Wizard Entertainment (WIZD) stock price, revenue, and financials

Wizard Entertainment market cap is $10.7 m, and annual revenue was $13.90 m in FY 2018

$10.7 M

WIZD Mkt cap, 08-Jan-2020

$2.8 M

Wizard Entertainment Revenue Q3, 2019
Wizard Entertainment Gross profit (Q3, 2019)102.9 K
Wizard Entertainment Gross profit margin (Q3, 2019), %3.6%
Wizard Entertainment Net income (Q3, 2019)-666.4 K
Wizard Entertainment EBIT (Q3, 2019)-591.5 K
Wizard Entertainment Cash, 30-Sept-2019313.6 K
Wizard Entertainment EV10.5 M

Wizard Entertainment Revenue

Wizard Entertainment revenue was $13.90 m in FY, 2018

Embed Graph

Wizard Entertainment Income Statement

Annual

USDFY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Revenue

3.8m6.7m11.2m23.1m22.9m22.0m15.0m13.9m

Revenue growth, %

(6%)

Cost of goods sold

2.8m4.3m6.9m14.8m18.8m16.2m15.1m11.3m

Gross profit

950.9k2.4m4.3m8.3m4.1m5.8m(75.3k)2.6m

Gross profit Margin, %

25%36%38%36%18%26%(1%)19%

R&D expense

11.0k6.7k

General and administrative expense

958.1k822.4k981.1k2.0m2.1m2.6m1.6m1.1m

Operating expense total

4.1m2.2m3.9m6.8m8.1m7.7m5.3m3.6m

EBIT

(3.2m)197.8k343.5k1.5m(2.9m)(1.2m)(5.3m)(941.0k)

EBIT margin, %

(83%)3%3%6%(13%)(5%)(36%)(7%)

Interest expense

331.0k

Interest income

1.2k14.0

Pre tax profit

(2.0m)(1.0m)(3.6m)995.6k(4.2m)(8.4m)(5.7m)(2.6m)

Net Income

(2.0m)(1.0m)(3.6m)995.6k(4.3m)(8.5m)(5.7m)(2.6m)

Quarterly

USDQ3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019

Revenue

1.4m520.2k1.9m2.8m1.8m2.9m4.1m5.2m7.1m6.9m6.1m7.4m6.8m5.0m9.5m6.3m3.4m4.9m5.2m4.0m5.1m4.5m3.5m2.5m2.8m

Cost of goods sold

701.1k366.8k1.4m1.4m976.9k2.3m2.1m3.3m4.3m4.5m4.6m6.8m4.4m3.1m7.2m4.0m3.1m2.9m4.5m3.5m3.0m2.2m2.7m

Gross profit

733.6k153.4k421.9k1.4m816.6k565.9k2.0m1.9m2.8m2.4m1.5m605.4k2.4m1.9m2.3m2.3m307.6k1.1m622.4k999.7k592.1k377.8k102.9k

Gross profit Margin, %

51%29%23%49%46%20%49%37%39%35%25%8%35%37%24%37%9%28%12%22%17%15%4%

R&D expense

377.9k

General and administrative expense

207.2k176.7k221.3k211.2k193.7k245.5k271.3k398.9k591.2k522.2k549.9k542.0k453.9k638.4k665.1k598.0k529.2k420.6k371.4k248.2k294.4k448.7k176.7k217.2k235.3k

Operating expense total

915.9k508.4k661.4k734.1k690.5k859.5k928.8k1.2m2.0m1.7m2.1m2.1m2.0m2.1m1.9m2.0m1.7m1.6m1.3m821.6k866.6k1.0m735.4k662.3k694.4k

EBIT

(182.3k)(355.0k)(239.5k)646.5k126.1k(293.7k)1.1m692.2k759.8k668.2k(550.5k)(1.3m)903.7k129.1k475.4k476.5k(1.3m)(1.9m)(1.3m)283.3k(244.3k)(4.2k)(143.3k)(284.4k)(591.5k)

