AU
UK
CA
NZ
IND
US
Last update at 2026-06-03T13:30:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
3 Stocks Estimated To Be Trading Below Fair Value In January 2025
Thu 30 Jan 25, 12:10 PM3 Stocks That May Be Priced Below Their Estimated Worth In January 2025
Thu 30 Jan 25, 05:02 AM3 Stocks That May Be Undervalued By Up To 16.9%
Thu 30 Jan 25, 04:02 AM3 Stocks That May Be Trading Below Estimated Value
Tue 24 Dec 24, 04:07 AM3 Stocks That May Be Trading Below Their Estimated Value
Thu 21 Nov 24, 06:03 AMHistoric Crossover: Star Trek and Doctor Who Unite for Intergalactic Friendship Day
Sun 28 Jul 24, 01:30 AMPioneer Appoints Darcy Taylor as New Chief Executive Officer
Wed 20 Apr 22, 07:00 AMPioneer Appoints New Chief Financial Officer
Mon 07 Feb 22, 08:00 AM| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Income before tax | -22.17302M | -0.69006M | -0.28141M | 9.95M | -2.14441M |
| Minority interest | - | - | - | - | - |
| Net income | -18.93954M | -0.92521M | 0.09M | 10.76M | -1.88092M |
| Selling general administrative | - | 13.31M | 12.67M | 16.07M | 11.69M |
| Selling and marketing expenses | - | 23.29M | 21.50M | 35.16M | 32.28M |
| Gross profit | 37.42M | 50.77M | 42.91M | 59.71M | 59.91M |
| Reconciled depreciation | - | 9.74M | 11.41M | 7.45M | 6.10M |
| Ebit | -10.42173M | -0.49265M | 0.70M | -7.83893M | -4.90779M |
| Ebitda | -0.17194M | 9.25M | 12.11M | 4.96M | 2.87M |
| Depreciation and amortization | 10.25M | 9.74M | 11.41M | 12.80M | 7.78M |
| Non operating income net other | - | - | - | - | - |
| Operating income | -10.42173M | -0.49265M | 0.70M | -7.83893M | -3.23098M |
| Other operating expenses | 88.00M | 83.61M | 86.28M | 124.12M | 96.42M |
| Interest expense | - | - | 0.00000M | 0.48M | 1.72M |
| Tax provision | - | 0.24M | -0.36807M | -0.80160M | -0.26349M |
| Interest income | - | 0.28M | - | 0.32M | 4.65M |
| Net interest income | - | - | 0.00000M | -0.96627M | -1.71962M |
| Extraordinary items | - | -0.29000M | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | -3.23348M | 0.24M | -0.36807M | -0.80160M | -0.26349M |
| Total revenue | 77.58M | 83.12M | 86.98M | 116.28M | 93.19M |
| Total operating expenses | - | 51.26M | 42.22M | 67.55M | 63.14M |
| Cost of revenue | - | 32.35M | 44.06M | 56.57M | 33.27M |
| Total other income expense net | -11.75130M | -0.19741M | -0.97933M | 17.79M | 1.09M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | - | -0.92521M | 0.09M | 13.56M | -1.88092M |
| Net income applicable to common shares | - | -0.92521M | - | 10.76M | -1.88092M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Total assets | 46.65M | 62.57M | 69.46M | 80.25M | 82.35M |
| Intangible assets | 7.70M | 9.14M | 14.94M | 25.60M | 18.66M |
| Earning assets | - | - | - | - | - |
| Other current assets | 3.23M | - | 4.75M | 1.74M | 2.71M |
| Total liab | - | 15.71M | 20.57M | 31.73M | 58.31M |
| Total stockholder equity | 27.76M | 46.86M | 48.88M | 48.52M | 24.03M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 1.23M | - | 4.05M | 4.53M | 20.75M |
| Common stock | 85.58M | - | 87.81M | 88.27M | 74.76M |
| Capital stock | - | 85.95M | 87.81M | 88.27M | 74.76M |
| Retained earnings | -66.94582M | -48.00628M | -47.08108M | -47.16775M | -58.08998M |
| Other liab | - | - | - | - | 24.53M |
| Good will | 20.63M | 30.51M | 30.51M | 30.51M | 30.51M |
| Other assets | - | - | 0.00000M | - | 4.80M |
| Cash | 0.35M | 7.55M | 5.24M | 5.66M | 9.24M |
| Cash and equivalents | - | - | - | - | 9.24M |
| Total current liabilities | 16.54M | 13.19M | 14.12M | 19.78M | 33.79M |
| Current deferred revenue | 0.12M | - | 1.64M | 3.04M | 0.92M |
| Net debt | 4.92M | - | -5.23738M | -4.78789M | -9.11094M |
| Short term debt | 5.26M | - | - | 0.87M | 0.13M |
| Short long term debt | - | - | - | 0.87M | - |
| Short long term debt total | 5.26M | - | - | 0.87M | 0.13M |
| Other stockholder equity | 9.13M | - | 8.15M | 7.41M | 7.36M |
| Property plant equipment | - | - | - | - | 0.68M |
| Total current assets | 14.52M | 21.62M | 21.05M | 18.45M | 23.74M |
| Long term investments | - | 0.83M | 1.10M | 1.06M | 3.95M |
