XNASSNAL
Market cap83mUSD
Jan 17, Last price
2.27USD
1D
10.73%
1Q
17.62%
IPO
-24.33%
Name
Snail Inc
Chart & Performance
P/E
—
P/S
1.38
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
61m
-18.19%
Net income
-9m
L
CFO
466k
P
Profile
Snail, Inc., together with its subsidiaries, develops, markets, publishes, and distributes interactive digital entertainment for consumers worldwide. It offers games, content, and support for various platforms, including game consoles, personal computers, mobile phones, and tablets. The company was founded in 2009 and is based in Culver City, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 60,902 -18.19% | 74,444 -30.25% | |||
Cost of revenue | 53,796 | 75,506 | |||
Unusual Expense (Income) | |||||
NOPBT | 7,106 | (1,062) | |||
NOPBT Margin | 11.67% | ||||
Operating Taxes | (2,401) | (2,446) | |||
Tax Rate | |||||
NOPAT | 9,507 | 1,385 | |||
Net income | (9,086) -1,058.64% | 948 -88.81% | |||
Dividends | (8,200) | ||||
Dividend yield | 15.16% | ||||
Proceeds from repurchase of equity | (257) | 8,377 | |||
BB yield | 0.58% | -15.48% | |||
| Debt | |||||
Debt current | 13,448 | 15,874 | |||
Long-term debt | 4,276 | 10,454 | |||
Deferred revenue | 15,064 | 5,216 | |||
Other long-term liabilities | (1,171) | 457 | |||
Net debt | (6,091) | 7,090 | |||
| Cash flow | |||||
Cash from operating activities | 466 | (3,357) | |||
CAPEX | 2 | (5) | |||
Cash from investing activities | 1,210 | ||||
Cash from financing activities | (3) | 4,844 | |||
FCF | 12,425 | 3,443 | |||
| Balance | |||||
Cash | 15,198 | 12,864 | |||
Long term investments | 8,617 | 6,374 | |||
Excess cash | 20,770 | 15,516 | |||
Stockholders' equity | (15,901) | (10,658) | |||
Invested Capital | 50,319 | 47,722 | |||
ROIC | 19.39% | 3.67% | |||
ROCE | 21.54% | ||||
| EV | |||||
Common stock shares outstanding | 36,660 | 36,802 | |||
Price | 1.21 -17.69% | 1.47 | |||
Market cap | 44,359 -18.01% | 54,099 | |||
EV | 32,769 | 55,699 | |||
EBITDA | 7,106 | 7,162 | |||
EV/EBITDA | 4.61 | 7.78 | |||
Interest | 926 | ||||
Interest/NOPBT | |||||