EBIT margin, %

(13%)(68%)(13%)23%7%(10%)27%13%11%10%(9%)(18%)13%3%5%8%(37%)(38%)(24%)7%(5%)0%(4%)(11%)(21%)

Interest expense

65.8k174.7k64.6k10.6k1.2k8.9k

Interest income

14.0

Pre tax profit

1.2m(3.1m)(1.1m)692.0k759.7k667.7k(981.9k)(1.8m)754.8k53.3k400.3k364.5k516.7k(2.2m)(3.7m)114.4k(505.3k)(447.5k)(223.1k)(359.3k)(666.4k)

Income tax expense

129.9k

Net Income

(1.4m)(303.9k)(2.7m)1.7m1.2m(3.1m)(1.1m)692.0k759.7k537.8k(981.9k)(1.8m)725.6k(16.1k)400.8k365.2k517.2k(2.2m)(3.7m)114.4k(505.3k)(447.5k)(223.1k)(359.3k)(666.4k)

Wizard Entertainment Balance Sheet

Annual

USDFY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Cash

422.1k2.0m3.6m5.8m4.7m4.4m1.8m1.0m

Accounts Receivable

54.2k40.5k17.8k407.1k187.8k336.0k124.4k

Prepaid Expenses

164.1k262.0k620.2k2.0m1.0m462.0k136.3k

Inventories

27.0k39.6k1.2k

Current Assets

670.0k2.3m4.3m7.8m6.5m5.6m2.8m2.1m

PP&E

8.0k3.3k51.0k264.7k250.8k215.9k165.4k99.8k

Total Assets

691.4k2.3m4.4m8.2m6.8m5.8m2.9m2.2m

Accounts Payable

1.2m684.0k1.2m1.6m1.6m937.8k2.8m2.7m

Dividends Payable

116.7k387.0k

Short-term debt

103.1k

Current Liabilities

4.1m1.2m2.1m3.9m5.4m2.7m6.3m7.1m

Non-Current Liabilities

4.8m6.5m

Total Debt

103.1k

Total Liabilities

4.1m6.0m2.1m3.9m5.4m9.2m6.3m7.1m

Common Stock

3.5k3.6k5.1k5.1k5.1k6.9k7.0k

Preferred Stock

155.04.0577.0

Additional Paid-in Capital

2.3m5.1m15.0m16.0m17.3m21.1m20.0m21.0m

Retained Earnings

(5.7m)(8.9m)(12.8m)(11.8m)(16.0m)(24.5m)(23.3m)(25.9m)

Total Equity

(3.4m)(3.8m)2.3m4.3m1.4m(3.4m)(3.4m)(4.9m)

Debt to Equity Ratio

0 x

Debt to Assets Ratio

0 x

Financial Leverage

-0.2 x-0.6 x1.9 x1.9 x5 x-1.7 x-0.9 x-0.5 x

Quarterly

USDQ3, 2011Q1, 2012Q2, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019

Cash

198.7k883.3k1.7m2.1m2.2m3.2m3.5m5.6m6.0m5.3m4.6m4.3m6.1m4.9m3.2m3.5m2.9m1.2m1.7m1.5m1.2m951.3k492.0k313.6k

Accounts Receivable

41.7k65.1k76.4k70.0k61.7k32.3k375.7k107.7k5.9k5.8k104.6k221.7k311.3k90.5k266.0k164.3k200.6k474.2k273.6k272.7k200.1k181.4k189.0k1.1k

Prepaid Expenses

198.4k469.0k402.4k554.7k581.9k377.8k1.3m1.1m1.5m2.5m2.0m2.2m2.0m787.5k513.1k882.1k746.0k314.0k491.9k274.0k630.4k104.1k180.6k106.0k

Inventories

33.9k29.9k27.0k27.0k27.0k6.7k34.7k54.9k173.3k171.6k27.2k20.8k12.4k

Current Assets

438.8k1.4m2.2m2.7m2.8m3.7m5.2m6.8m7.6m7.8m6.7m6.7m8.8m6.4m4.6m4.9m4.1m2.2m2.6m2.1m2.3m1.8m1.2m517.5k

