Financials WiSA Technologies, Inc.

Equities

WISA

US86633R6099

Semiconductors

Real-time Estimate Cboe BZX 10:27:38 2024-07-17 EDT 5-day change 1st Jan Change
2.735 USD +2.05% Intraday chart for WiSA Technologies, Inc. -0.74% -84.72%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 15.01 27.66 21.95 7.278 2.706 13.19 -
Enterprise Value (EV) 1 15.01 21.14 8.847 4.838 2.295 12.79 18.09
P/E ratio -0.95 x -1.43 x -1.32 x -0.13 x -0.04 x -0.73 x -1.07 x
Yield - - - - - - -
Capitalization / Revenue 9.01 x 11.5 x 3.36 x 2.16 x 1.3 x 5.07 x 2.03 x
EV / Revenue 9.01 x 8.79 x 1.35 x 1.44 x 1.1 x 4.92 x 2.78 x
EV / EBITDA - -1.89 x -0.88 x -0.3 x -0.12 x -0.78 x -1.39 x
EV / FCF - -2.13 x -0.76 x -0.28 x -0.15 x -0.89 x -1.18 x
FCF Yield - -46.9% -131% -363% -648% -113% -84.6%
Price to Book 13.6 x 4.07 x 1.34 x -1.05 x - - -
Nbr of stocks (in thousands) 0.08 0.52 1.05 4.5 154 4,922 -
Reference price 2 182,996 53,100 20,850 1,617 17.53 2.680 2.680
Announcement Date 3/25/20 3/16/21 3/11/22 3/16/23 4/1/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 1.666 2.404 6.541 3.365 2.083 2.6 6.5
EBITDA 1 - -11.19 -10.09 -15.9 -19.3 -16.3 -13
EBIT 1 -11.16 -11.29 -11.51 -18.04 -21.46 -14.3 -12.25
Operating Margin -669.93% -469.51% -175.98% -536.23% -1,030.1% -550% -188.46%
Earnings before Tax (EBT) 1 -12.03 -12.7 -11.82 -16.15 -18.72 -10.45 -12.4
Net income 1 -12.09 -12.92 -13.05 -16.15 -25.08 -13.35 -12.4
Net margin -725.93% -537.4% -199.45% -479.97% -1,204.08% -513.46% -190.77%
EPS 2 -191,999 -37,050 -15,750 -12,433 -477.0 -3.690 -2.510
Free Cash Flow 1 - -9.911 -11.61 -17.56 -14.88 -14.4 -15.3
FCF margin - -412.27% -177.45% -521.75% -714.16% -553.85% -235.38%
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 3/25/20 3/16/21 3/11/22 3/16/23 4/1/24 - -
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 2 0.566 0.946 0.937 0.9 0.469 0.425 0.769 0.42 0.255 0.35 1 1 0.8 1
EBITDA 1 -2.636 -3.392 -3.566 -4.191 -4.746 -5.27 -4.18 -5.804 -4.047 -3.758 -5.1 -3.8 -3.7 - -
EBIT 1 -3.064 -3.901 -4.103 -4.748 -5.292 -5.802 -4.693 -6.339 -4.623 -4.158 -3.85 -3.2 -3.05 -2.5 -2.7
Operating Margin -153.2% -689.22% -433.72% -506.72% -588% -1,237.1% -1,104.24% -824.32% -1,100.71% -1,630.59% -1,100% -320% -305% -312.5% -270%
Earnings before Tax (EBT) 1 -3.069 -3.904 -4.106 -4.649 -3.49 -0.921 -5.324 -6.111 -6.361 2.707 -3.9 -3.25 -3.05 -2.6 -2.8
Net income 1 -4.295 -3.904 -4.108 -4.649 -3.49 -0.921 -5.326 -6.111 -12.72 -3.135 -3.9 -3.25 -3.05 -2.6 -2.8
Net margin -214.75% -689.75% -434.25% -496.16% -387.78% -196.38% -1,253.18% -794.67% -3,029.29% -1,229.41% -1,114.29% -325% -305% -325% -280%
EPS 2 -2,850 -3,900 -4,050 -4,650 -1,586 -79.50 -180.0 -145.5 -33.00 -802.5 -0.9300 -0.6800 -0.6300 -0.5200 -0.5600
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 3/11/22 5/11/22 8/15/22 11/16/22 3/16/23 5/15/23 8/14/23 11/14/23 4/1/24 5/20/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - - 4.9
Net Cash position 1 - 6.53 13.1 2.44 0.41 0.4 -
Leverage (Debt/EBITDA) - - - - - - -0.3769 x
Free Cash Flow 1 - -9.91 -11.6 -17.6 -14.9 -14.4 -15.3
ROE (net income / shareholders' equity) - - - - - - -
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 13,410 13,060 15,529 -1,537 - - -
Cash Flow per Share - - - - - - -
Capex 1 0.04 0.05 0.1 0.04 0.05 0.05 0.15
Capex / Sales 2.1% 2.16% 1.51% 1.28% 2.4% 1.92% 2.31%
Announcement Date 3/25/20 3/16/21 3/11/22 3/16/23 4/1/24 - -
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
2.68 USD
Average target price
18 USD
Spread / Average Target
+571.64%
Consensus
  1. Stock Market
  2. Equities
  3. WISA Stock
  4. Financials WiSA Technologies, Inc.