No data to show
XNAS
BTOG
Market cap475kUSD
Apr 11, Last price
0.14USD
1D
-5.33%
1Q
-83.84%
IPO
-96.82%
Name
Bit Origin Ltd
Chart & Performance
P/E
—
P/S
0.16
EPS
—
Div Yield, %
—
Shrs. gr., 5y
38.43%
Rev. gr., 5y
-51.03%
Revenues
3m
-53.87%
Net income
-18m
L-37.87%
CFO
-8m
L+17.27%
Profile
Bit Origin Limited engages in the wholesale and retail of feed raw material in China. It distributes feed raw materials consisting of soybean meal and soybean oil. The company sells its products to animal husbandry businesses, feed solution manufacturers, and trading companies. The company was formerly known as China Xiangtai Food Co., Ltd. and changed its name to Bit Origin Limited in April 2022. Bit Origin Limited was incorporated in 2018 and is headquartered in Chongqing, China.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | |
| Income | |||||||||
Revenues | 2,888 -53.87% | 6,261 3,155.03% | 192 -99.76% | ||||||
Cost of revenue | 7,723 | 13,809 | 6,251 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | (4,835) | (7,547) | (6,058) | ||||||
NOPBT Margin | |||||||||
Operating Taxes | (9,348) | ||||||||
Tax Rate | |||||||||
NOPAT | (4,835) | (7,547) | 3,290 | ||||||
Net income | (17,532) -37.87% | (28,216) -971.04% | 3,239 -126.34% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 3,994 | 35,045 | |||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 1,880 | 1,589 | 831 | ||||||
Long-term debt | 3,284 | 486 | 1,006 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | 1,475 | ||||||||
Net debt | 3,755 | (330) | (1,180) | ||||||
| Cash flow | |||||||||
Cash from operating activities | (7,929) | (6,762) | (14,289) | ||||||
CAPEX | (115) | (8,303) | |||||||
Cash from investing activities | 1,023 | 4,270 | (11,306) | ||||||
Cash from financing activities | 8,299 | 2,491 | 25,991 | ||||||
FCF | 432 | (3,186) | (15,092) | ||||||
| Balance | |||||||||
Cash | 1,409 | 16 | 18 | ||||||
Long term investments | 2,390 | 3,000 | |||||||
Excess cash | 1,265 | 2,093 | 3,008 | ||||||
Stockholders' equity | (80,157) | (63,185) | (35,065) | ||||||
Invested Capital | 86,231 | 75,522 | 66,432 | ||||||
ROIC | 6.36% | ||||||||
ROCE | |||||||||
| EV | |||||||||
Common stock shares outstanding | 5,242 | 3,319 | 2,016 | ||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | (3,934) | (2,185) | (5,782) | ||||||
EV/EBITDA | |||||||||
Interest | 498 | 227 | 54 | ||||||
Interest/NOPBT | |||||||||