PP&E

6.6k7.2k6.3k32.1k37.5k39.4k61.1k58.4k303.7k269.9k234.1k256.8k244.3k276.7k236.3k251.3k222.6k192.8k140.4k125.1k113.2k93.9k83.3k70.3k

Total Assets

458.7k1.4m2.2m2.8m2.9m3.7m5.3m6.9m8.0m8.9m7.1m7.0m9.0m6.7m4.9m5.2m4.3m2.4m2.8m2.2m2.5m2.1m1.5m789.2k

Accounts Payable

942.3k1.3m1.5m817.1k1.0m894.6k1.2m1.8m1.9m2.6m3.3m2.1m1.2m2.1m1.4m1.7m2.5m2.8m2.3m2.6m4.2m2.5m2.8m2.8m

Dividends Payable

85.4k170.6k234.6k457.7k543.2k

Current Liabilities

4.2m4.7m8.4m1.6m2.0m1.2m2.1m2.8m3.1m5.3m5.0m3.8m7.3m4.5m2.1m7.9m9.1m10.9m6.0m6.0m6.6m7.0m6.6m6.6m

Long-term debt

151.2k128.7k104.6k

Non-Current Liabilities

3.7m6.4m9.0k25.5k61.2k

Total Debt

151.2k128.7k104.6k

Total Liabilities

4.2m4.7m8.4m5.3m8.4m1.2m2.1m2.8m3.1m5.3m5.0m3.8m7.3m4.5m2.1m7.9m9.2m10.9m6.0m6.0m6.6m7.1m6.8m6.8m

Common Stock

3.5k3.5k3.5k3.6k3.6k5.1k5.1k5.1k5.1k5.1k5.1k5.1k5.1k5.1k5.1k6.9k6.9k6.9k6.9k6.9k6.9k7.0k7.0k7.0k

Preferred Stock

155.0270.0343.04.04.0577.0577.0577.0

Additional Paid-in Capital

2.1m3.4m4.1m5.2m5.5m14.7m15.3m15.4m15.6m16.4m16.7m17.0m17.8m17.9m18.1m21.3m21.4m21.4m20.0m20.0m20.0m21.2m21.2m21.3m

Retained Earnings

(5.8m)(6.6m)(10.3m)(7.8m)(11.0m)(12.2m)(12.1m)(11.3m)(10.8m)(12.7m)(14.5m)(13.8m)(16.0m)(15.6m)(15.3m)(24.0m)(26.2m)(29.9m)(23.2m)(23.7m)(24.2m)(26.2m)(26.5m)(27.2m)

Total Equity

(3.7m)(3.2m)(6.2m)(2.6m)(5.5m)2.5m3.2m4.1m4.8m3.7m2.2m3.2m1.7m2.3m2.8m(2.7m)(4.8m)(8.5m)(3.2m)(3.7m)(4.2m)(5.0m)(5.3m)(5.9m)

Debt to Equity Ratio

0 x0 x

Debt to Assets Ratio

0.1 x0.1 x

Financial Leverage

-0.1 x-0.4 x-0.4 x-1.1 x-0.5 x1.5 x1.6 x1.7 x1.6 x2.4 x3.3 x2.2 x5.3 x3 x1.7 x-1.9 x-0.9 x-0.3 x-0.9 x-0.6 x-0.6 x-0.4 x-0.3 x-0.1 x

Wizard Entertainment Cash Flow

Annual

USDFY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Net Income

(2.0m)(1.0m)(3.6m)995.6k(4.2m)(8.4m)(5.7m)(2.6m)

Depreciation and Amortization

2.8k3.0k7.3k45.5k119.2k159.1k147.8k80.0k

Accounts Receivable

(44.1k)(13.7k)(22.8k)17.8k(407.1k)219.3k(148.2k)211.6k

Inventories

27.0k27.0k(39.6k)(125.4k)(1.2k)1.2k

Accounts Payable

705.8k(105.0k)426.0k467.3k(16.9k)(639.7k)1.9m541.0k

Cash From Operating Activities

(1.6m)243.2k1.7m2.2m443.1k(2.5m)(2.5m)(743.5k)

