XNASKXIN
Market cap2mUSD
Dec 23, Last price
1.57USD
1D
-4.27%
1Q
1,965.79%
IPO
-98.91%
Name
Kaixin Auto Holdings
Chart & Performance
P/E
—
P/S
0.08
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
54.11%
Rev. gr., 5y
-40.74%
Revenues
32m
-61.93%
Net income
-54m
L-36.70%
CFO
-2m
L-11.95%
Earnings
Mar 03, 2025
Profile
Kaixin Auto Holdings primarily engages in the sale of domestic and imported automobiles in the People's Republic of China. It focuses on automobiles brands, such as Audi, BMW, Mercedes-Benz, Land Rover, Bentley, Rolls-Royce, and Porsche. As of December 31, 2021, the company had 14 used car dealerships covering 14 cities in 12 provinces in China. It also provides financing channels to customers and other in-network dealers through partnerships with financial institutions. Kaixin Auto Holdings 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 |
|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||
Revenues | 31,535 -61.93% | 82,840 -67.37% | 253,840 665.50% | |||||
Cost of revenue | 52,519 | 130,779 | 292,798 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (20,984) | (47,939) | (38,958) | |||||
NOPBT Margin | ||||||||
Operating Taxes | (228) | 74 | (729) | |||||
Tax Rate | ||||||||
NOPAT | (20,756) | (48,013) | (38,229) | |||||
Net income | (53,563) -36.70% | (84,619) -56.81% | (195,928) 3,582.86% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 1,065 | 4,717 | ||||||
BB yield | -5.29% | -8.04% | ||||||
| Debt | ||||||||
Debt current | 2,729 | 9,424 | 6,362 | |||||
Long-term debt | 602 | 741 | 4,969 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 2,245 | |||||||
Net debt | (16,654) | 3,063 | 6,068 | |||||
| Cash flow | ||||||||
Cash from operating activities | (2,108) | (2,394) | (2,103) | |||||
CAPEX | (396) | (59) | (32) | |||||
Cash from investing activities | (3,134) | (156) | 4,267 | |||||
Cash from financing activities | 1,015 | 5,406 | 2,000 | |||||
FCF | (5,472) | (56,086) | (20,709) | |||||
| Balance | ||||||||
Cash | 2,085 | 7,102 | 5,263 | |||||
Long term investments | 17,900 | |||||||
Excess cash | 18,408 | 2,960 | ||||||
Stockholders' equity | (332,200) | (277,328) | (189,231) | |||||
Invested Capital | 402,084 | 319,402 | 229,644 | |||||
ROIC | ||||||||
ROCE | ||||||||
| EV | ||||||||
Common stock shares outstanding | 22,884 | 13,344 | 7,628 | |||||
Price | 0.88 -79.99% | 4.40 -74.28% | 17.10 -69.44% | |||||
Market cap | 20,138 -65.69% | 58,689 -55.01% | 130,435 -52.77% | |||||
EV | 6,920 | 65,943 | 144,921 | |||||
EBITDA | (18,502) | (46,258) | (38,171) | |||||
EV/EBITDA | ||||||||
Interest | 525 | 1,034 | 245 | |||||
Interest/NOPBT | ||||||||