XNASABTS
Market cap15mUSD
Dec 24, Last price
0.45USD
1D
0.67%
1Q
-10.46%
IPO
-50.26%
Name
Moxian (BVI) Inc
Chart & Performance
P/E
—
P/S
9.47
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
21.42%
Rev. gr., 5y
37.68%
Revenues
2m
+922.66%
Net income
-13m
L-41.43%
CFO
2m
P
Profile
Moxian (BVI) Inc provides internet media marketing and bitcoin mining services. The company operates an online-to-offline business that provides an online platform for small and medium-sized enterprises with physical stores to conduct business online, interact with existing customers, and obtain new ones. It also operates the Games Channel, an application that develops contacts with the mobile gaming industry in China. Moxian (BVI) Inc was incorporated in 2010 and is headquartered in Beijing, the People's Republic of China.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
| Income | |||||||||
Revenues | 1,682 922.66% | 164 -25.03% | 219 -76.83% | ||||||
Cost of revenue | 2,361 | 2,128 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (680) | (1,964) | 219 | ||||||
NOPBT Margin | 100.00% | ||||||||
Operating Taxes | 670 | (237) | |||||||
Tax Rate | |||||||||
NOPAT | (680) | (2,633) | 456 | ||||||
Net income | (12,605) -41.43% | (21,520) 685.45% | (2,740) -3,867.88% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 40,000 | 3,984 | |||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | |||||||||
Long-term debt | |||||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | (884) | (9,593) | (2,507) | ||||||
| Cash flow | |||||||||
Cash from operating activities | 1,756 | (7,315) | (1,102) | ||||||
CAPEX | (9,251) | (32,707) | |||||||
Cash from investing activities | (3,357) | (32,707) | |||||||
Cash from financing activities | 40,000 | 3,596 | |||||||
FCF | 4,180 | (16,958) | 1,211 | ||||||
| Balance | |||||||||
Cash | 884 | 2,505 | 2,507 | ||||||
Long term investments | 7,088 | ||||||||
Excess cash | 800 | 9,585 | 2,496 | ||||||
Stockholders' equity | (77,978) | (65,372) | (42,739) | ||||||
Invested Capital | 89,290 | 89,290 | 49,306 | ||||||
ROIC | 1.02% | ||||||||
ROCE | 3.34% | ||||||||
| EV | |||||||||
Common stock shares outstanding | 35,555 | 34,221 | 18,935 | ||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 4,294 | 4,301 | 219 | ||||||
EV/EBITDA | |||||||||
Interest | 19 | 62 | |||||||
Interest/NOPBT | 28.27% | ||||||||