OTCMMEDVF
Market cap175kUSD
Dec 23, Last price
0.01USD
1D
-7.14%
1Q
30.00%
IPO
-94.09%
Name
Medivolve Inc
Chart & Performance
Profile
Medivolve Inc. is a principal investment firm. It prefers to invest in healthcare technology, industrials, information technology. Medivolve Inc., formerly known as QuestCap Inc, was founded in 2005 and is based in Toronto, Canada.
Valuation
Title CAD 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 | 686 -98.15% | 37,175 -57.18% | 86,825 5,783.44% | |||||||
Cost of revenue | 3,702 | 49,175 | 71,897 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (3,016) | (11,999) | 14,928 | |||||||
NOPBT Margin | 17.19% | |||||||||
Operating Taxes | (4,512) | 6,456 | ||||||||
Tax Rate | 43.25% | |||||||||
NOPAT | (3,016) | (7,487) | 8,472 | |||||||
Net income | (16,458) -10.39% | (18,365) 177.82% | (6,611) -82.50% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 4 | 17,500 | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,672 | 1,629 | 850 | |||||||
Long-term debt | 43 | 700 | 965 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 112 | 557 | ||||||||
Net debt | 708 | (1,945) | 1,211 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (2,894) | 6,044 | (9,322) | |||||||
CAPEX | (239) | (43) | ||||||||
Cash from investing activities | (239) | (626) | ||||||||
Cash from financing activities | (332) | (1,885) | 9,210 | |||||||
FCF | 9,982 | 8,644 | (3,902) | |||||||
Balance | ||||||||||
Cash | 1,007 | 4,274 | 117 | |||||||
Long term investments | 488 | |||||||||
Excess cash | 973 | 2,415 | ||||||||
Stockholders' equity | (24,213) | (8,594) | 6,382 | |||||||
Invested Capital | 10,024 | 9,299 | 13,168 | |||||||
ROIC | 45.70% | |||||||||
ROCE | 21.25% | 113.37% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 27,019 | 27,016 | 19,324 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | (2,615) | (10,453) | 19,752 | |||||||
EV/EBITDA | ||||||||||
Interest | 238 | 483 | ||||||||
Interest/NOPBT | 3.23% |