Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
5.15 GBX | 0.00% | 0.00% | +14.44% |
Apr. 23 | Transcript : TinyBuild, Inc., 2023 Earnings Call, Apr 23, 2024 | |
Apr. 23 | Berenberg Cuts TinyBuild PT, Maintains Buy Rating | MT |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|
Capitalization 1 | 511.8 | 268.3 | 25.47 | 25.47 | - |
Enterprise Value (EV) 2 | 463.5 | 241.8 | 22.31 | 21.94 | 23.2 |
P/E ratio | 58.4 x | 24 x | -0.18 x | -4.19 x | -8.16 x |
Yield | - | - | - | - | 7.73% |
Capitalization / Revenue | 9.81 x | 4.24 x | 0.5 x | 0.59 x | 0.54 x |
EV / Revenue | 8.89 x | 3.82 x | 0.5 x | 0.5 x | 0.49 x |
EV / EBITDA | 20.8 x | 9.93 x | -3.14 x | -11.5 x | 3.46 x |
EV / FCF | -258 x | -13.6 x | -0.83 x | -2.33 x | 5.66 x |
FCF Yield | -0.39% | -7.34% | -121% | -42.8% | 17.7% |
Price to Book | 4.86 x | 2.48 x | 0.11 x | 0.46 x | 0.53 x |
Nbr of stocks (in thousands) | 201,744 | 203,528 | 394,318 | 394,318 | - |
Reference price 3 | 1.875 | 1.090 | 0.0515 | 0.0515 | 0.0515 |
Announcement Date | 3/29/22 | 3/29/23 | 4/23/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 27.97 | 37.65 | 52.15 | 63.3 | 44.66 | 43.48 | 47.26 |
EBITDA 1 | - | 15.28 | 22.24 | 24.36 | -7.113 | -1.9 | 6.7 |
EBIT 1 | - | 7.664 | 12.53 | 15.92 | -63.76 | -7.8 | -1.167 |
Operating Margin | - | 20.36% | 24.03% | 25.16% | -142.75% | -17.94% | -2.47% |
Earnings before Tax (EBT) 1 | - | 7.7 | 12.52 | 15.93 | -63.49 | -5 | -2.3 |
Net income 1 | - | 4.942 | 8.261 | 11.54 | -62.54 | -3.8 | -1.7 |
Net margin | - | 13.13% | 15.84% | 18.24% | -140.02% | -8.74% | -3.6% |
EPS 2 | -3.046 | 0.0172 | 0.0321 | 0.0454 | -0.2489 | -0.0123 | -0.006310 |
Free Cash Flow 1 | - | 9.327 | -1.795 | -17.76 | -19.2 | -9.4 | 4.1 |
FCF margin | - | 24.77% | -3.44% | -28.05% | -41.36% | -21.62% | 8.68% |
FCF Conversion (EBITDA) | - | 61.06% | - | - | - | - | 61.19% |
FCF Conversion (Net income) | - | 188.73% | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - | - | 0.003980 |
Announcement Date | 3/3/21 | 6/8/21 | 3/29/22 | 3/29/23 | 4/23/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 S1 | 2022 S1 |
---|---|---|
Net sales 1 | 18.63 | 28.75 |
EBITDA 1 | 7.905 | 9.882 |
EBIT | - | - |
Operating Margin | - | - |
Earnings before Tax (EBT) | - | - |
Net income | - | - |
Net margin | - | - |
EPS | - | - |
Dividend per Share | - | - |
Announcement Date | 9/15/21 | 9/27/22 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | 26.3 | 48.3 | 26.5 | 9.6 | 3.53 | 2.27 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | 9.33 | -1.8 | -17.8 | -19.2 | -9.4 | 4.1 |
ROE (net income / shareholders' equity) | - | 14.8% | 12.3% | 11.1% | -23.7% | -8.3% | -10.6% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 0.1400 | 0.3900 | 0.4400 | 0.4600 | 0.1100 | 0.1000 |
Cash Flow per Share 2 | - | 0.0600 | 0.0500 | 0.0800 | 0.0700 | 0.0300 | 0.0500 |
Capex 1 | - | 0.02 | - | 37 | 34.4 | 26.5 | 26.4 |
Capex / Sales | - | 0.06% | - | 58.48% | 74% | 60.95% | 55.86% |
Announcement Date | 3/3/21 | 6/8/21 | 3/29/22 | 3/29/23 | 4/23/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+14.44% | 25.53M | |
+8.86% | 3,074B | |
+6.74% | 83.22B | |
+4.28% | 77.61B | |
+24.64% | 56.14B | |
-14.03% | 52.63B | |
-22.59% | 47.31B | |
+24.57% | 44.65B | |
+60.89% | 37.98B | |
-11.33% | 25.66B |
- Stock Market
- Equities
- TBLD Stock
- Financials tinyBuild, Inc.