No data to show
XCNQ
HODL
Market cap402mUSD
May 16, Last price
3.67CAD
1D
-1.87%
1Q
-12.62%
Jan 2017
12,133.33%
IPO
169.85%
Name
Cypherpunk Holdings Inc
Chart & Performance
P/E
85.06
P/S
59.78
EPS
0.04
Div Yield, %
—
Shrs. gr., 5y
10.99%
Rev. gr., 5y
120.54%
Revenues
9m
P
Net income
7m
P
CFO
-857k
L-24.38%
Dividend
Nov 18, 20160.85 CAD/sh
Earnings
May 27, 2025
Profile
Cypherpunk Holdings Inc. invests in cryptocurrencies and blockchain technologies. It invests in various cryptocurrencies, such as Bitcoin and Ethereum. The company was formerly known as Khan Resources Inc. and changed its name to Cypherpunk Holdings Inc. in November 2018. The company was founded in 1995 and is headquartered in Toronto, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
| Income | ||||||||||
Revenues | 9,403 -286.74% | (5,035) -212.97% | 4,457 2,756.97% | |||||||
Cost of revenue | 2,498 | 1,393 | 3,908 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,905 | (6,428) | 549 | |||||||
NOPBT Margin | 73.43% | 127.66% | 12.32% | |||||||
Operating Taxes | 1,584 | (27) | 435 | |||||||
Tax Rate | 22.94% | 79.16% | ||||||||
NOPAT | 5,320 | (6,401) | 114 | |||||||
Net income | 6,608 -205.18% | (6,282) -1,852.61% | 358 -130.52% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (939) | (708) | 10 | |||||||
BB yield | 2.52% | 5.34% | -0.09% | |||||||
| Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | ||||||||||
Deferred revenue | 226 | 308 | ||||||||
Other long-term liabilities | (226) | (308) | ||||||||
Net debt | (3,321) | (8,391) | (22,457) | |||||||
| Cash flow | ||||||||||
Cash from operating activities | (857) | (1,133) | 211 | |||||||
CAPEX | (8,120) | (1,792) | ||||||||
Cash from investing activities | 1,505 | (14,769) | 18,836 | |||||||
Cash from financing activities | (768) | (708) | (1,176) | |||||||
FCF | 5,320 | (6,307) | (31,023) | |||||||
| Balance | ||||||||||
Cash | 1,808 | 1,927 | 18,597 | |||||||
Long term investments | 1,513 | 6,464 | 3,860 | |||||||
Excess cash | 2,851 | 8,643 | 22,234 | |||||||
Stockholders' equity | 26,724 | 16,828 | 4,983 | |||||||
Invested Capital | 23,872 | 8,185 | 18,600 | |||||||
ROIC | 33.19% | 0.52% | ||||||||
ROCE | 25.46% | 2.33% | ||||||||
| EV | ||||||||||
Common stock shares outstanding | 151,867 | 156,074 | 160,063 | |||||||
Price | 0.25 188.24% | 0.09 21.43% | 0.07 -54.84% | |||||||
Market cap | 37,207 180.47% | 13,266 18.40% | 11,204 -46.14% | |||||||
EV | 33,886 | 4,875 | (29,853) | |||||||
EBITDA | 6,936 | (6,357) | 805 | |||||||
EV/EBITDA | 4.89 | |||||||||
Interest | 6,772 | |||||||||
Interest/NOPBT | 1,233.14% | |||||||||