XSTOCS
Market cap497mUSD
Dec 20, Last price
82.40SEK
1D
-5.72%
1Q
32.90%
IPO
-28.35%
Name
CoinShares International Ltd
Chart & Performance
P/E
—
P/S
9.20
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
2.44%
Rev. gr., 5y
32.50%
Revenues
43m
-16.08%
Net income
-453m
L
CFO
-107m
L
Dividend
Dec 27, 20240.44179 SEK/sh
Earnings
Feb 18, 2025
Profile
CoinShares International Limited engages in the digital assets and blockchain technology business. It offers electronic trading, liquidity provisioning, and risk management services; advisory services; and exchange traded products. The company was formerly known as Global Advisors (Holdings) Limited and changed its name to CoinShares International Limited in June 2020. CoinShares International Limited was incorporated in 2008 and is based in Saint Helier, Jersey.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 43,083 -16.08% | 51,337 -36.43% | 80,755 339.14% | |||
Cost of revenue | 28,644 | 36,721 | 31,839 | |||
Unusual Expense (Income) | ||||||
NOPBT | 14,439 | 14,616 | 48,916 | |||
NOPBT Margin | 33.51% | 28.47% | 60.57% | |||
Operating Taxes | 574 | 369 | 1,056 | |||
Tax Rate | 3.97% | 2.52% | 2.16% | |||
NOPAT | 13,865 | 14,247 | 47,859 | |||
Net income | (453,126) -187.10% | 520,216 -121.56% | (2,412,322) 73.47% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | (3,666) | (436) | 12,766 | |||
BB yield | 0.13% | 0.03% | -0.22% | |||
| Debt | ||||||
Debt current | 1,287 | 28,424 | 161,592 | |||
Long-term debt | 28,517 | 44,175 | 413 | |||
Deferred revenue | ||||||
Other long-term liabilities | 29 | |||||
Net debt | (40,628) | 1,020 | 127,539 | |||
| Cash flow | ||||||
Cash from operating activities | (106,779) | 134,384 | (1,758,100) | |||
CAPEX | (1,031) | (399) | ||||
Cash from investing activities | 6,908 | 77,499 | 1,628,223 | |||
Cash from financing activities | (4,393) | 20,058 | 12,554 | |||
FCF | (241) | (152,087) | 68,316 | |||
| Balance | ||||||
Cash | 25,508 | 26,568 | 1,004,788 | |||
Long term investments | 44,924 | 45,012 | (970,323) | |||
Excess cash | 68,278 | 69,013 | 30,427 | |||
Stockholders' equity | (245,556) | 173,188 | 2,966,322 | |||
Invested Capital | 511,638 | 184,380 | 328,700 | |||
ROIC | 3.98% | 5.55% | 25.09% | |||
ROCE | 5.43% | 5.77% | 13.62% | |||
| EV | ||||||
Common stock shares outstanding | 67,288 | 72,140 | 69,923 | |||
Price | 41.30 108.59% | 19.80 -75.85% | 82.00 | |||
Market cap | 2,778,991 94.56% | 1,428,373 -75.09% | 5,733,666 | |||
EV | 2,738,364 | 1,429,393 | 8,658,296 | |||
EBITDA | 17,642 | 17,499 | 50,186 | |||
EV/EBITDA | 155.22 | 81.69 | 172.52 | |||
Interest | 6,902 | 6,330 | 7,045 | |||
Interest/NOPBT | 47.80% | 43.31% | 14.40% | |||