Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
1.68 USD | +7.69% | -11.86% | -29.73% |
05-09 | Transcript : System1, Inc., Q1 2024 Earnings Call, May 09, 2024 | |
05-09 | Earnings Flash (SST) SYSTEM1 Reports Q1 Revenue $84.9M, vs. Street Est of $83.4M | MT |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Capitalization 1 | 698 | 644.3 | 428.9 | 209.6 | 107.5 | - |
Enterprise Value (EV) 1 | 698 | 974.6 | 809.8 | 209.6 | 107.5 | 107.5 |
P/E ratio | -10.3 x | -43.3 x | -1.24 x | - | - | - |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | - | 0.81 x | 0.52 x | 0.52 x | 0.28 x | 0.24 x |
EV / Revenue | - | 0.81 x | 0.52 x | 0.52 x | 0.28 x | 0.24 x |
EV / EBITDA | - | 7.3 x | 3.6 x | 7.18 x | 3.73 x | 2.74 x |
EV / FCF | - | 10.6 x | - | - | -22.5 x | 18.9 x |
FCF Yield | - | 9.41% | - | - | -4.44% | 5.28% |
Price to Book | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 64,688 | 64,688 | 91,456 | 94,412 | 68,902 | - |
Reference price 2 | 10.79 | 9.960 | 4.690 | 2.220 | 1.560 | 1.560 |
Announcement Date | 9/16/21 | 4/1/22 | 6/6/23 | 3/15/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net sales 1 | - | 795.5 | 826.7 | 402 | 382 | 440.8 |
EBITDA 1 | - | 88.3 | 119 | 29.2 | 28.79 | 39.3 |
EBIT 1 | - | -61.47 | -0.7 | -49.2 | -89.97 | -75.12 |
Operating Margin | - | -7.73% | -0.08% | -12.24% | -23.55% | -17.04% |
Earnings before Tax (EBT) | - | - | - | - | - | - |
Net income | -85.42 | -18.51 | -373.5 | - | - | - |
Net margin | - | -2.33% | -45.18% | - | - | - |
EPS | -1.050 | -0.2300 | -3.770 | - | - | - |
Free Cash Flow 1 | - | 60.66 | - | - | -4.775 | 5.68 |
FCF margin | - | 7.63% | - | - | -1.25% | 1.29% |
FCF Conversion (EBITDA) | - | 68.69% | - | - | - | 14.45% |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 9/16/21 | 4/1/22 | 6/6/23 | 3/15/24 | - | - |
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 | 201.5 | 219 | 219.8 | 201.2 | 186.9 | 167.9 | 147.2 | 87.82 | 96.12 | 84.92 | 89.19 | 98.11 | 109.8 | 98.77 | 104.6 |
EBITDA 1 | 22.7 | 27.5 | 41 | 29.5 | 26.6 | 10.3 | 14.7 | - | 10 | 0.4 | 6.004 | 9.186 | 13.18 | 1.175 | 7.108 |
EBIT 1 | 1.862 | 3.2 | - | -9.71 | -5.8 | -19.1 | -13.4 | - | -9.7 | -25.8 | -24.84 | -21.66 | -17.67 | -27.43 | -21.5 |
Operating Margin | 0.92% | 1.46% | - | -4.83% | -3.1% | -11.38% | -9.1% | - | -10.09% | -30.38% | -27.85% | -22.08% | -16.09% | -27.77% | -20.55% |
Earnings before Tax (EBT) | - | - | -31.06 | - | - | - | - | - | - | - | - | - | - | - | - |
Net income | -30.56 | -76.87 | -29.2 | -31.64 | -32.89 | -33.95 | -35.23 | -131.4 | - | - | - | - | - | - | - |
Net margin | -15.17% | -35.1% | -13.28% | -15.73% | -17.6% | -20.23% | -23.93% | -149.67% | - | - | - | - | - | - | - |
EPS | -0.3700 | -0.3700 | -0.3300 | -0.3500 | -2.750 | -0.3700 | -0.3800 | -1.400 | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 4/1/22 | 5/12/22 | 8/11/22 | 11/10/22 | 6/6/23 | 7/3/23 | 8/9/23 | 11/9/23 | 3/15/24 | 5/9/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net Debt | - | 330 | 381 | - | - | - |
Net Cash position | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | 3.741 x | 3.2 x | - | - | - |
Free Cash Flow 1 | - | 60.7 | - | - | -4.78 | 5.68 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - |
Assets | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - |
Capex 1 | - | 0.05 | - | - | 1.74 | 1.74 |
Capex / Sales | - | 0.01% | - | - | 0.45% | 0.39% |
Announcement Date | 9/16/21 | 4/1/22 | 6/6/23 | 3/15/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-29.73% | 107M | |
-12.11% | 193B | |
+2.84% | 171B | |
+1.87% | 154B | |
+5.15% | 101B | |
+10.74% | 80B | |
+27.37% | 77.2B | |
-7.66% | 70.57B | |
-19.55% | 53.36B | |
-9.89% | 42.57B |
- Stock Market
- Equities
- SST Stock
- Financials System1, Inc.