OTCM
BZWR
Market cap50kUSD
Jul 18, Last price
0.00USD
1D
0.00%
1Q
-75.00%
IPO
-99.41%
Name
Business Warrior Corp
Chart & Performance
Profile
Business Warrior Corporation provides software that helps small business owners to prioritize daily decisions and increase customer acquisition. Its software takes a holistic view of a business's online reputation, listings, website search results, and social media. The company was formerly known as Kading Companies, SA, and changed its name to Business Warrior Corporation in July 2020. Business Warrior Corporation is based in Tempe, Arizona.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2023‑08 | 2022‑08 | 2021‑08 | 2020‑08 | 2019‑08 | 2018‑08 | 2017‑08 | |
Income | |||||||
Revenues | 4,297 15.81% | 3,710 -32.83% | |||||
Cost of revenue | 7,254 | 7,526 | |||||
Unusual Expense (Income) | |||||||
NOPBT | (2,957) | (3,816) | |||||
NOPBT Margin | |||||||
Operating Taxes | 3,776 | ||||||
Tax Rate | |||||||
NOPAT | (2,957) | (7,591) | |||||
Net income | (5,298) -53.39% | (11,367) 418.81% | |||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | 1,860 | ||||||
BB yield | -37.53% | ||||||
Debt | |||||||
Debt current | 36 | 74 | |||||
Long-term debt | 1,873 | 302 | |||||
Deferred revenue | |||||||
Other long-term liabilities | 625 | ||||||
Net debt | 1,679 | (229) | |||||
Cash flow | |||||||
Cash from operating activities | (1,148) | (3,778) | |||||
CAPEX | (213) | ||||||
Cash from investing activities | 170 | (1,895) | |||||
Cash from financing activities | 740 | 1,803 | |||||
FCF | 1,036 | (5,765) | |||||
Balance | |||||||
Cash | 230 | 382 | |||||
Long term investments | 223 | ||||||
Excess cash | 15 | 420 | |||||
Stockholders' equity | (16,617) | (10,910) | |||||
Invested Capital | 12,857 | 11,840 | |||||
ROIC | |||||||
ROCE | 78.65% | ||||||
EV | |||||||
Common stock shares outstanding | 465,618 | 434,700 | |||||
Price | 0.00 -64.91% | 0.01 -93.97% | |||||
Market cap | 1,862 -62.42% | 4,956 -92.58% | |||||
EV | 3,542 | 4,726 | |||||
EBITDA | (2,588) | (3,660) | |||||
EV/EBITDA | |||||||
Interest | 893 | 3 | |||||
Interest/NOPBT |