XNASSTI
Market cap6mUSD
Dec 24, Last price
0.43USD
1D
7.45%
1Q
17.79%
IPO
-85.82%
Name
Nubia Brand International Corp
Chart & Performance
P/E
—
P/S
—
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
0k
-100.00%
Net income
-20m
L+401.00%
CFO
-3m
L+22.13%
Dividend
Nov 07, 20190.56 USD/sh
Profile
Nubia Brand International Corp. focuses on effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or similar business combination with one or more businesses. It intends to identify, acquire, and build a business operating in the wireless telecommunications sphere. The company was incorporated in 2021 and is based in Dallas, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY |
|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | |
| Income | |||
Revenues | 19 83.11% | 10 | |
Cost of revenue | 2,772 | 2,389 | |
Unusual Expense (Income) | |||
NOPBT | (2,753) | (2,378) | |
NOPBT Margin | |||
Operating Taxes | 1,580 | 340 | (4) |
Tax Rate | |||
NOPAT | (1,580) | (3,093) | (2,378) |
Net income | (19,776) 401.00% | (3,947) 13.60% | (3,475) |
Dividends | |||
Dividend yield | |||
Proceeds from repurchase of equity | (89,038) | 128,476 | |
BB yield | |||
| Debt | |||
Debt current | 2,202 | 125 | 125 |
Long-term debt | |||
Deferred revenue | 4,322 | 4,322 | |
Other long-term liabilities | 24,343 | ||
Net debt | (40,812) | (128,279) | 117 |
| Cash flow | |||
Cash from operating activities | (2,661) | (2,179) | (2,830) |
CAPEX | (236) | (262) | |
Cash from investing activities | 88,577 | (236) | (262) |
Cash from financing activities | (86,441) | 3,045 | 3,057 |
FCF | 41,943 | (2,329) | |
| Balance | |||
Cash | 20 | 622 | 9 |
Long term investments | 42,994 | 127,783 | |
Excess cash | 43,014 | 128,404 | 8 |
Stockholders' equity | (4,191) | 123,348 | (1) |
Invested Capital | 6,525 | (117,965) | 6,814 |
ROIC | 2.83% | 5.57% | |
ROCE | |||
| EV | |||
Common stock shares outstanding | 73,210 | 73,210 | 73,211 |
Price | |||
Market cap | |||
EV | |||
EBITDA | (2,146) | (1,721) | |
EV/EBITDA | |||
Interest | |||
Interest/NOPBT | |||