BEYOND COMMERCE, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.00015 USD | -25.00% |
|
+100.00% | +100.00% |
| 2023 | Beyond Commerce, Inc. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2023 | Beyond Commerce, Inc. Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 27.5 | 69.34 | 1.645 | 2.842 | 6.074 | 4.92 |
| Enterprise Value (EV) 1 | 27.5 | 69.49 | 6.852 | 9.002 | 11.86 | 11.85 |
| P/E ratio | 133 x | -15.9 x | -0.25 x | -0.21 x | -0.3 x | -1.91 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | 3,25,988 x | 6,78,435 x | 14,31,621 x | 12,15,996 x |
| EV / Revenue | - | - | 3,25,989 x | 6,78,437 x | 14,31,622 x | 12,15,998 x |
| EV / EBITDA | - | - | -9,97,849 x | -15,45,410 x | -39,59,073 x | -40,52,123 x |
| EV / FCF | - | - | -1,24,744 x | -7,59,312 x | -21,37,551 x | -1,56,30,160 x |
| FCF Yield | - | - | -0% | -0% | -0% | -0% |
| Price to Book | -2.39 x | -4.89 x | -0.49 x | -0.62 x | -2.01 x | -0.9 x |
| Nbr of stocks (in thousands) | 10,00,000 | 10,20,775 | 14,95,005 | 31,57,575 | 1,21,48,887 | 1,64,00,027 |
| Reference price 2 | 0.0275 | 0.0679 | 0.001100 | 0.000900 | 0.000500 | 0.000300 |
| Announcement Date | 22/06/18 | 12/04/19 | 15/04/20 | 15/04/21 | 31/03/22 | 31/03/23 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales | - | - | 5.045 | 4.189 | 4.243 | 4.046 |
| EBITDA | - | - | -1.648 | -1.839 | -1.534 | -1.214 |
| EBIT 1 | -0.2477 | -1.761 | -2.295 | -2.335 | -1.947 | -1.557 |
| Operating Margin | - | - | -45.49% | -55.75% | -45.88% | -38.49% |
| Earnings before Tax (EBT) 1 | 3.298 | -4.296 | -5.465 | -10.8 | -9.181 | -2.399 |
| Net income 1 | 3.298 | -4.296 | -5.465 | -10.42 | -9.163 | -2.38 |
| Net margin | - | - | -108.32% | -248.73% | -215.95% | -58.83% |
| EPS 2 | 0.000207 | -0.004261 | -0.004365 | -0.004381 | -0.001683 | -0.000157 |
| Free Cash Flow | - | - | -13.18 | -3.743 | -2.842 | -0.3148 |
| FCF margin | - | - | -261.33% | -89.35% | -66.97% | -7.78% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 22/06/18 | 12/04/19 | 15/04/20 | 15/04/21 | 31/03/22 | 31/03/23 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt | - | 0.14 | 5.21 | 6.16 | 5.79 | 6.93 |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | -3.16 x | -3.35 x | -3.771 x | -5.711 x |
| Free Cash Flow | - | - | -13.2 | -3.74 | -2.84 | -0.31 |
| ROE (net income / shareholders' equity) | -25.3% | 34.1% | 64.7% | 274% | 226% | 55.3% |
| ROA (Net income/ Total Assets) | - | - | -29% | -20% | -23% | -19.7% |
| Assets 1 | - | - | 18.84 | 52.15 | 39.9 | 12.1 |
| Book Value Per Share 2 | -0.0100 | -0.0100 | -0 | -0 | -0 | -0 |
| Cash Flow per Share | - | 0 | 0 | 0 | 0 | 0 |
| Capex | - | - | 2.74 | 0.02 | - | - |
| Capex / Sales | - | - | 54.38% | 0.39% | - | - |
| Announcement Date | 22/06/18 | 12/04/19 | 15/04/20 | 15/04/21 | 31/03/22 | 31/03/23 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +100.00% | 24.8L | |
| +7.70% | 22TCr | |
| +4.84% | 20TCr | |
| +45.30% | 9.42TCr | |
| +7.76% | 8.59TCr | |
| -26.87% | 7.34TCr | |
| +10.24% | 5.2TCr | |
| +24.74% | 2.76TCr | |
| +26.89% | 1.1TCr | |
| -10.25% | 864.54Cr |
- Stock Market
- Equities
- BYOC Stock
- Financials Beyond Commerce, Inc.
