XNASRTC
Market cap86mUSD
Dec 24, Last price
4.20USD
1D
27.27%
1Q
-47.30%
IPO
170.97%
Name
Baijiayun Group Ltd
Chart & Performance
P/E
—
P/S
1.45
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
42.60%
Rev. gr., 5y
1.89%
Revenues
60m
-89.96%
Net income
-82m
L+97.11%
CFO
-7m
L-91.53%
Earnings
May 28, 2025
Profile
Baijiayun Group Ltd engages in the provision of video-centric technology solutions. It offers video SaaS/PaaS, video cloud and software, and video AI and system solutions for communications and collaboration needs of enterprises of all sizes and industries. The company was founded in 2017 and is based in Beijing, China.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
| Income | ||||||||||
Revenues | 59,795 -89.96% | 595,719 768.39% | 68,600 | |||||||
Cost of revenue | 109,196 | 674,447 | 85,377 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (49,401) | (78,728) | (16,776) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | (196) | (1,637) | ||||||||
Tax Rate | ||||||||||
NOPAT | (49,205) | (78,728) | (15,139) | |||||||
Net income | (81,855) 97.11% | (41,527) 224.05% | (12,815) | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (11,820) | |||||||||
BB yield | ||||||||||
| Debt | ||||||||||
Debt current | 8,656 | 22,433 | 774 | |||||||
Long-term debt | 1,132 | 73,416 | 1,727 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 68,869 | |||||||||
Net debt | 1,085 | (24,470) | (46,968) | |||||||
| Cash flow | ||||||||||
Cash from operating activities | (6,502) | (76,721) | (17,822) | |||||||
CAPEX | (1) | (2,012) | ||||||||
Cash from investing activities | 5,615 | (27,517) | ||||||||
Cash from financing activities | (4,234) | 13,120 | ||||||||
FCF | 152,303 | (295,482) | ||||||||
| Balance | ||||||||||
Cash | 8,704 | 120,320 | 24,458 | |||||||
Long term investments | 25,012 | |||||||||
Excess cash | 5,714 | 90,534 | 46,040 | |||||||
Stockholders' equity | (108,679) | 161,381 | 2,171 | |||||||
Invested Capital | 142,251 | 784,459 | 39,060 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
| EV | ||||||||||
Common stock shares outstanding | 19,255 | 74,634 | ||||||||
Price | 3.73 -90.90% | 41.00 | ||||||||
Market cap | 71,823 -97.65% | 3,060,006 | ||||||||
EV | 72,015 | 3,035,535 | ||||||||
EBITDA | (48,057) | (68,018) | (15,809) | |||||||
EV/EBITDA | ||||||||||
Interest | 511 | |||||||||
Interest/NOPBT | ||||||||||