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 2.55 million. The enterprise value is 3.26 million.

Market Cap	2.55M
Enterprise Value	3.26M

Important Dates

The next estimated earnings date is Friday, August 22, 2025.

Earnings Date	Aug 22, 2025
Ex-Dividend Date	n/a

Share Statistics

TSXV:BECN has 56.67 million shares outstanding. The number of shares has increased by 4.86% in one year.

Current Share Class	56.67M
Shares Outstanding	56.67M
Shares Change (YoY)	+4.86%
Shares Change (QoQ)	-3.30%
Owned by Insiders (%)	53.71%
Owned by Institutions (%)	n/a
Float	23.47M

Valuation Ratios

PE Ratio	n/a
Forward PE	n/a
PS Ratio	0.78
PB Ratio	2.42
P/TBV Ratio	2.42
P/FCF Ratio	n/a
P/OCF Ratio	n/a
PEG Ratio	n/a

Enterprise Valuation

EV / Earnings	-2.11
EV / Sales	1.00
EV / EBITDA	n/a
EV / EBIT	n/a
EV / FCF	n/a

Financial Position

The company has a current ratio of 3.45, with a Debt / Equity ratio of 1.28.

Current Ratio	3.45
Quick Ratio	1.33
Debt / Equity	1.28
Debt / EBITDA	n/a
Debt / FCF	n/a
Interest Coverage	-17.89

Financial Efficiency

Return on equity (ROE) is -103.66% and return on invested capital (ROIC) is -37.99%.

Return on Equity (ROE)	-103.66%
Return on Assets (ROA)	-34.77%
Return on Invested Capital (ROIC)	-37.99%
Return on Capital Employed (ROCE)	-75.58%
Revenue Per Employee	n/a
Profits Per Employee	n/a
Employee Count	n/a
Asset Turnover	1.26
Inventory Turnover	1.25

Taxes

Income Tax	n/a
Effective Tax Rate	n/a

Stock Price Statistics

The stock price has decreased by -55.00% in the last 52 weeks. The beta is 1.90, so TSXV:BECN's price volatility has been higher than the market average.

Beta (5Y)	1.90
52-Week Price Change	-55.00%
50-Day Moving Average	0.04
200-Day Moving Average	0.05
Relative Strength Index (RSI)	54.90
Average Volume (20 Days)	7,967

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 3.26 million and -1.55 million in losses. Loss per share was -0.03.

Revenue	3.26M
Gross Profit	1.32M
Operating Income	-1.44M
Pretax Income	-1.55M
Net Income	-1.55M
EBITDA	-1.35M
EBIT	-1.44M
Loss Per Share	-0.03

Balance Sheet

The company has 631,417 in cash and 1.34 million in debt, giving a net cash position of -711,572 or -0.01 per share.

Cash & Cash Equivalents	631,417
Total Debt	1.34M
Net Cash	-711,572
Net Cash Per Share	-0.01
Equity (Book Value)	1.05M
Book Value Per Share	0.02
Working Capital	1.67M

Cash Flow

Operating Cash Flow	-1.00M
Capital Expenditures	n/a
Free Cash Flow	n/a
FCF Per Share	n/a

Margins

Gross margin is 40.37%, with operating and profit margins of -44.25% and -47.53%.

Gross Margin	40.37%
Operating Margin	-44.25%
Pretax Margin	-47.53%
Profit Margin	-47.53%
EBITDA Margin	-41.45%
EBIT Margin	-44.25%
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	-4.86%
Shareholder Yield	n/a
Earnings Yield	-60.72%
FCF Yield	n/a

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 -2.34 and a Piotroski F-Score of 3. A Z-score under 3 suggests an increased risk of bankruptcy.

Altman Z-Score	-2.34
Piotroski F-Score	3