XNYS
CLBR.U
Market cap308mUSD
, Last price
USD
Name
Colombier Acquisition Corp II
Chart & Performance
P/E
—
P/S
—
EPS
—
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
23m
+308.01%
Net income
-58m
L+8.17%
CFO
-34m
L+32.47%
Profile
Colombier Acquisition Corp. does not have significant operations. It intends to effectuate a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or other similar business combination with one or more businesses. The company was incorporated in 2021 and is based in Palm Beach, Florida.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | |
| Income | ||||
Revenues | 23,199 308.01% | 5,686 | ||
Cost of revenue | 68,946 | 35,744 | 1,174 | |
Unusual Expense (Income) | ||||
NOPBT | (45,746) | (30,058) | (1,174) | |
NOPBT Margin | ||||
Operating Taxes | 1 | 2 | 525 | |
Tax Rate | ||||
NOPAT | (45,748) | (30,059) | (1,698) | |
Net income | (57,687) 8.17% | (53,329) -1,020.07% | 5,796 | |
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | 39,300 | 2,600 | ||
BB yield | -10.45% | |||
| Debt | ||||
Debt current | 3,777 | 311 | ||
Long-term debt | 614 | 344 | ||
Deferred revenue | ||||
Other long-term liabilities | 39,092 | 10,790 | 7,068 | |
Net debt | (31,933) | (15,791) | (175,143) | |
| Cash flow | ||||
Cash from operating activities | (34,129) | (25,764) | (646) | |
CAPEX | (113) | |||
Cash from investing activities | (3,019) | (3,324) | ||
Cash from financing activities | 57,292 | 43,204 | ||
FCF | (50,420) | (32,404) | ||
| Balance | ||||
Cash | 36,324 | 16,446 | 195 | |
Long term investments | 174,948 | |||
Excess cash | 35,164 | 16,162 | 175,143 | |
Stockholders' equity | (119,896) | (62,210) | 167,144 | |
Invested Capital | 189,943 | 83,762 | 6,543 | |
ROIC | ||||
ROCE | ||||
| EV | ||||
Common stock shares outstanding | 32,019 | 21,964 | 17 | |
Price | 11.75 | |||
Market cap | 376,229 | |||
EV | 344,296 | |||
EBITDA | (45,014) | (27,399) | (1,174) | |
EV/EBITDA | ||||
Interest | 2,303 | 177 | 7,495 | |
Interest/NOPBT | ||||