XTSXBNXA
Market cap30mUSD
Jan 09, Last price
0.97CAD
1D
1.05%
1Q
178.26%
IPO
36.96%
Name
Banxa Holdings Inc
Chart & Performance
P/E
—
P/S
0.15
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
393.63%
Rev. gr., 5y
109.35%
Revenues
321m
+299.76%
Net income
-4m
L-54.48%
CFO
-8m
L-29.85%
Earnings
Feb 25, 2025
Profile
Banxa Holdings Inc. operates as a payments service provider for the cryptocurrency exchanges. The company offers a conversion widget/API product to third parties who require fiat on-and off-ramps that allows to embed its product into the crypto ecosystem. The company is headquartered in Melbourne, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | |
| Income | |||||||
Revenues | 321,215 299.76% | 80,352 32.33% | 60,720 32.08% | ||||
Cost of revenue | 320,147 | 88,866 | 73,958 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 1,068 | (8,514) | (13,237) | ||||
NOPBT Margin | 0.33% | ||||||
Operating Taxes | 656 | (314) | 229 | ||||
Tax Rate | 61.43% | ||||||
NOPAT | 412 | (8,200) | (13,466) | ||||
Net income | (4,261) -54.48% | (9,360) -45.80% | (17,271) 196.34% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | 357 | ||||||
BB yield | -0.62% | ||||||
| Debt | |||||||
Debt current | 6,207 | 9,135 | 354 | ||||
Long-term debt | 6,059 | 1,253 | 1,998 | ||||
Deferred revenue | |||||||
Other long-term liabilities | 65 | 72 | 64 | ||||
Net debt | 9,272 | (341) | (7,517) | ||||
| Cash flow | |||||||
Cash from operating activities | (7,951) | (11,334) | (8,033) | ||||
CAPEX | (5) | (198) | |||||
Cash from investing activities | 379 | 2,586 | (198) | ||||
Cash from financing activities | 1,157 | 7,498 | (578) | ||||
FCF | (2,339) | (7,778) | (14,338) | ||||
| Balance | |||||||
Cash | 2,029 | 8,259 | 9,364 | ||||
Long term investments | 965 | 2,471 | 506 | ||||
Excess cash | 6,712 | 6,834 | |||||
Stockholders' equity | (18,460) | (13,810) | (4,173) | ||||
Invested Capital | 24,550 | 21,119 | 12,504 | ||||
ROIC | 1.80% | ||||||
ROCE | 17.43% | ||||||
| EV | |||||||
Common stock shares outstanding | 45,587 | 45,563 | 45,389 | ||||
Price | 0.57 | 1.26 -69.86% | |||||
Market cap | 25,985 | 57,190 -64.79% | |||||
EV | 35,257 | 49,673 | |||||
EBITDA | 1,478 | (8,092) | (12,783) | ||||
EV/EBITDA | 23.85 | ||||||
Interest | 2,402 | 1,927 | 287 | ||||
Interest/NOPBT | 224.96% | ||||||