OTCMNAFS
Market cap7kUSD
Dec 23, Last price
0.00USD
1D
0.00%
1Q
-60.00%
Jan 2017
-99.56%
IPO
-100.00%
Name
NORTH AMERICA FRAC SAND
Chart & Performance
P/E
—
P/S
0.05
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
61.52%
Rev. gr., 5y
%
Revenues
137k
Net income
-798k
L+95.89%
CFO
-455k
L+2,173.18%
Profile
North America Frac Sand, Inc., doing business as Voycare, provides telemedicine and medical tourism services in the United States. It enables overseas patients gain access to health care primarily in the fields of oncology, in vitro fertilization, cosmetic surgery, and wellness. The company primarily serves Chinese outbound travelers to North and South America. The company was founded in 2019 and is based in Covina, California with office in Shanghai, China.
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 | 137 | |||||||||
Cost of revenue | 64 | 368 | ||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 73 | (368) | ||||||||
NOPBT Margin | 53.35% | |||||||||
Operating Taxes | (1) | (228) | ||||||||
Tax Rate | ||||||||||
NOPAT | 73 | 228 | (368) | |||||||
Net income | (798) 95.89% | (408) -148.64% | 838 -142.25% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 362 | 113 | ||||||||
BB yield | -58.81% | -3.56% | ||||||||
| Debt | ||||||||||
Debt current | 275 | 163 | 129 | |||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | 265 | 163 | 129 | |||||||
| Cash flow | ||||||||||
Cash from operating activities | (455) | (20) | (124) | |||||||
CAPEX | (16) | |||||||||
Cash from investing activities | (16) | |||||||||
Cash from financing activities | 480 | 20 | 103 | |||||||
FCF | (323) | 610 | (1,141) | |||||||
| Balance | ||||||||||
Cash | 10 | |||||||||
Long term investments | ||||||||||
Excess cash | 3 | |||||||||
Stockholders' equity | (24,779) | (24,298) | (23,891) | |||||||
Invested Capital | 24,473 | 23,597 | 23,570 | |||||||
ROIC | 0.30% | 0.97% | ||||||||
ROCE | 114.92% | |||||||||
| EV | ||||||||||
Common stock shares outstanding | 770,350 | 495,742 | 478,335 | |||||||
Price | 0.00 -70.37% | 0.00 -59.09% | 0.01 8.20% | |||||||
Market cap | 616 -53.96% | 1,339 -57.60% | 3,157 258.46% | |||||||
EV | 882 | 1,502 | 3,286 | |||||||
EBITDA | 78 | (368) | ||||||||
EV/EBITDA | 11.23 | |||||||||
Interest | 170 | 31 | 185 | |||||||
Interest/NOPBT | 231.93% | |||||||||