.1 |
FCF margin | - | - | - | - | -6.85% | 2.29% | 3.21% | 0.26% |
FCF Conversion (EBITDA) | - | - | - | - | - | 40.14% | 35.5% | 2.04% |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 11/26/20 | 4/28/21 | 4/26/22 | 4/12/23 | 4/17/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 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 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 4.667 | 4.078 | 5.007 | 5.483 | 5.91 | 5.624 | 5.639 | 5.764 | 6.061 | 6.05 | 6.179 | 6.658 | 7.26 | 7.6 | 7.7 |
EBITDA 1 | 0.4909 | -0.4405 | -0.1922 | 0.593 | 0.6873 | 0.2091 | 0.2159 | 0.319 | 0.0148 | 0.2903 | 0.3392 | 0.3906 | 0.6394 | 0.7 | 0.7 |
EBIT 1 | -0.3985 | -1.064 | -0.6587 | -0.0164 | -0.0494 | -0.6032 | -0.5927 | 0.4499 | -0.6305 | -0.3254 | -0.347 | -0.228 | 0.0983 | - | - |
Operating Margin | -8.54% | -26.1% | -13.15% | -0.3% | -0.84% | -10.73% | -10.51% | 7.81% | -10.4% | -5.38% | -5.62% | -3.42% | 1.35% | - | - |
Earnings before Tax (EBT) 1 | -0.7998 | -1.149 | -0.8551 | -0.1451 | -0.1894 | -0.7902 | -0.645 | 0.3292 | -0.6932 | -0.4676 | -0.4066 | -0.2875 | 0.0388 | - | - |
Net income 1 | -0.8935 | -1.133 | -0.8395 | -0.1446 | 0.3671 | -0.7902 | -0.645 | 0.3292 | -0.7843 | -0.4676 | -0.4066 | -0.2875 | 0.0351 | - | - |
Net margin | -19.15% | -27.78% | -16.76% | -2.64% | 6.21% | -14.05% | -11.44% | 5.71% | -12.94% | -7.73% | -6.58% | -4.32% | 0.48% | - | - |
EPS 2 | -0.0200 | -0.0200 | -0.0200 | - | 0.0100 | -0.0100 | -0.0100 | 0.0100 | -0.0200 | -0.0100 | -0.0100 | -0.005000 | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 4/26/22 | 5/25/22 | 8/23/22 | 11/16/22 | 4/12/23 | 5/24/23 | 8/16/23 | 11/15/23 | 4/17/24 | 5/21/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | - | - | - | - | 1.42 | 0.8 | 1.5 | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | - | - | -1.58 | 0.6 | 1 | 0.1 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | - | 0.02 | - | - | 1.32 | 1.6 | 2 | 2.4 |
Capex / Sales | - | 0.2% | - | - | 5.73% | 6.12% | 6.41% | 6.3% |
Announcement Date | 11/26/20 | 4/28/21 | 4/26/22 | 4/12/23 | 4/17/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+20.65% | 3,371B | |
+19.25% | 94.08B | |
+15.90% | 86.55B | |
+63.45% | 62.51B | |
-22.05% | 49.4B | |
+38.19% | 48.66B | |
-23.72% | 47.23B | |
+82.30% | 42.4B | |
-4.72% | 26.84B |
- Stock Market
- Equities
- WISH Stock
- WPNDF Stock
- Financials Wishpond Technologies Ltd.