Intema Solutions Inc
React Gaming Group Inc. provides email marketing campaigns deployment and web services to large companies worldwide. It operates LOOT.BET, an online gaming and esports betting platform; and Compete.gg, a social gaming platform that allows users to engage in competitive events, tournaments, and 1v1 wagering. The company also operates Rainbow 6, Rocket League, Super Smash Bros Ultimate, CSGO, iRaci… Read more
Intema Solutions Inc (ITMZF) - Net Assets
Latest net assets as of September 2022: $9.77 Million USD
Based on the latest financial reports, Intema Solutions Inc (ITMZF) has net assets worth $9.77 Million USD as of September 2022.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($17.58 Million) and total liabilities ($7.81 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $9.77 Million |
| % of Total Assets | 55.58% |
| Annual Growth Rate | 14.99% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 724.38 |
Intema Solutions Inc - Net Assets Trend (2015–2021)
This chart illustrates how Intema Solutions Inc's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Intema Solutions Inc (2015–2021)
The table below shows the annual net assets of Intema Solutions Inc from 2015 to 2021.
| Year | Net Assets | Change |
|---|---|---|
| 2021-12-31 | $3.21 Million | +1598.12% |
| 2020-12-31 | $188.74K | -59.63% |
| 2019-12-31 | $467.53K | +161.36% |
| 2018-12-31 | $-762.01K | -383.41% |
| 2017-12-31 | $-157.63K | -119.37% |
| 2016-12-31 | $813.70K | -41.29% |
| 2015-12-31 | $1.39 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Intema Solutions Inc's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 990191600.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2021)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | $18.60 Million | 580.21% |
| Total Equity | $3.21 Million | 100.00% |
Intema Solutions Inc Competitors by Market Cap
The table below lists competitors of Intema Solutions Inc ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
NIPPON MEAT PACKERS - Dusseldorf Stock Exchang
DU:NI6
|
$356.25K |
|
Genesis AI Corp.
PINK:AIGFF
|
$356.36K |
|
CAPITAL POWER
BE:2CP
|
$356.42K |
|
Sempio Co.
KQ:007540
|
$356.51K |
|
MATADOR RES
BE:7MR
|
$356.00K |
|
NSAV Holding Inc
PINK:NSAV
|
$355.96K |
|
LUNGLIFE AI INC. DL-0001
F:9H4
|
$355.70K |
|
KROPZ PLC LS-001
F:67W
|
$355.67K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Intema Solutions Inc's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2020 to 2021, total equity changed from 188,739 to 3,205,021, a change of 3,016,282 (1598.1%).
- Net loss of 5,183,181 reduced equity.
- New share issuances of 3,404,217 increased equity.
- Other factors increased equity by 4,795,246.
Equity Change Factors (2020 to 2021)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $-5.18 Million | -161.72% |
| Share Issuances | $3.40 Million | +106.22% |
| Other Changes | $4.80 Million | +149.62% |
| Total Change | $- | 1598.12% |
Book Value vs Market Value Analysis
This analysis compares Intema Solutions Inc's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.09x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | $0.00 | $0.00 | x |
| 2018-12-31 | $-0.02 | $0.00 | x |
| 2019-12-31 | $0.01 | $0.00 | x |
| 2020-12-31 | $0.00 | $0.00 | x |
| 2021-12-31 | $0.02 | $0.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Intema Solutions Inc utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -161.72%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -4079.29%
- • Asset Turnover: 0.01x
- • Equity Multiplier: 4.46x
- Recent ROE (-161.72%) is below the historical average (-153.21%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2015 | -70.98% | -106.12% | 0.42x | 1.58x | $-1.12 Million |
| 2016 | -128.87% | -117.55% | 0.52x | 2.11x | $-1.13 Million |
| 2017 | 0.00% | -119.20% | 0.89x | 0.00x | $-958.01K |
| 2018 | 0.00% | -166.62% | 1.36x | 0.00x | $-929.79K |
| 2019 | -125.04% | -114.83% | 0.52x | 2.10x | $-631.34K |
| 2020 | -585.87% | -768.89% | 0.13x | 5.83x | $-1.12 Million |
| 2021 | -161.72% | -4079.29% | 0.01x | 4.46x | $-5.50 Million |
Industry Comparison
This section compares Intema Solutions Inc's net assets metrics with peer companies in the Gambling industry.
Industry Context
- Industry: Gambling
- Average net assets among peers: $801,162,083
- Average return on equity (ROE) among peers: 8.72%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Intema Solutions Inc (ITMZF) | $9.77 Million | -70.98% | 0.80x | $356.12K |
| Apple iSports Group Inc (AAPI) | $-5.31 Million | 0.00% | 0.00x | $44.40 Million |
| Accel Entertainment Inc (ACEL) | $-43.01 Million | 0.00% | 0.00x | $465.17 Million |
| PlayAGS Inc (AGS) | $135.80 Million | -15.35% | 4.39x | $436.80 Million |
| AGTech Holdings Limited (AGTEF) | $2.30 Billion | 14.45% | 0.75x | $48.64 Million |
| Ainsworth Game Technology Limited (AINSF) | $320.24 Million | 1.65% | 0.33x | $27.14 Million |
| Aristocrat Leisure Limited (ARLUF) | $1.73 Billion | 31.32% | 2.37x | $20.17 Billion |
| Bragg Gaming Group Inc (BRAG) | $70.25 Million | -5.46% | 0.47x | $32.17 Million |
| Brightstar Lottery PLC (BRSL) | $1.98 Billion | 13.90% | 4.27x | $116.29K |
| Betsson AB (BTSBF) | $759.20 Million | 23.35% | 0.58x | $1.61 Billion |
| Betsson AB (publ) (BTSNY) | $759.20 Million | 23.35% | 0.58x | $1.39 Billion |