Beacn Wizardry and Magic Inc. (TSXV:BECN)

Beacn Wizardry and Magic Statistics

Total Valuation

TSXV:BECN has a market cap or net worth of CAD 1.79 million. The enterprise value is 2.92 million.

Market Cap	1.79M
Enterprise Value	2.92M

Important Dates

The next estimated earnings date is Thursday, April 30, 2026.

Earnings Date	Apr 30, 2026
Ex-Dividend Date	n/a

Share Statistics

TSXV:BECN has 59.71 million shares outstanding. The number of shares has decreased by -1.73% in one year.

Current Share Class	59.71M
Shares Outstanding	59.71M
Shares Change (YoY)	-1.73%
Shares Change (QoQ)	+0.24%
Owned by Insiders (%)	53.81%
Owned by Institutions (%)	n/a
Float	24.82M

Valuation Ratios

PE Ratio	n/a
Forward PE	n/a
PS Ratio	0.58
PB Ratio	12.34
P/TBV Ratio	12.34
P/FCF Ratio	n/a
P/OCF Ratio	n/a
PEG Ratio	n/a

Enterprise Valuation

EV / Earnings	-1.94
EV / Sales	0.94
EV / EBITDA	n/a
EV / EBIT	n/a
EV / FCF	-18.36

Financial Position

The company has a current ratio of 0.94, with a Debt / Equity ratio of 9.59.

Current Ratio	0.94
Quick Ratio	0.26
Debt / Equity	9.59
Debt / EBITDA	n/a
Debt / FCF	-8.75
Interest Coverage	-10.53

Financial Efficiency

Return on equity (ROE) is -168.03% and return on invested capital (ROIC) is -38.24%.

Return on Equity (ROE)	-168.03%
Return on Assets (ROA)	-32.67%
Return on Invested Capital (ROIC)	-38.24%
Return on Capital Employed (ROCE)	-672.01%
Weighted Average Cost of Capital (WACC)	10.41%
Revenue Per Employee	n/a
Profits Per Employee	n/a
Employee Count	n/a
Asset Turnover	1.21
Inventory Turnover	1.18

Taxes

Income Tax	n/a
Effective Tax Rate	n/a

Stock Price Statistics

The stock price has decreased by -62.50% in the last 52 weeks. The beta is 1.57, so TSXV:BECN's price volatility has been higher than the market average.

Beta (5Y)	1.57
52-Week Price Change	-62.50%
50-Day Moving Average	0.04
200-Day Moving Average	0.08
Relative Strength Index (RSI)	47.10
Average Volume (20 Days)	35,298

Short Selling Information

Short Interest	n/a
Short Previous Month	n/a
Short % of Shares Out	n/a
Short % of Float	n/a
Short Ratio (days to cover)	n/a

Income Statement

In the last 12 months, TSXV:BECN had revenue of CAD 3.11 million and -1.50 million in losses. Loss per share was -0.03.

Revenue	3.11M
Gross Profit	1.21M
Operating Income	-1.34M
Pretax Income	-1.50M
Net Income	-1.50M
EBITDA	-1.25M
EBIT	-1.34M
Loss Per Share	-0.03

Balance Sheet

The company has 263,447 in cash and 1.39 million in debt, with a net cash position of -1.13 million or -0.02 per share.

Cash & Cash Equivalents	263,447
Total Debt	1.39M
Net Cash	-1.13M
Net Cash Per Share	-0.02
Equity (Book Value)	145,140
Book Value Per Share	0.00
Working Capital	-92,211

Cash Flow

In the last 12 months, operating cash flow was -47,855 and capital expenditures -111,199, giving a free cash flow of -159,054.

Operating Cash Flow	-47,855
Capital Expenditures	-111,199
Free Cash Flow	-159,054
FCF Per Share	-0.00

Margins

Gross margin is 39.02%, with operating and profit margins of -43.07% and -48.34%.

Gross Margin	39.02%
Operating Margin	-43.07%
Pretax Margin	-48.34%
Profit Margin	-48.34%
EBITDA Margin	-40.28%
EBIT Margin	-43.07%
FCF Margin	n/a

Dividends & Yields

TSXV:BECN does not appear to pay any dividends at this time.

Dividend Per Share	n/a
Dividend Yield	n/a
Dividend Growth (YoY)	n/a
Years of Dividend Growth	n/a
Payout Ratio	n/a
Buyback Yield	1.73%
Shareholder Yield	1.73%
Earnings Yield	-84.00%
FCF Yield	-8.88%

Fair Value

There are several formulas that can be used to estimate the intrinsic value of a stock.

Lynch Fair Value	n/a
Lynch Upside	n/a
Graham Number	n/a
Graham Upside	n/a

Stock Splits

This stock does not have any record of stock splits.

Last Split Date	n/a
Split Type	n/a
Split Ratio	n/a

Scores

TSXV:BECN has an Altman Z-Score of -6.69 and a Piotroski F-Score of 3. A Z-score under 3 suggests an increased risk of bankruptcy.

Altman Z-Score	-6.69
Piotroski F-Score	3