RESONATE BLENDS, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.0325 USD | -17.20% |
|
+0.31% | +192.79% |
| 05-20 | Resonate Blends, Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 04-16 | Resonate Blends, Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2.896 | 3.316 | 3.242 | 15.31 | 2.452 | 0.9615 |
| Enterprise Value (EV) 1 | 2.859 | 3.436 | 3.82 | 17.16 | 3.415 | 3.47 |
| P/E ratio | 131 x | -0.61 x | -1.57 x | -2.17 x | 3.75 x | -0.56 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.72 x | 3.16 x | - | 566 x | 49.5 x | 58.4 x |
| EV / Revenue | 2.68 x | 3.27 x | - | 635 x | 69 x | 211 x |
| EV / EBITDA | -13.7 x | -1.04 x | - | -6.79 x | -2.47 x | -8.89 x |
| EV / FCF | -4.1 x | 7.14 x | -6.14 x | 40.5 x | -1.22 x | -2.23 x |
| FCF Yield | -24.4% | 14% | -16.3% | 2.47% | -81.8% | -44.9% |
| Price to Book | 10.5 x | -5.8 x | -3.29 x | -3.73 x | -2.14 x | -0.45 x |
| Nbr of stocks (in thousands) | 4,456 | 16,654 | 27,020 | 45,047 | 75,438 | 86,624 |
| Reference price 2 | 0.6498 | 0.1991 | 0.1200 | 0.3399 | 0.0325 | 0.0111 |
| Announcement Date | 4/2/19 | 5/14/20 | 4/15/21 | 4/15/22 | 4/17/23 | 4/16/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1.066 | 1.05 | - | 0.027 | 0.0495 | 0.0165 |
| EBITDA 1 | -0.2085 | -3.309 | - | -2.527 | -1.382 | -0.3904 |
| EBIT 1 | -0.2216 | -3.322 | -1.814 | -2.531 | -1.389 | -0.3992 |
| Operating Margin | -20.78% | -316.37% | - | -9,364.82% | -2,806.8% | -2,424.23% |
| Earnings before Tax (EBT) 1 | 0.021 | -3.67 | -1.957 | -4.873 | 0.6536 | -1.416 |
| Net income 1 | 0.021 | -3.67 | -1.941 | -4.873 | 0.6536 | -1.416 |
| Net margin | 1.97% | -349.44% | - | -18,027.66% | 1,320.43% | -8,598.37% |
| EPS 2 | 0.004973 | -0.3264 | -0.0763 | -0.1568 | 0.008664 | -0.0200 |
| Free Cash Flow 1 | -0.6972 | 0.4809 | -0.6226 | 0.4241 | -2.791 | -1.557 |
| FCF margin | -65.38% | 45.8% | - | 1,568.89% | -5,639.22% | -9,456.19% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/2/19 | 5/14/20 | 4/15/21 | 4/15/22 | 4/17/23 | 4/16/24 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 0.12 | 0.58 | 1.85 | 0.96 | 2.51 |
| Net Cash position 1 | 0.04 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | -0.0362 x | - | -0.733 x | -0.6969 x | -6.426 x |
| Free Cash Flow 1 | -0.7 | 0.48 | -0.62 | 0.42 | -2.79 | -1.56 |
| ROE (net income / shareholders' equity) | -21.4% | 1,093% | 247% | 191% | -24.9% | 86.3% |
| ROA (Net income/ Total Assets) | -26.5% | -625% | -756% | -673% | -248% | -35.9% |
| Assets 1 | -0.0792 | 0.5871 | 0.2567 | 0.7238 | -0.2635 | 3.948 |
| Book Value Per Share 2 | 0.0600 | -0.0300 | -0.0400 | -0.0900 | -0.0200 | -0.0200 |
| Cash Flow per Share 2 | 0.0200 | 0 | 0 | 0 | 0 | 0 |
| Capex | - | - | - | 0.04 | - | 0.81 |
| Capex / Sales | - | - | - | 133.35% | - | 4,888.27% |
| Announcement Date | 4/2/19 | 5/14/20 | 4/15/21 | 4/15/22 | 4/17/23 | 4/16/24 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +192.79% | 3.13M | |
| +37.29% | 6.02B | |
| -21.28% | 4.19B | |
| +4.52% | 3.25B | |
| -18.16% | 2.87B | |
| -7.70% | 2.37B | |
| +41.50% | 1.89B | |
| -4.05% | 1.58B | |
| -15.56% | 1.54B | |
| -14.62% | 1.5B |
- Stock Market
- Equities
- KOAN Stock
- Financials Resonate Blends, Inc.
