Stock KDOZF KIDOZ INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kidoz Inc.

Equities

KDOZF

CA4939471054

Software

Delayed OTC Markets
Other stock markets
 12:23:10 08/06/2024 am IST 		5-day change 1st Jan Change
0.1724 USD -13.80% Intraday chart for Kidoz Inc. 0.00% +14.93%
30/05 Kidoz Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
25/04 Kidoz Inc. Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 25.92 56.25 61.77 34.1 19.7 22.64 - -
Enterprise Value (EV) 1 25.92 56.25 61.77 34.1 19.7 22.64 22.64 22.64
P/E ratio - - - - -7.5 x - - -
Yield - - - - - - - -
Capitalization / Revenue 5.74 x 7.87 x 4.95 x 2.26 x 1.48 x 1.51 x 1.31 x -
EV / Revenue 5.74 x 7.87 x 4.95 x 2.26 x 1.48 x 1.51 x 1.31 x -
EV / EBITDA -28.2 x 88.8 x 96.2 x -43.1 x -13.4 x 23.5 x 17.5 x -
EV / FCF - - - - -23.7 x 17.3 x 25.4 x 8.6 x
FCF Yield - - - - -4.23% 5.77% 3.94% 11.6%
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 1,31,125 1,31,125 1,31,425 1,31,348 1,31,304 1,31,304 - -
Reference price 2 0.1977 0.4290 0.4700 0.2596 0.1500 0.1724 0.1724 0.1724
Announcement Date 22/04/20 31/03/21 30/03/22 19/04/23 25/04/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4.517 7.148 12.48 15.1 13.33 15.04 17.25 -
EBITDA 1 -0.9199 0.6336 0.6421 -0.792 -1.467 0.9638 1.292 -
EBIT 1 -1.466 0.0149 0.0357 -1.378 -2.055 0.4047 0.7193 -
Operating Margin -32.46% 0.21% 0.29% -9.13% -15.42% 2.69% 4.17% -
Earnings before Tax (EBT) 1 -15.5 0.0487 0.0264 -1.498 -2.038 0.4047 0.7193 -
Net income 1 -14.65 0.104 -0.1903 -1.347 -2.012 0.344 0.6114 -
Net margin -324.4% 1.45% -1.53% -8.92% -15.1% 2.29% 3.54% -
EPS 2 - - - - -0.0200 - - -
Free Cash Flow 1 - - - - -0.8324 1.305 0.8909 2.634
FCF margin - - - - -6.25% 8.68% 5.16% -
FCF Conversion (EBITDA) - - - - - 135.43% 68.94% -
FCF Conversion (Net income) - - - - - 379.44% 145.72% -
Dividend per Share - - - - - - - -
Announcement Date 22/04/20 31/03/21 30/03/22 19/04/23 25/04/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3
Net sales 1 - - 3.506 6.794 1.674 2.814 2.808
EBITDA - - - - - - -
EBIT - - - - - - -
Operating Margin - - - - - - -
Earnings before Tax (EBT) - - - - - - -
Net income -0.8921 -1.453 - - - - -
Net margin - - - - - - -
EPS - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 16/08/21 15/08/22 14/11/22 19/04/23 25/05/23 23/08/23 28/11/23
1USD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - - - -0.83 1.31 0.89 2.63
ROE (net income / shareholders' equity) - - - - - - - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share - - - - - - - -
Capex 1 0.01 0 - 0.02 0.01 0.02 0.1 0.1
Capex / Sales 0.14% 0.04% - 0.15% 0.07% 0.14% 0.58% -
Announcement Date 22/04/20 31/03/21 30/03/22 19/04/23 25/04/24 - - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Kidoz Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.1724
Average target price
-
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
KIDOZ INC. Stock Kidoz Inc.
+14.93% 2.26Cr
MICROSOFT CORPORATION Stock Microsoft Corporation
+19.25% 3,33200Cr
SYNOPSYS INC. Stock Synopsys Inc.
+19.03% 9.39TCr
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+18.68% 8.83TCr
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+46.80% 5.57TCr
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-19.01% 4.99TCr
SEA LIMITED Stock Sea Limited
+85.80% 4.3TCr
ATLASSIAN CORPORATION Stock Atlassian Corporation
-34.81% 4.08TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-2.13% 2.75TCr
ROBLOX CORPORATION Stock Roblox Corporation
-21.76% 2.3TCr
Other Software
  1. Stock Market
  2. Equities
  3. KDOZF Stock
  4. Financials Kidoz Inc.