OTCMFUNFF
Market cap71kUSD
Dec 23, Last price
0.00USD
1D
100.00%
1Q
-66.67%
IPO
-99.94%
Name
Fansunite Entertainment Inc
Chart & Performance
P/E
—
P/S
0.00
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
38.07%
Rev. gr., 5y
390.97%
Revenues
24m
-13.12%
Net income
-17m
L-72.75%
CFO
-3m
L-54.94%
Dividend
Aug 30, 20240.0725 USD/sh
Earnings
May 13, 2025
Profile
FansUnite Entertainment Inc. operates as a sports and entertainment company. It focuses on technology related to regulated and lawful online sports betting, esports betting, casino, and other related products. The company also offers MCbookie sportsbook, a sports betting services that focuses on Scottish sporting action; and VAMOS GG, an esports sportsbook and casino site platform. In addition, it provides white label solutions for esports, traditional sports, and casinos; and casino games under the ASKOTT games. The company was incorporated in 2018 and is headquartered in Vancouver, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | 23,719 -13.12% | 27,301 387.22% | 5,603 259.64% | ||||
Cost of revenue | 26,710 | 43,315 | 18,726 | ||||
Unusual Expense (Income) | |||||||
NOPBT | (2,991) | (16,014) | (13,122) | ||||
NOPBT Margin | |||||||
Operating Taxes | (4,240) | 1,147 | (685) | ||||
Tax Rate | |||||||
NOPAT | 1,249 | (17,161) | (12,437) | ||||
Net income | (16,695) -72.75% | (61,268) 259.35% | (17,050) 26.64% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | (25) | 14 | 35,004 | ||||
BB yield | |||||||
| Debt | |||||||
Debt current | 2,862 | 8,419 | 71 | ||||
Long-term debt | 200 | 492 | 150 | ||||
Deferred revenue | |||||||
Other long-term liabilities | 2,202 | 8,688 | 65,069 | ||||
Net debt | (1,413) | 5,934 | (14,749) | ||||
| Cash flow | |||||||
Cash from operating activities | (3,034) | (6,733) | (8,156) | ||||
CAPEX | (4) | (70) | (76) | ||||
Cash from investing activities | 6,005 | (11,894) | (76) | ||||
Cash from financing activities | (3,460) | 7,418 | 17,698 | ||||
FCF | 7,050 | (16,711) | (5,414) | ||||
| Balance | |||||||
Cash | 2,227 | 2,914 | 14,893 | ||||
Long term investments | 2,248 | 63 | 77 | ||||
Excess cash | 3,289 | 1,612 | 14,690 | ||||
Stockholders' equity | 30,179 | 42,983 | 73,307 | ||||
Invested Capital | 31,983 | 58,601 | 133,726 | ||||
ROIC | 2.76% | ||||||
ROCE | |||||||
| EV | |||||||
Common stock shares outstanding | 349,794 | 309,638 | 200,122 | ||||
Price | |||||||
Market cap | |||||||
EV | |||||||
EBITDA | 17,149 | 5,262 | (9,145) | ||||
EV/EBITDA | |||||||
Interest | 745 | 359 | 18 | ||||
Interest/NOPBT | |||||||