| Net tangible assets | - | - | - | - | -25.13720M |
| Short term investments | - | - | - | 0.05M | 0.00000M |
| Net receivables | 10.94M | 7.74M | 11.07M | 11.01M | 11.79M |
| Long term debt | - | - | - | - | - |
| Inventory | - | - | - | 0.00000M | - |
| Accounts payable | 9.93M | 9.44M | 8.42M | 11.34M | 11.99M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | - | - | 0.00000M | - | - |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | - | - | 0.15M | 1.07M | 2.77M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 32.13M | 40.94M | 48.40M | 61.80M | 58.60M |
| Capital lease obligations | - | - | - | 0.00000M | 0.13M |
| Long term debt total | - | - | - | - | 0.00000M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Investments | - | -4.20595M | -0.66094M | -1.65849M | 4.70M |
| Change to liabilities | - | - | - | - | 3.82M |
| Total cashflows from investing activities | - | -4.20595M | - | -4.11646M | 8.02M |
| Net borrowings | - | 0.00000M | - | - | -0.20175M |
| Total cash from financing activities | - | -1.85907M | -1.33256M | -9.48993M | -4.20749M |
| Change to operating activities | - | - | - | - | -2.15929M |
| Net income | - | -0.92521M | 0.09M | 10.76M | -1.88092M |
| Change in cash | -7.20651M | 2.32M | -0.42051M | -3.58426M | 4.83M |
| Begin period cash flow | 7.55M | 5.24M | 5.66M | 9.24M | 4.42M |
| End period cash flow | 0.35M | 7.55M | 5.24M | 5.66M | 9.24M |
| Total cash from operating activities | - | 8.38M | 1.57M | 10.02M | 1.02M |
| Issuance of capital stock | - | - | - | - | 24.53M |
| Depreciation | 10.25M | 9.74M | 11.41M | 12.80M | 6.10M |
| Other cashflows from investing activities | - | -4.13045M | - | 0.00000M | 9.12M |
| Dividends paid | - | - | - | 0.00000M | 6.30M |
| Change to inventory | - | - | - | - | -6.43494M |
| Change to account receivables | -0.49335M | 0.63M | -0.06330M | 0.24M | 0.71M |
| Sale purchase of stock | -0.37011M | -1.85907M | -0.46256M | -0.32230M | 0.38M |
| Other cashflows from financing activities | -5.26474M | - | -0.87000M | -10.00000M | 2.29M |
| Change to netincome | - | - | - | - | -1.30466M |
| Capital expenditures | 0.00000M | 4.21M | 0.66M | 4.12M | 1.10M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -1.95016M | -1.34546M | -10.44290M | 3.73M | -1.90349M |
| Stock based compensation | - | 0.76M | 0.74M | 2.53M | 5.04M |
| Other non cash items | -5.06471M | 0.61M | -0.01802M | -18.98613M | -3.49880M |
| Free cash flow | - | 4.18M | 0.91M | 5.91M | -0.08622M |
Sector: Communication Services Industry: Electronic Gaming & Multimedia
| 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) |
|---|---|---|---|---|---|---|---|---|
| EAGR East Side Games Group Inc |
-0.005 5.88% | 0.08 | - | 4.71 | 0.13 | 0.36 | 0.19 | 81.88 |
| VRTS Vertiqal Studios |
- -% | 0.01 | - | - | 1.47 | 1.66 | 2.42 | -5.384 |
East Side Games Group Inc., through its subsidiaries, develops, operates, and publishes free-to-play casual mobile games in Canada, the United States, and Europe. It also engages in the sale of in-game virtual items which enhances the game-playing experience through advertising. The company was formerly known as Leaf Mobile Inc. and changed its name to East Side Games Group Inc. in May 2022. East Side Games Group Inc. was founded in 2018 and is headquartered in Vancouver, Canada.
1055 Dunsmuir Street, Vancouver, BC, Canada, V6C 3A8
| Name | Title | Year Born |
|---|---|---|
| Mr. Jason Bailey | Exec. Chair, Chief Revenue Officer & CEO | 1973 |
| Mr. James Mckenzie MacCallum C.A., C.F.A., CPA | Chief Financial Officer | 1970 |
| Mr. Franklin Derek Lew | Sec. & Director | 1971 |
| Mr. Omar Abdelwahed | Technical Director | NA |
| Mr. James Wagner | Director of Product | NA |
| Mr. Jason Bailey | Executive Chair & CEO | 1973 |
| Jason Chan C.A., C.F.A., CPA | Interim Chief Financial Officer | NA |
| Ms. Lisa Shek | Chief Operating Officer | NA |
| Mr. James Wagner | Chief of Product | NA |
| Mr. Wally Nguyen | Chief Revenue Officer | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.
Please wait processing your request...