XNASSRM
Market cap9mUSD
Dec 27, Last price
0.62USD
1D
-4.78%
1Q
-14.94%
IPO
-82.92%
Name
SRM Entertainment Inc
Chart & Performance
Profile
SRM Entertainment, Inc. designs, manufactures, and sells toys and souvenirs to theme parks. It sells its products through amusement parks, entertainment venues, and theme hotels in the United States, China, Japan, and internationally. The company was incorporated in 2022 and is based in Jupiter, Florida.
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 | 5,761 -5.19% | 6,076 127.93% | 2,666 -9.88% | ||
Cost of revenue | 7,797 | 5,718 | 2,696 | ||
Unusual Expense (Income) | |||||
NOPBT | (2,037) | 358 | (30) | ||
NOPBT Margin | 5.89% | ||||
Operating Taxes | (3) | 654 | |||
Tax Rate | |||||
NOPAT | (2,037) | 358 | (30) | ||
Net income | (2,054) -724.84% | 329 -1,231.07% | (29) -95.05% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 5,168 | ||||
BB yield | -43.37% | ||||
Debt | |||||
Debt current | 8 | 1,503 | |||
Long-term debt | 8 | ||||
Deferred revenue | |||||
Other long-term liabilities | |||||
Net debt | (2,981) | 8 | 987 | ||
Cash flow | |||||
Cash from operating activities | (767) | (30) | 453 | ||
CAPEX | (43) | (4) | (7) | ||
Cash from investing activities | (393) | (4) | (7) | ||
Cash from financing activities | 3,687 | (28) | |||
FCF | (1,556) | (611) | (989) | ||
Balance | |||||
Cash | 2,981 | 8 | 515 | ||
Long term investments | 20 | ||||
Excess cash | 2,693 | 382 | |||
Stockholders' equity | (1,357) | (1) | (331) | ||
Invested Capital | 5,481 | 8 | 1,503 | ||
ROIC | 47.41% | ||||
ROCE | 5,704.03% | ||||
EV | |||||
Common stock shares outstanding | 7,689 | 9,766 | 1,700 | ||
Price | 1.55 | ||||
Market cap | 11,917 | ||||
EV | 8,936 | ||||
EBITDA | (2,030) | 360 | (30) | ||
EV/EBITDA | |||||
Interest | 56 | 30 | |||
Interest/NOPBT | 8.39% |