Rumble Inc.

NASDAQ
RUM
Stock
Yield per half year: -34.12%
Dividend yield: 0%
Sector: Technology

Reporting Rumble Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
2.54 2.48 1.66 1.97 2.23 -13.22
Выручка, млрд $
0.0034 0.0046 0.0095 0.0394 0.081 0.0955 0.0955 0.0460 83.42
Чистая прибыль, млрд $
-0.000362 -0.0013 -0.0134 -0.0114 -0.1164 -0.3384 -0.3384 -0.0962 204.16
EV, млрд $
-0.0018 -0.001 -0.0453 1.21 0.6887 2.54 2.54 0.8785 -579.70
EBIT, млрд $
-0.000333 -0.0012 -0.0076 -0.035 -0.1371 -0.1295 -0.1295 -0.0621 155.05
EBITDA, млрд $
-0.000291 -0.0012 -0.0073 -0.0329 -0.1315 -0.1159 -0.1159 -0.0578 149.45
OIBDA, млрд $
-0.0011 -0.0045 -0.0572 -0.1506 0.0916 0.0916 -0.0244 -342.16
Баланс стоимость, млрд $
-0.002 0 -0.027 0.3396 0.2516 -0.0631 -0.0631 0.0998 99.43
FCF, млрд $
0.0011 0.0000 -0.007 -0.0414 -0.1104 -0.0942 -0.0942 -0.0504 -343.52
Операционный денежный поток, млрд $
0.0011 0.0001 -0.0052 -0.0323 -0.0929 -0.087 -0.087 -0.0435 -487.17
Операционная прибыль, млрд $
-0.000333 -0.0012 -0.0076 -0.0356 -0.1355 -0.1309 -0.1309 -0.0622 155.59
Операционные расходы, млрд $
0.0037 0.0058 0.017 0.0301 0.0704 0.0729 0.0729 0.0392 65.91
CAPEX, млрд $
0.0013 0.0013 0.0013 0.009 0.0175 0.0072 0.0072 0.0073 40.82


Balance sheet

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0019 0.0000 0.0000 0.3372 0.2183 0.114 0.114 0.1678 178.32
Short Term Investments $
0.0011 0.0011 0.0011 0.0011 0.00
Total Receivables $
0.000424 0.0011 0.0018 0.0047 0.0054 0.0098 0.0098 0.0046 54.87
Total Current Assets $
0.0023 0.0025 0.0491 0.3524 0.238 0.1361 0.1361 0.1556 122.43
Чистые активы, млрд $
0.00056 0.0000 -0.0268 0.0102 0.3396 0.3524 0.0809 396.24
Активы, млрд $
0.0025 0.000206 0.3006 0.367 0.2957 0.1953 0.1953 0.2318 293.88
Short Term Debt $
0.0000 0.000397 0.000315 0.000583 0.000976 0.001 0.001 0.0007 20.29
Long Term Debt $
0.0000
Задолженность, млрд $
0.0019 0.000182 0.0274 0.0273 0.0441 0.2584 0.2584 0.0715 327.02
Чистый долг, млрд $
-0.0018 0.0001 0.0000 -0.3358 -0.2157 -0.1122 -0.1122 -0.1331 128.53
Долг, млрд $
0.000104 0.000106 0.0015 0.0014 0.0026 0.0018 0.0018 0.0015 76.19
Interest income $
0.0000 0.003 0.0155 0.0092 127.30
Расходы на обслуживание долга $
0.000144 0.000116 0.0029 0.0011 0.007 0.0011 0.0023 117.44
Чист. проц. доходы, млрд $
0.0000 0 0.0000 0.003 0.0155 0.0155 0.0092 127.30
Goodwill $
0.000663 0.000663 0.0107 0.0040 152.71
Амортизация, млрд $
0.000124 0.000105 0.0035 0.0021 0.0056 0.0136 0.0136 0.0050 164.53
Себестоимость, млрд $
0.0018 0.0027 0.0072 0.0437 0.1462 0.1201 0.1201 0.0640 113.62
Товарно материальные запасы $
0.0000 0.0001 0 0.0131 0 0.0066 1044.55


