XCNQURL
Market cap30mUSD
Dec 23, Last price
0.49CAD
1D
1.04%
1Q
56.45%
Jan 2017
94.00%
IPO
40.58%
Name
NameSilo Technologies Corp
Chart & Performance
Profile
NameSilo Technologies Corp., through its subsidiaries, provides domain name registration and management services in Canada. The company also offers marketplace services for buying and selling domain names; and hosting, website builder, SSL, premium DNS, and email services. It provides its services under the NameSilo brand. The company was formerly known as Brisio Innovations Inc. and changed its name to NameSilo Technologies Corp. in December 2018. NameSilo Technologies Corp. is headquartered in Vancouver, 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 | 48,963 8.80% | 45,004 23.55% | 36,427 17.31% | |||||||
Cost of revenue | 45,992 | 42,754 | 34,262 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,971 | 2,250 | 2,165 | |||||||
NOPBT Margin | 6.07% | 5.00% | 5.94% | |||||||
Operating Taxes | (426) | 880 | 588 | |||||||
Tax Rate | 39.13% | 27.15% | ||||||||
NOPAT | 3,397 | 1,369 | 1,577 | |||||||
Net income | (1,815) -14.17% | (2,114) -76.15% | (8,865) -233.99% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (120) | (412) | ||||||||
BB yield | 0.60% | 2.70% | ||||||||
Debt | ||||||||||
Debt current | 3,703 | (2,442) | (1,639) | |||||||
Long-term debt | 3,469 | 3,249 | ||||||||
Deferred revenue | 1,295 | 2,212 | 2,322 | |||||||
Other long-term liabilities | ||||||||||
Net debt | (3,058) | (6,094) | (4,797) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,779 | 1,754 | 2,081 | |||||||
CAPEX | (83) | |||||||||
Cash from investing activities | (914) | (638) | (243) | |||||||
Cash from financing activities | (870) | (863) | (2,777) | |||||||
FCF | 1,310 | 5,182 | 7,011 | |||||||
Balance | ||||||||||
Cash | 2,379 | 1,203 | 1,417 | |||||||
Long term investments | 4,382 | 5,918 | 4,991 | |||||||
Excess cash | 4,313 | 4,871 | 4,586 | |||||||
Stockholders' equity | (84) | 1,609 | 4,322 | |||||||
Invested Capital | 7,510 | 6,367 | 6,828 | |||||||
ROIC | 48.96% | 20.75% | 17.77% | |||||||
ROCE | 40.00% | 25.89% | 17.89% | |||||||
EV | ||||||||||
Common stock shares outstanding | 91,256 | 92,557 | 92,647 | |||||||
Price | 0.22 33.33% | 0.17 3.13% | 0.16 -36.00% | |||||||
Market cap | 20,076 31.46% | 15,272 3.02% | 14,823 -16.25% | |||||||
EV | 17,187 | 9,596 | 10,958 | |||||||
EBITDA | 4,073 | 3,384 | 3,256 | |||||||
EV/EBITDA | 4.22 | 2.84 | 3.37 | |||||||
Interest | 704 | 686 | 549 | |||||||
Interest/NOPBT | 23.69% | 30.51% | 25.37% |