QYOU MEDIA INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.05 CAD | 0.00% |
|
0.00% | -33.33% |
| Mar. 27 | QYOU Expands Connected TV and QPlay+ Via Major New Channel and Distribution Partnerships | CI |
| Feb. 27 | QYOU Media Announces Promotions of Key Executives | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8.371 | 9.505 | 92.31 | 40.69 | 25.99 | 25.99 | - |
| Enterprise Value (EV) 1 | 8.371 | 9.505 | 92.31 | 40.69 | 25.99 | 25.99 | 25.99 |
| P/E ratio | - | - | -23 x | -3 x | - | - | - |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.5 x | 2.01 x | 8.95 x | - | 0.87 x | 0.62 x | 0.49 x |
| EV / Revenue | 1.5 x | 2.01 x | 8.95 x | - | 0.87 x | 0.62 x | 0.49 x |
| EV / EBITDA | -1.45 x | - | - | - | -9.28 x | -65 x | 6.5 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 98,484 | 172,819 | 401,340 | 452,087 | 519,725 | 519,725 | - |
| Reference price 2 | 0.0850 | 0.0550 | 0.2300 | 0.0900 | 0.0500 | 0.0500 | 0.0500 |
| Announcement Date | 10/29/18 | 10/28/19 | 5/2/22 | 5/1/23 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 5.565 | 4.718 | 10.31 | - | 29.8 | 41.6 | 53.2 |
| EBITDA 1 | -5.79 | - | - | - | -2.8 | -0.4 | 4 |
| EBIT 1 | - | - | - | - | -6.5 | -4.7 | -1.1 |
| Operating Margin | - | - | - | - | -21.81% | -11.3% | -2.07% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income | - | - | - | -11.35 | - | - | - |
| Net margin | - | - | - | - | - | - | - |
| EPS | - | - | -0.0100 | -0.0300 | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 10/29/18 | 10/28/19 | 5/2/22 | 5/1/23 | - | - | - |
1CAD in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 7.715 | 7.28 | 7.7 | 9.7 | 10.4 | 10.7 | 10.8 |
| EBITDA 1 | - | -0.9105 | -0.6 | -0.2 | -0.2 | -0.1 | 0.1 |
| EBIT 1 | - | -1.817 | -1.6 | -1.3 | -1.3 | -1.2 | -1 |
| Operating Margin | - | -24.97% | -20.78% | -13.4% | -12.5% | -11.21% | -9.26% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income | -1.371 | - | - | - | - | - | - |
| Net margin | -17.77% | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 8/29/23 | 11/29/23 | - | - | - | - | - |
1CAD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 10/29/18 | 10/28/19 | 5/2/22 | 5/1/23 | - | - | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.05
CAD
Average target price
0.15
CAD
Spread / Average Target
+200.00%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -33.33% | 18.98M | |
| +11.67% | 8B | |
| -8.57% | 5.95B | |
| +10.09% | 5.72B | |
| +2.72% | 4.47B | |
| +8.88% | 4.16B | |
| +13.50% | 3.72B | |
| -1.63% | 3.1B | |
| +7.51% | 2.75B | |
| +36.29% | 2.07B |
- Stock Market
- Equities
- QYOU Stock
- Financials QYOU Media Inc.