Purchases of PP&E

(4.0k)(54.9k)(259.3k)(105.3k)(169.8k)(98.1k)(11.4k)

Cash From Investing Activities

(4.0k)(54.9k)(88.4k)(1.5m)(311.1k)(98.1k)(11.4k)

Cash From Financing Activities

1.5m1.3m4.0k2.5m

Net Change in Cash

(120.4k)1.5m1.7m2.2m(1.1m)(322.5k)(2.6m)(754.9k)

Interest Paid

2.9k200.0

Income Taxes Paid

575.0k

Quarterly

USDQ3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019

Net Income

(2.1m)(303.9k)(3.0m)(1.3m)1.2m(1.9m)(3.1m)692.0k1.5m2.0m(981.9k)(2.8m)(2.0m)53.3k453.6k818.1k516.7k(1.7m)(5.4m)114.4k(390.9k)(838.4k)(223.1k)(582.4k)(1.2m)

Depreciation and Amortization

2.0k851.01.7k2.4k554.02.9k4.2k3.8k7.6k27.5k25.9k53.2k85.4k37.1k77.1k117.6k43.5k85.5k119.5k25.0k48.3k63.6k12.0k24.4k36.4k

Accounts Receivable

22.5k(10.9k)(22.2k)167.1k(29.5k)40.5k8.3k358.0k89.9k(11.8k)(5.8k)(104.6k)(221.7k)95.9k316.7k141.1k23.5k(12.8k)274.5k62.4k63.3k135.9k(57.0k)(64.6k)123.3k

Inventories

33.9k29.9k(6.7k)(34.7k)(15.4k)(133.8k)(132.0k)(27.2k)(20.8k)(12.4k)1.2k1.2k1.2k

Accounts Payable

433.5k106.1k240.4k169.2k133.0k361.7k89.8k75.6k717.6k761.8k965.1k1.7m505.6k(416.6k)538.1k(194.3k)745.2k1.6m1.8m(499.2k)(156.5k)1.3m(222.2k)134.9k92.5k

Cash From Operating Activities

(1.2m)(221.6k)(6.0k)310.9k191.9k312.4k1.3m(156.2k)2.0m2.7m(104.0k)(259.0k)(482.5k)1.4m260.1k(1.2m)(798.9k)(1.4m)(3.1m)(57.8k)(303.9k)(512.8k)(57.3k)(514.8k)(694.1k)

Purchases of PP&E

(1.8k)(29.3k)(37.1k)(40.3k)(14.0k)(15.1k)(280.3k)(31.1k)(22.6k)(77.5k)(30.6k)(103.0k)(144.9k)(79.6k)(93.0k)(97.2k)(7.9k)(11.4k)(6.1k)(7.9k)(7.0k)

Cash From Investing Activities

(1.8k)(29.3k)(37.1k)(40.3k)(14.0k)(15.1k)(305.3k)(395.8k)(976.5k)(1.0m)(43.1k)(115.5k)(290.0k)(79.6k)(93.0k)(97.2k)(7.9k)(11.4k)(6.1k)(7.9k)(7.0k)

Cash From Financing Activities

893.1k682.8k1.3m1.3m4.0k4.0k

Net Change in Cash

(343.9k)461.1k1.3m1.6m162.6k275.3k1.3m(170.2k)2.0m2.4m(499.8k)(1.2m)(1.5m)1.4m144.6k(1.5m)(878.6k)(1.5m)(3.2m)(57.8k)(311.8k)(524.3k)(63.4k)(522.7k)(701.0k)

Interest Paid

1.5k857.0936.01.0k

Income Taxes Paid

495.0k

Wizard Entertainment Ratios

USDY, 2019

EV/EBIT

-17.8 x

EV/CFO

-15.2 x

Financial Leverage

-0.1 x

Wizard Entertainment Employee Rating

2.316 votes
Culture & Values
2.2
Work/Life Balance
1.7
Senior Management
2.2
Salary & Benefits
2.2
Career Opportunities
2.2
Source