Financials MAWN INFR OTC Markets

Equities

MIGI

US57778N1090

IT Services & Consulting

Delayed OTC Markets 5-day change 1st Jan Change
- USD -.--% Intraday chart for MAWN INFR -.--% -.--%

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025
Capitalization 1 457.5 18.8 53.26 18.39 -
Enterprise Value (EV) 1 470.8 18.8 53.26 18.39 18.39
P/E ratio -8.29 x -0.33 x -0.83 x -0.54 x 11.7 x
Yield - - - - -
Capitalization / Revenue 10.4 x 0.22 x 1.22 x 0.3 x 0.19 x
EV / Revenue 10.4 x 0.22 x 1.22 x 0.3 x 0.19 x
EV / EBITDA 25.6 x 0.62 x 84.9 x 1.58 x 0.4 x
EV / FCF -8,606,167 x - - - -
FCF Yield -0% - - - -
Price to Book - - - - -
Nbr of stocks (in thousands) 11,500 13,626 16,645 17,518 -
Reference price 2 39.78 1.380 3.200 1.050 1.050
Announcement Date 22-03-21 23-03-23 24-04-01 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 4.449 43.86 84.39 43.57 61.9 95.75
EBITDA 1 - 17.9 30.4 0.6276 11.61 46.19
EBIT 1 - -18.71 -44.09 -60.32 -23.1 3.102
Operating Margin - -42.65% -52.25% -138.44% -37.32% 3.24%
Earnings before Tax (EBT) 1 - -45.18 -54.04 -52.6 -25.1 3.102
Net income 1 -5.034 -44.96 -52.76 -60.42 -25.6 4.102
Net margin -113.16% -102.51% -62.53% -138.67% -41.36% 4.28%
EPS 2 -42.60 -4.800 -4.160 -3.860 -1.940 0.0900
Free Cash Flow - -53.16 - - - -
FCF margin - -121.19% - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 21-05-13 22-03-21 23-03-23 24-04-01 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 19.66 19.42 19.78 28.33 16.85 7.671 - 11.33 14.02 18.77 15.4 14.4 14.3 29.83 22.1
EBITDA 1 - 4.535 13.7 8.813 3.317 -0.438 - -0.0387 0.6083 3.521 2.042 2.667 3.006 17.48 9.744
EBIT 1 3.714 -9.659 -3.255 -8.237 -22.94 -11.7 - -16.22 -14.8 -7.693 -5.8 -6.9 -7 4.054 -0.2
Operating Margin 18.9% -49.72% -16.46% -29.08% -136.13% -152.49% - -143.12% -105.59% -40.98% -37.66% -47.92% -48.95% 13.59% -0.91%
Earnings before Tax (EBT) 1 2.74 -11.57 -2.406 -21.25 -18.81 -10.83 - -19.33 -6.54 -20.03 -6.3 -7.4 -7.5 4.054 -0.2
Net income 1 2.3 -11.34 -2.117 -20.86 -18.45 -11.1 -17.34 -19.05 -12.93 -19.76 -6.3 -7.4 -7.9 4.304 0.05
Net margin 11.7% -58.36% -10.7% -73.64% -109.46% -144.73% - -168.08% -92.21% -105.29% -40.91% -51.39% -55.24% 14.43% 0.23%
EPS 2 1.452 -0.9600 -0.1800 -1.620 -1.430 -0.8000 -1.120 -1.150 -0.7600 -1.190 -0.4900 -0.5700 -0.5700 0.1000 -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 22-03-21 22-05-16 22-08-22 22-11-14 23-03-23 23-05-15 23-08-21 23-11-13 24-04-01 24-05-15 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt - 13.3 - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - 0.7439 x - - - -
Free Cash Flow - -53.2 - - - -
ROE (net income / shareholders' equity) - - - - - -
ROA (Net income/ Total Assets) - - - - - -
Assets 1 - - - - - -
Book Value Per Share - - - - - -
Cash Flow per Share - - - - - -
Capex - 76.1 - - - -
Capex / Sales - 173.52% - - - -
Announcement Date 21-05-13 22-03-21 23-03-23 24-04-01 - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
1.05 USD
Average target price
2 USD
Spread / Average Target
+90.48%
Consensus
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW