0
Signin
countryflagCA

888-969-2592

RY 151.2 -0.6636% TD 80.12 0.9577% SHOP 83.0 1.3802% CNR 158.42 -0.9751% ENB 50.51 0.0198% CP 113.01 0.9108% BMO 119.55 0.3357% TRI 227.18 0.6334% CNQ 47.185 -0.851% BN 64.45 1.7524% ATD 82.17 -0.8208% CSU 4335.0 0.7153% BNS 62.975 -0.3402% CM 69.78 0.7508% SU 53.02 0.9136% TRP 57.81 1.1018% NGT 63.51 -3.5535% WCN 241.16 -2.9029% MFC 35.73 0.7614% BCE 45.805 0.0546%

BEACN Wizardry & Magic Inc

Technology CA BECN

0.07CAD
-0.03(30.00%)

Last update at 2024-07-24T13:30:00Z

Day Range

0.070.07
LowHigh

52 Week Range

0.070.29
LowHigh

Fundamentals

  • Previous Close 0.10
  • Market Cap3.97M
  • Volume5487
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-2.30736M
  • Revenue TTM2.77M
  • Revenue Per Share TTM0.06
  • Gross Profit TTM 0.00000M
  • Diluted EPS TTM-0.06

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31
Income before tax -2.40017M -0.45115M -2.71376M
Minority interest - - -
Net income -2.40017M -0.45115M -2.71376M
Selling general administrative 2.65M 1.92M 1.42M
Selling and marketing expenses - - -
Gross profit 0.97M 1.64M 0.00000M
Reconciled depreciation 0.13M 0.13M 0.05M
Ebit - - -
Ebitda - -0.26626M -2.64680M
Depreciation and amortization - - -
Non operating income net other - - -
Operating income -2.44014M -0.72489M -1.69221M
Other operating expenses - - -
Interest expense 0.00308M 0.05M 0.02M
Tax provision - - -
Interest income - - -
Net interest income -0.00308M -0.05033M -0.02171M
Extraordinary items - - -
Non recurring - - -
Other items - - -
Income tax expense - - -
Total revenue 2.77M 4.33M 0.00000M
Total operating expenses 5.21M 5.05M 1.69M
Cost of revenue 1.81M 2.69M 0.00000M
Total other income expense net 0.04M 0.32M -0.99984M
Discontinued operations - - -
Net income from continuing ops -2.40017M -0.45115M -2.71376M
Net income applicable to common shares - - -
Preferred stock and other adjustments - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31
Total assets 4.46M 3.36M 0.46M
Intangible assets - - -
Earning assets - - -
Other current assets - 0.00615M 0.00615M
Total liab 0.90M 0.80M 0.30M
Total stockholder equity 3.56M 2.56M 0.16M
Deferred long term liab - - -
Other current liab - - -
Common stock - - -
Capital stock 6.55M 5.74M 0.94M
Retained earnings -3.94411M -3.49295M -0.77920M
Other liab - - -
Good will - - -
Other assets - - -
Cash 1.29M 2.04M 0.34M
Cash and equivalents - - -
Total current liabilities 0.69M 0.31M 0.03M
Current deferred revenue - - -
Net debt - - -
Short term debt - - -
Short long term debt 0.24M - -
Short long term debt total - - -
Other stockholder equity - 0.31M -
Property plant equipment - - -
Total current assets 4.14M 3.04M 0.37M
Long term investments - - -
Net tangible assets - - -
Short term investments - - -
Net receivables 0.22M 0.04M 0.00895M
Long term debt 0.17M 0.49M 0.28M
Inventory 1.55M 0.95M 0.01M
Accounts payable 0.36M 0.27M 0.03M
Total permanent equity - - -
Noncontrolling interest in consolidated entity - - -
Temporary equity redeemable noncontrolling interests - - -
Accumulated other comprehensive income - - -
Additional paid in capital - - -
Common stock total equity - - -
Preferred stock total equity - - -
Retained earnings total equity - - -
Treasury stock - - -
Accumulated amortization - - -
Non currrent assets other - - -
Deferred long term asset charges - - -
Non current assets total 0.31M 0.32M 0.10M
Capital lease obligations 0.06M - -
Long term debt total - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31
Investments -0.10171M -0.05025M -0.07879M
Change to liabilities - - -
Total cashflows from investing activities - - -
Net borrowings - - -
Total cash from financing activities 1.85M 1.14M 3.73M
Change to operating activities - - -
Net income -2.40017M -0.45115M -2.71376M
Change in cash -0.29786M -0.75222M 1.70M
Begin period cash flow 0.73M 2.04M 0.34M
End period cash flow 0.43M 1.29M 2.04M
Total cash from operating activities -2.04362M -1.83962M -1.95011M
Issuance of capital stock 2.29M 1.40M 3.31M
Depreciation 0.13M 0.13M 0.05M
Other cashflows from investing activities - - -
Dividends paid 0.00000M 0.00000M 0.00000M
Change to inventory 0.19M -1.01774M -0.52262M
Change to account receivables -0.09726M -0.22196M 0.00000M
Sale purchase of stock - - -
Other cashflows from financing activities - - -
Change to netincome - - -
Capital expenditures 0.10M 0.05M 0.27M
Change receivables - - -
Cash flows other operating - - -
Exchange rate changes - - -
Cash and cash equivalents changes - - -
Change in working capital 0.13M -1.69597M -0.74137M
Stock based compensation 0.09M 0.12M 0.20M
Other non cash items 0.00308M 0.05M 1.26M
Free cash flow -2.14533M -1.88986M -2.22069M

Peer Comparison

Sector: Technology Industry: Consumer Electronics

Company Change (CAD) Price (CAD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
BECN
BEACN Wizardry & Magic Inc		 -0.03 30.00% 0.07 - - 1.43 1.41 1.39 -1.7019
HAPB
Hapbee Technologies Inc		 - -% 0.13 - - 2.84 18.74 4.09 -9.6974

Reports Covered

Stock Research & News

View All

Profile

Beacn Wizardry and Magic Inc. engages in the supply of tech peripherals for gamers, YouTubers, podcasters, and various other customers creating content on the internet. It offers BEACN Mic, a USB-C microphone product; BEACN Mix, an audio controller; and BEACN Mix Create, a mixer for content creators. The company also provides BEACN Mic USB cables, BEACN USB C to A adapters, BEACN Mic foam windscreens, BEACN Mic headphone extension cables, and BEACN Mic parts kit. Beacn Wizardry and Magic Inc. is based in Vancouver, Canada.

BEACN Wizardry & Magic Inc

410-325 Howe Street, Vancouver, BC, Canada, V6C 1Z7

Key Executives

Name Title Year Born
Mr. Craig Fraser CEO & Director 1978
Mr. Daniel Davies Pres, CTO & Director 1987
Mr. Robert J. Doyle C.A., CPA CFO & Corp. Sec. 1956

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.