OPENLOCKER HOLDINGS, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.2 USD | 0.00% |
|
0.00% | 0.00% |
Valuation
| Fiscal Period: July | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 337.2 | 26.83 | 12.2 |
| Enterprise Value (EV) 1 | 337.3 | 26.23 | 12.18 |
| P/E ratio | - | -38.7 x | -1.59 x |
| Yield | - | - | - |
| Capitalization / Revenue | - | 1,28,98,73,60,577 x | 15,02,65,882 x |
| EV / Revenue | - | 1,26,09,82,83,654 x | 15,00,80,600 x |
| EV / EBITDA | - | -1,07,51,715 x | -54,84,786 x |
| EV / FCF | - | 3,65,47,477 x | -72,85,84,679 x |
| FCF Yield | - | 0% | -0% |
| Price to Book | -2,156 x | 4.69 x | -125 x |
| Nbr of stocks (in thousands) | 2,59,377 | 38,383 | 40,675 |
| Reference price 2 | 1.300 | 0.6990 | 0.2999 |
| Announcement Date | 15/11/21 | 31/10/22 | 01/11/23 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: July | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales | - | - | - | 0.000208 | 0.0812 |
| EBITDA | - | - | - | -2.439 | -2.221 |
| EBIT 1 | -0.000647 | -0.000626 | -0.0275 | -2.494 | -2.55 |
| Operating Margin | - | - | - | -11,99,142.79% | -3,140.97% |
| Earnings before Tax (EBT) 1 | -0.0123 | -0.0134 | -0.0467 | -2.557 | -7.426 |
| Net income 1 | -0.0123 | -0.0134 | -0.0467 | -2.557 | -7.426 |
| Net margin | - | - | - | -12,29,189.42% | -9,147.6% |
| EPS 2 | -0.000052 | -0.000057 | - | -0.0181 | -0.1885 |
| Free Cash Flow | - | 0.005811 | - | 0.7177 | -0.0167 |
| FCF margin | - | - | - | 3,45,025.96% | -20.6% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 15/11/21 | 15/11/21 | 15/11/21 | 31/10/22 | 01/11/23 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: July | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | 0.11 | 0.11 | 0.11 | - | - |
| Net Cash position 1 | - | - | - | 0.6 | 0.02 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | 0.01 | - | 0.72 | -0.02 |
| ROE (net income / shareholders' equity) | - | 12.6% | - | -91.9% | -264% |
| ROA (Net income/ Total Assets) | - | -0.88% | - | -52.9% | -54.5% |
| Assets 1 | - | 1.526 | - | 4.837 | 13.62 |
| Book Value Per Share 2 | -0 | -0 | -0 | 0.1500 | -0 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0.0200 | 0 |
| Capex | - | - | 0.02 | - | - |
| Capex / Sales | - | - | - | - | - |
| Announcement Date | 15/11/21 | 15/11/21 | 15/11/21 | 31/10/22 | 01/11/23 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| 0.00% | 83.47L | |
| +19.37% | 4.89TCr | |
| +19.34% | 676.21Cr | |
| -15.80% | 82Cr | |
| +106.67% | 62Cr | |
| -43.67% | 58Cr | |
| +215.09% | 50Cr | |
| -52.94% | 29Cr | |
| +867.06% | 13Cr | |
| -.--% | 12Cr |
- Stock Market
- Equities
- WTCG Stock
- Financials OpenLocker Holdings, Inc.
