OTCM
MILIF
Market cap15mUSD
Jun 10, Last price
0.32USD
Name
X1 Entertainment Group Inc
Chart & Performance
P/E
—
P/S
—
EPS
—
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
0k
-100.00%
Net income
-3m
L+9.61%
CFO
-1m
L-49.42%
Profile
X1 Esports and Entertainment Ltd., an esports portfolio company, owns and operates RixGG, an esports franchise. The company focuses on gaming, merchandising, and content creation businesses. It creates online competition within its franchise in esports tournaments; and engages in the hosting of tournaments. In addition, the company sells T-shirts, pants, hoodies, water bottles, lanyards, and wristbands through its online store. X1 Esports and Entertainment Ltd. is headquartered in Vancouver, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY |
|---|---|---|---|
| 2023‑08 | 2022‑08 | 2021‑08 | |
| Income | |||
Revenues | 391 1,340.53% | ||
Cost of revenue | 1,058 | 3,055 | |
Unusual Expense (Income) | |||
NOPBT | (1,058) | (2,664) | |
NOPBT Margin | |||
Operating Taxes | 1,064 | 48 | |
Tax Rate | |||
NOPAT | (2,122) | (2,712) | |
Net income | (3,411) 9.61% | (3,112) 54.47% | |
Dividends | |||
Dividend yield | |||
Proceeds from repurchase of equity | 3,290 | ||
BB yield | |||
| Debt | |||
Debt current | 143 | 36 | |
Long-term debt | |||
Deferred revenue | |||
Other long-term liabilities | 30 | ||
Net debt | 135 | (1,588) | |
| Cash flow | |||
Cash from operating activities | (1,495) | (2,956) | |
CAPEX | |||
Cash from investing activities | (221) | (111) | |
Cash from financing activities | 101 | 2,814 | |
FCF | (1,820) | (2,737) | |
| Balance | |||
Cash | 8 | 1,624 | |
Long term investments | |||
Excess cash | 8 | 1,605 | |
Stockholders' equity | (530) | 2,252 | |
Invested Capital | 359 | 714 | |
ROIC | |||
ROCE | 616.27% | ||
| EV | |||
Common stock shares outstanding | 9,516 | 8,149 | |
Price | |||
Market cap | |||
EV | |||
EBITDA | (1,058) | (2,659) | |
EV/EBITDA | |||
Interest | 5 | 391 | |
Interest/NOPBT | |||