Share

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.0014 -0.0049 -0.0527 -0.047 -0.5779 -1.66 -1.66 -0.4685 220.61
Цена акции ао 10 8.98 4.49 13.01 8.65 8.65 9.03 -2.86
Число акций ао, млн 280 280 280 242.44 201.44 204.1 204.1 241.60 -6.13
FCF/акцию 0.0042 -6.9E-5 -0.0276 -0.1706 -0.548 -0.4614 -0.4614 -0.2415 482.16


Efficiency

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -64.65 -430.73 100.06 -6.16 -39.38 -358.99 -358.99 37.18 -147.0400 -3.58
ROA, % -14.52 -93.16 -8.92 -5.39 -35.14 -137.82 -137.82 15.00 -56.0860 8.15
ROIC, % -50.76 -1546.72 127.61 28.12 -489.9567 -235.97
ROS, % -10.77 -27.57 -141.7 -28.96 -143.79 -354.35 -354.35 -354.35 22.00 -204.6300 20.12
ROCE, % -41.28 384.17 -15.6 -9.97 -52.3 604.45 205.18 205.18 43.00 146.35 -267.42
Ebit margin, % -9.91 -26.38 -112.14 -88.9 -169.34 -135.62 -135.62 -135.62 -128.3240 3.88
Рентаб EBITDA, % -8.65 -25.39 -77.43 -83.61 -162.38 -121.36 -121.36 -121.36 33.47 -113.2280 9.40
Чистая рентаб, % -10.77 -27.57 -141.7 -28.96 -143.79 -354.35 -354.35 22.00 -139.2740 66.65
Operation Margin, % -9.91 -26.38 -80.07 -90.52 -167.42 -137.04 -137.04 -137.04 25.67 -122.4180 11.35
Доходность FCF, % -0.2765 -1.86 -7.12 -3.0855 195.30


Coefficients

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-189.62 7885.03 -13.32 7885.03 52.51 2560.70 -58.74
P/BV
83.76 4.55 3.59 -42.07 -42.07 13.28 12.46 -184.18
P/S
268.68 39.27 11.17 27.81 27.81 9.65 86.73 -43.28
P/FCF
-361.71 -53.71 -47.58 -17.84 -20.92 -20.92 51.22 -100.3520 -43.45
E/P
-0.0053 -0.0051 -0.0751 -0.0591 -0.1718 -0.1718 0.03 -0.0633 100.52
EV/EBIT
5.36 0.8493 4.27 -34.59 -5.02 -19.64 -19.64 -19.64 -14.9240 -235.69
EV/EBITDA
8.54 -0.0698 0.0034 -36.78 -5.24 -21.95 -21.95 39.19 -12.8073 215.88
EV/S
-0.5307 -0.224 -4.79 30.75 8.51 26.63 26.63 26.63 9.82 17.55 -240.93
EV/FCF
-1.67 57.97 6.45 -29.27 -6.24 -27 -27 -27 75.58 -16.6120 -233.16
Debt/EBITDA
-0.4977 -0.0914 -0.3676 -0.0431 -0.0198 -0.0155 -0.0155 -0.0155 3.00 -0.0923 -46.91
Netdebt/Ebitda
8.54 0.9309 11.03 10.2 1.64 0.9684 0.9684 0.9684 1.76 4.96 -38.53
Debt/Ratio
0.0417 0.157 0.0271 0.0039 0.0088 0.0092 0.0092 0.0092 0.21 0.0116 -19.43
Debt/Equity
0.1857 -1.23 0.0497 0.0042 0.0104 -0.0285 -4.09 -4.09 1.54 -0.8108 -341.59
Debt/Net Income
-0.2872 -0.3347 -0.1126 -0.1244 -0.0224 -0.0053 -0.0053 -0.0053 2.49 -0.0540 -45.73
PEG
-34980.82 -34980.82 -34980.8200 0.00
Бета
1.97 -1.43 15.09 1.24 1.24 0.50 4.22 -10.93
Индекс Альтмана
54.25 59.36 5.87 6.73 8.26 8.26 8.99 26.89 -31.37


Dividends

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
2.5E-5 2.5E-5 0.0541 0.0541 0.0271 582.05
Дивиденд
0
Див доход, ао, %
0 0 0 0.87
Дивиденды / прибыль, %
-6.91 -1.99 -403.26 0 0 0 40.54 -137.3867 287.88


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.0017 0.003 32.84
CAPEX/Выручка, %
1.51 19.44 22.95 21.6 7.51 7.51 37.83
Персонал, чел
39 39 158 59.42