XTSXHAPB
Market cap6mUSD
Dec 23, Last price
0.05CAD
1D
0.00%
1Q
-58.33%
IPO
-91.67%
Name
Hapbee Technologies Inc
Chart & Performance
P/E
—
P/S
7.25
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
952k
-48.03%
Net income
-3m
L-26.20%
CFO
-2m
L-58.62%
Profile
Hapbee Technologies, Inc., a wearable magnetic field technology company, develops and sells wearable device products. It offers Hapbee wearable device product with patented ultra-low radio frequency energy technology that delivers low-power electromagnetic signals designed to produce sensations, such as happy, alert, focus, relax, calm, and deep sleep. The company was formerly known as Elevation Technologies, Inc. and changed its name to Hapbee Technologies, Inc. in May 2020. Hapbee Technologies, Inc. was incorporated in 2019 and is headquartered in Vancouver, Canada.
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 | 952 -48.03% | 1,831 5.26% | 1,740 235.17% | ||
Cost of revenue | 4,109 | 8,423 | 10,683 | ||
Unusual Expense (Income) | |||||
NOPBT | (3,157) | (6,591) | (8,944) | ||
NOPBT Margin | |||||
Operating Taxes | (16) | (24) | |||
Tax Rate | |||||
NOPAT | (3,157) | (6,575) | (8,919) | ||
Net income | (2,712) -26.20% | (3,674) -45.42% | (6,732) | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 542 | 2,419 | 4,762 | ||
BB yield | -10.38% | -70.15% | -31.29% | ||
| Debt | |||||
Debt current | 134 | 408 | 280 | ||
Long-term debt | 1,500 | ||||
Deferred revenue | |||||
Other long-term liabilities | 493 | 682 | |||
Net debt | 1,421 | 113 | (3,350) | ||
| Cash flow | |||||
Cash from operating activities | (2,130) | (5,148) | (5,074) | ||
CAPEX | |||||
Cash from investing activities | (20) | ||||
Cash from financing activities | 2,022 | 1,846 | 5,264 | ||
FCF | (2,175) | (5,614) | (8,919) | ||
| Balance | |||||
Cash | 213 | 295 | 3,630 | ||
Long term investments | |||||
Excess cash | 165 | 204 | 3,543 | ||
Stockholders' equity | (2,212) | 20 | 1,608 | ||
Invested Capital | 2,126 | 1,089 | 3,382 | ||
ROIC | |||||
ROCE | 3,692.31% | ||||
| EV | |||||
Common stock shares outstanding | 104,420 | 76,630 | 50,720 | ||
Price | 0.05 11.11% | 0.05 -85.00% | 0.30 -55.22% | ||
Market cap | 5,221 51.41% | 3,448 -77.34% | 15,216 -49.93% | ||
EV | 6,642 | 3,561 | 11,866 | ||
EBITDA | (2,945) | (6,379) | (8,731) | ||
EV/EBITDA | |||||
Interest | |||||
Interest/NOPBT | |||||