OTCMIMTL
Market cap548kUSD
Dec 27, Last price
0.00USD
1D
-25.00%
1Q
-25.00%
Jan 2017
-99.75%
Name
Image Protect Inc
Chart & Performance
P/E
0.36
P/S
13.55
EPS
0.00
Div Yield, %
0.00%
Shrs. gr., 5y
84.19%
Rev. gr., 5y
-43.14%
Revenues
41k
-21.74%
Net income
2m
P
CFO
-37k
L+93.13%
Profile
Image Protect, Inc., a tech and media company, focuses on microcap news, information, and disclosures. It owns and operates legendNFTs.io, an auction for NFTs of hip hop artist and sports figures; and Fotofy.com, a digital asset library and proprietary technology. The company also engages in the crypto, blockchain, and streaming digital assets activities. Image Protect, Inc. is based in New York, New York.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
| Income | ||||||||||
Revenues | 41 -21.74% | 52 190.73% | 18 126.26% | |||||||
Cost of revenue | 11 | 10 | 25 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 29 | 42 | (7) | |||||||
NOPBT Margin | 71.91% | 80.62% | ||||||||
Operating Taxes | (168) | (228) | (237) | |||||||
Tax Rate | ||||||||||
NOPAT | 197 | 270 | 229 | |||||||
Net income | 1,533 -898.59% | (192) -79.95% | (958) 213.27% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
| Debt | ||||||||||
Debt current | 62 | 1,882 | ||||||||
Long-term debt | 683 | 1,820 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (1) | |||||||||
Net debt | 680 | 1,877 | 1,858 | |||||||
| Cash flow | ||||||||||
Cash from operating activities | (37) | (19) | (1,135) | |||||||
CAPEX | (161) | |||||||||
Cash from investing activities | (122) | (638) | ||||||||
Cash from financing activities | 157 | 1,785 | ||||||||
FCF | (228) | 423 | (166) | |||||||
| Balance | ||||||||||
Cash | 3 | 5 | 24 | |||||||
Long term investments | ||||||||||
Excess cash | 1 | 2 | 23 | |||||||
Stockholders' equity | (4,445) | (5,979) | (5,787) | |||||||
Invested Capital | 5,088 | 6,197 | 6,158 | |||||||
ROIC | 3.49% | 4.37% | 8.36% | |||||||
ROCE | 4.53% | 19.13% | ||||||||
| EV | ||||||||||
Common stock shares outstanding | 4,785,393 | 4,137,893 | 3,942,893 | |||||||
Price | 0.00 -33.33% | 0.00 -62.50% | 0.00 -20.00% | |||||||
Market cap | 957 -22.90% | 1,241 -60.65% | 3,154 24.71% | |||||||
EV | 1,647 | 3,129 | 5,023 | |||||||
EBITDA | 29 | 42 | (7) | |||||||
EV/EBITDA | 56.54 | 74.98 | ||||||||
Interest | 115 | 182 | 151 | |||||||
Interest/NOPBT | 395.47% | 436.18% | ||||||||