MIRAGE ENERGY CORPORATION |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.014 USD | -6.67% |
|
+27.27% | +64.71% |
| 2022 | Mirage Energy Corporation Reports Earnings Results for the Full Year Ended July 31, 2021 | CI |
| 2022 | Mirage Energy Corporation Auditor Raises 'Going Concern' Doubt | CI |
Valuation
| Fiscal Period: July | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Capitalization 1 | 341.2 | 6.405 | 31.47 | 83.26 | 67.11 |
| Enterprise Value (EV) 1 | 341.5 | 6.932 | 32.11 | 83.51 | 67.43 |
| P/E ratio | -175 x | -3.98 x | -9.03 x | -14.5 x | -15.6 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - |
| EV / EBITDA | -24,67,29,310 x | -65,18,045 x | -2,16,78,901 x | -8,13,00,300 x | -2,09,68,013 x |
| EV / FCF | 2,149 x | -37.5 x | -35.3 x | -25.7 x | 197 x |
| FCF Yield | 0.05% | -2.66% | -2.84% | -3.88% | 0.51% |
| Price to Book | -233 x | -2.65 x | -10 x | -29.4 x | -21.8 x |
| Nbr of stocks (in thousands) | 3,10,190 | 3,42,329 | 4,03,469 | 4,56,856 | 4,79,324 |
| Reference price 2 | 1.100 | 0.0187 | 0.0780 | 0.1822 | 0.1400 |
| Announcement Date | 30/11/17 | 24/12/18 | 24/02/20 | 19/11/20 | 21/01/22 |
1USD in Million2
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: July | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.0286 | - | - | - | - | - |
| EBITDA | - | -1.384 | -1.063 | -1.481 | -1.027 | -3.216 |
| EBIT 1 | -0.036 | -1.386 | -1.065 | -1.483 | -1.029 | -3.217 |
| Operating Margin | -126% | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | -0.036 | -1.395 | -1.496 | -3.214 | -5.354 | -4.223 |
| Net income 1 | -0.0271 | -1.395 | -1.496 | -3.214 | -5.354 | -4.223 |
| Net margin | -94.72% | - | - | - | - | - |
| EPS 2 | -0.000090 | -0.006289 | -0.004698 | -0.008640 | -0.0126 | -0.008958 |
| Free Cash Flow 1 | -0.0175 | 0.1589 | -0.1847 | -0.9105 | -3.244 | 0.3426 |
| FCF margin | -61.4% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 31/10/16 | 30/11/17 | 24/12/18 | 24/02/20 | 19/11/20 | 21/01/22 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: Juli | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 0.28 | 0.53 | 0.64 | 0.24 | 0.32 |
| Net Cash position 1 | 0 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | -0.2022 x | -0.4952 x | -0.4316 x | -0.2371 x | -0.0995 x |
| Free Cash Flow 1 | -0.02 | 0.16 | -0.18 | -0.91 | -3.24 | 0.34 |
| ROE (net income / shareholders' equity) | -6,901% | 158% | 77.4% | 116% | 178% | 142% |
| ROA (Net income/ Total Assets) | -142% | -792% | -2,476% | -1,693% | -482% | -1,178% |
| Assets 1 | 0.019 | 0.176 | 0.0604 | 0.1898 | 1.112 | 0.3585 |
| Book Value Per Share 2 | -0 | -0 | -0.0100 | -0.0100 | -0.0100 | -0.0100 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 31/10/16 | 30/11/17 | 24/12/18 | 24/02/20 | 19/11/20 | 21/01/22 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +64.71% | 7.26M | |
| +7.49% | 79.24B | |
| +8.77% | 61.65B | |
| +13.36% | 47.92B | |
| +13.40% | 46.19B | |
| +13.70% | 42.45B | |
| +7.31% | 41.75B | |
| +0.37% | 39.31B | |
| +30.59% | 24.93B | |
| +0.50% | 23.98B |
- Stock Market
- Equities
- MRGE Stock
- Financials Mirage Energy Corporation