OTCM
BCNWF
Market cap16mUSD
Jun 10, Last price
0.12USD
1D
-0.96%
1Q
34.43%
IPO
131.20%
Name
Bitcoin Well Inc
Chart & Performance
P/E
—
P/S
0.25
EPS
—
Div Yield, %
—
Shrs. gr., 5y
135.05%
Rev. gr., 5y
44.16%
Revenues
91m
+65.98%
Net income
-18m
L+47.84%
CFO
-3m
L+562.09%
Profile
Bitcoin Well Inc. acquires, owns, and operates cryptocurrency ATM machines. It provides online and in-person solutions to buy and sell bitcoin and other cryptocurrencies. The company also offers a suite of web-based transaction services to buy and sell bitcoins. As of January 26, 2022, it owned and operated approximately 200 cryptocurrency ATMs in the United States and Canada. Bitcoin Well Inc. was founded in 2013 and is headquartered in Edmonton, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2019‑03 | 2018‑03 | |
| Income | ||||||||
Revenues | 90,513 65.98% | 54,532 -18.28% | 66,731 -33.01% | |||||
Cost of revenue | 92,352 | 55,661 | 71,459 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (1,838) | (1,129) | (4,727) | |||||
NOPBT Margin | ||||||||
Operating Taxes | 242 | 778 | ||||||
Tax Rate | ||||||||
NOPAT | (1,838) | (1,371) | (5,506) | |||||
Net income | (17,777) 47.84% | (12,024) 100.69% | (5,992) -55.95% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 1,983 | 1,398 | 40 | |||||
BB yield | -5.42% | -16.99% | -0.57% | |||||
| Debt | ||||||||
Debt current | 9,920 | 6,071 | 13,756 | |||||
Long-term debt | 29,675 | 17,109 | 5,139 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 217 | |||||||
Net debt | 14,345 | 11,274 | 8,599 | |||||
| Cash flow | ||||||||
Cash from operating activities | (3,067) | (463) | (9,076) | |||||
CAPEX | (715) | |||||||
Cash from investing activities | 1,066 | 78 | (721) | |||||
Cash from financing activities | 3,208 | (1,893) | 8,944 | |||||
FCF | (1,357) | (1,213) | 3,093 | |||||
| Balance | ||||||||
Cash | 25,250 | 11,894 | 9,946 | |||||
Long term investments | 12 | 350 | ||||||
Excess cash | 20,724 | 9,179 | 6,960 | |||||
Stockholders' equity | (18,096) | (12,483) | (8,953) | |||||
Invested Capital | 44,656 | 26,451 | 22,193 | |||||
ROIC | ||||||||
ROCE | ||||||||
| EV | ||||||||
Common stock shares outstanding | 215,240 | 182,811 | 174,204 | |||||
Price | 0.17 277.78% | 0.05 12.50% | 0.04 -77.78% | |||||
Market cap | 36,591 344.79% | 8,226 18.06% | 6,968 -73.63% | |||||
EV | 50,936 | 19,501 | 15,567 | |||||
EBITDA | (1,186) | 287 | (2,568) | |||||
EV/EBITDA | 67.84 | |||||||
Interest | 2,567 | 2,285 | 1,730 | |||||
Interest/NOPBT | ||||||||