XNASPODC
Market cap52mUSD
Dec 23, Last price
2.13USD
1D
-5.33%
1Q
31.48%
IPO
-36.42%
Name
Courtside Group Inc
Chart & Performance
P/E
—
P/S
1.21
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
43m
+24.99%
Net income
-15m
L+111.45%
CFO
2m
P
Profile
PodcastOne, Inc. operates as a podcast platform and publisher. The company offers its content to audiences through podcasting distribution platforms, including its website, Apple Podcasts, Spotify, Amazon Music, and others. It also produces vodcasts, branded podcasts, merchandise, and live events. In addition, the company builds, owns, and operates LaunchPadOne, a self-publishing podcast platform. The company was formerly known as Courtside Group, Inc. and changed its name to PodcastOne, Inc. in September 2023. PodcastOne, Inc. was founded in 2013 and is based in Beverly Hills, California. PodcastOne, Inc. is a subsidiary of LiveOne, Inc.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | |
| Income | ||||
Revenues | 43,302 24.99% | 34,645 7.10% | 32,348 | |
Cost of revenue | 47,417 | 36,381 | 36,548 | |
Unusual Expense (Income) | ||||
NOPBT | (4,115) | (1,736) | (4,200) | |
NOPBT Margin | ||||
Operating Taxes | 55 | 4,675 | 1,108 | |
Tax Rate | ||||
NOPAT | (4,170) | (6,411) | (5,308) | |
Net income | (14,732) 111.45% | (6,967) 93.31% | (3,604) | |
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | 1,373 | |||
BB yield | -3.02% | |||
| Debt | ||||
Debt current | 7,155 | |||
Long-term debt | ||||
Deferred revenue | ||||
Other long-term liabilities | 86 | |||
Net debt | (1,445) | 3,593 | (1,103) | |
| Cash flow | ||||
Cash from operating activities | 2,211 | (4,698) | (1,988) | |
CAPEX | (318) | (219) | (283) | |
Cash from investing activities | (1,328) | (219) | (283) | |
Cash from financing activities | (3,000) | 7,376 | ||
FCF | (6,746) | (5,498) | ||
| Balance | ||||
Cash | 1,445 | 3,562 | 1,103 | |
Long term investments | ||||
Excess cash | 1,830 | |||
Stockholders' equity | (29,611) | (12,666) | (5,699) | |
Invested Capital | 46,038 | 26,940 | 18,384 | |
ROIC | ||||
ROCE | ||||
| EV | ||||
Common stock shares outstanding | 21,768 | 110,816 | 22,861 | |
Price | 2.09 | |||
Market cap | 45,495 | |||
EV | 44,050 | |||
EBITDA | (2,967) | (1,413) | (3,566) | |
EV/EBITDA | ||||
Interest | 2,247 | 4,674 | 5 | |
Interest/NOPBT | ||||