XNAS
SWVL
Market cap44mUSD
Jun 27, Last price
4.18USD
1D
0.00%
1Q
3.21%
IPO
-98.33%
Name
Queen's Gambit Growth Capital
Chart & Performance
P/E
—
P/S
2.60
EPS
—
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
6.86%
Revenues
17m
-24.70%
Net income
-10m
L
CFO
-4m
L-60.84%
Profile
Queen's Gambit Growth Capital, a blank check company, intends to effect a merger, amalgamation, share exchange, asset acquisition, share purchase, reorganization, or related business combination with one or more businesses or entities. The company was incorporated in 2020 and is based in New York, New York.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | |||||||
Revenues | 17,207 -24.70% | 22,852 -55.62% | 51,490 34.28% | ||||
Cost of revenue | 24,767 | 30,174 | 94,460 | ||||
Unusual Expense (Income) | |||||||
NOPBT | (7,560) | (7,322) | (42,970) | ||||
NOPBT Margin | |||||||
Operating Taxes | (41) | (3,225) | |||||
Tax Rate | |||||||
NOPAT | (7,560) | (7,281) | (39,744) | ||||
Net income | (10,339) -438.26% | 3,056 -102.62% | (116,497) -17.66% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | 4,450 | 789 | 60,787 | ||||
BB yield | -4.28% | -371.53% | |||||
| Debt | |||||||
Debt current | 765 | 753 | 751 | ||||
Long-term debt | 1,487 | 2,684 | 3,935 | ||||
Deferred revenue | 194 | ||||||
Other long-term liabilities | 746 | 190 | 1,779 | ||||
Net debt | (2,707) | 515 | 2,595 | ||||
| Cash flow | |||||||
Cash from operating activities | (3,565) | (9,105) | (117,461) | ||||
CAPEX | (275) | (2,485) | |||||
Cash from investing activities | 583 | 8,793 | (8,089) | ||||
Cash from financing activities | 4,039 | 344 | 124,850 | ||||
FCF | (5,564) | (24,286) | (50,754) | ||||
| Balance | |||||||
Cash | 4,959 | 2,923 | 1,538 | ||||
Long term investments | 553 | ||||||
Excess cash | 4,099 | 1,780 | |||||
Stockholders' equity | (355,136) | (341,380) | (341,580) | ||||
Invested Capital | 356,399 | 349,148 | 347,498 | ||||
ROIC | |||||||
ROCE | |||||||
| EV | |||||||
Common stock shares outstanding | 11,026 | 4,777 | |||||
Price | 6.38 281.39% | 1.67 -51.14% | 3.43 | ||||
Market cap | 18,454 12.79% | 16,361 | |||||
EV | 15,929 | 14,765 | |||||
EBITDA | (7,090) | (6,569) | (38,694) | ||||
EV/EBITDA | |||||||
Interest | 41 | 129 | 756 | ||||
Interest/NOPBT | |||||||