CAPTW
CAPTW
Captivision Inc. WarrantIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2024 | $15.32M | $16.07M | $-9.05M | -59.06% | $-0.32 | $-7.18M |
What's going well?
Gross margins are decent at 56%, meaning the core product or service is priced well above its direct costs. No debt or interest expenses, so the company isn't weighed down by loans.
What's concerning?
Operating expenses are extremely high compared to revenue, leading to large losses. The company is burning cash and not investing much in R&D, which could hurt future growth.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2024 | $667.29K ▲ | $26.33M ▲ | $80.62M ▲ | $-51.47M ▼ |
| Q4-2023 | $476.71K ▲ | $21.52M ▼ | $67.9M ▲ | $-44M ▼ |
| Q2-2023 | $73.63K ▼ | $45.59M ▲ | $38.56M ▲ | $7.6M ▲ |
| Q4-2022 | $196.63K | $36.62M | $33.91M | $2.78M |
What's financially strong about this company?
The company has mostly tangible assets and little to no goodwill, so its reported assets are real. Inventory is being managed down, which reduces risk of unsold goods.
What are the financial risks or weaknesses?
There is not enough cash to pay bills, debt is rising, and equity is deeply negative. Both customers and the company are stretching payments, which is a sign of financial stress.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2024 | $-9.05M | $-4.62M | $8K | $4.81M | $95.29K | $-4.63M |
What's strong about this company's cash flow?
The company was able to collect a large amount of receivables, which temporarily helped cash flow. Capital spending is low, so future cash needs for equipment are limited.
What are the cash flow concerns?
Operations are burning over $4.6 million in cash each quarter, and the company has almost no cash left. It is highly dependent on outside funding to survive, with no cash cushion.
5-Year Trend Analysis
A comprehensive look at Captivision Inc. Warrant's financial evolution and strategic trajectory over the past five years.
The company’s main strengths lie in its history of innovation, a portfolio of distinctive projects that validate its G-Glass technology, and demonstrated ability to secure financing even in difficult conditions. Management has also shown a willingness to make bold strategic decisions rather than remain locked in an unprofitable status quo, as reflected in the planned shift toward an entirely new industry. Recent improvements in cash on hand, while modest, also show that it can still access capital markets when needed.
Risks are substantial. The business currently generates large losses, consumes cash, and sits on a weak balance sheet with negative equity and tight liquidity. The proposed move into gold mining introduces execution, regulatory, environmental, and commodity-price risks on top of existing financial stress. There is also clear transaction risk: the mining acquisition may be delayed, altered, or fail to close, leaving the company with a struggling legacy business and limited resources. For warrant holders in particular, these operational and financing uncertainties can have an outsized impact because the underlying equity must create significant value before the warrants become economically meaningful.
The outlook is highly uncertain and heavily dependent on the success and structure of the strategic transition. In the near term, results are likely to remain pressured as the existing business continues to lose money and management focuses on executing corporate transactions rather than scaling sales. If the mining acquisition proceeds, the company’s profile will fundamentally change, and future performance will hinge on the quality of the acquired assets, access to development capital, and operating execution in a cyclical industry. If it does not, management will need either to rehabilitate the media-glass operations under tight financial constraints or pursue another strategic alternative. In either scenario, volatility and elevated risk are likely to remain key features of the story for some time.
About Captivision Inc. Warrant
http://www.captivision.comCaptivision Inc. engages in the development and manufacture of an architectural media glass product called G-Glass which is an IT-enabled construction material capable of transforming buildings into digital media devices. The company was founded on February 24, 2023 and is headquartered in Nailsworth, the United Kingdom.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2024 | $15.32M | $16.07M | $-9.05M | -59.06% | $-0.32 | $-7.18M |
What's going well?
Gross margins are decent at 56%, meaning the core product or service is priced well above its direct costs. No debt or interest expenses, so the company isn't weighed down by loans.
What's concerning?
Operating expenses are extremely high compared to revenue, leading to large losses. The company is burning cash and not investing much in R&D, which could hurt future growth.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2024 | $667.29K ▲ | $26.33M ▲ | $80.62M ▲ | $-51.47M ▼ |
| Q4-2023 | $476.71K ▲ | $21.52M ▼ | $67.9M ▲ | $-44M ▼ |
| Q2-2023 | $73.63K ▼ | $45.59M ▲ | $38.56M ▲ | $7.6M ▲ |
| Q4-2022 | $196.63K | $36.62M | $33.91M | $2.78M |
What's financially strong about this company?
The company has mostly tangible assets and little to no goodwill, so its reported assets are real. Inventory is being managed down, which reduces risk of unsold goods.
What are the financial risks or weaknesses?
There is not enough cash to pay bills, debt is rising, and equity is deeply negative. Both customers and the company are stretching payments, which is a sign of financial stress.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2024 | $-9.05M | $-4.62M | $8K | $4.81M | $95.29K | $-4.63M |
What's strong about this company's cash flow?
The company was able to collect a large amount of receivables, which temporarily helped cash flow. Capital spending is low, so future cash needs for equipment are limited.
What are the cash flow concerns?
Operations are burning over $4.6 million in cash each quarter, and the company has almost no cash left. It is highly dependent on outside funding to survive, with no cash cushion.
5-Year Trend Analysis
A comprehensive look at Captivision Inc. Warrant's financial evolution and strategic trajectory over the past five years.
The company’s main strengths lie in its history of innovation, a portfolio of distinctive projects that validate its G-Glass technology, and demonstrated ability to secure financing even in difficult conditions. Management has also shown a willingness to make bold strategic decisions rather than remain locked in an unprofitable status quo, as reflected in the planned shift toward an entirely new industry. Recent improvements in cash on hand, while modest, also show that it can still access capital markets when needed.
Risks are substantial. The business currently generates large losses, consumes cash, and sits on a weak balance sheet with negative equity and tight liquidity. The proposed move into gold mining introduces execution, regulatory, environmental, and commodity-price risks on top of existing financial stress. There is also clear transaction risk: the mining acquisition may be delayed, altered, or fail to close, leaving the company with a struggling legacy business and limited resources. For warrant holders in particular, these operational and financing uncertainties can have an outsized impact because the underlying equity must create significant value before the warrants become economically meaningful.
The outlook is highly uncertain and heavily dependent on the success and structure of the strategic transition. In the near term, results are likely to remain pressured as the existing business continues to lose money and management focuses on executing corporate transactions rather than scaling sales. If the mining acquisition proceeds, the company’s profile will fundamentally change, and future performance will hinge on the quality of the acquired assets, access to development capital, and operating execution in a cyclical industry. If it does not, management will need either to rehabilitate the media-glass operations under tight financial constraints or pursue another strategic alternative. In either scenario, volatility and elevated risk are likely to remain key features of the story for some time.

CEO
Gary Robert Garrabrant
Compensation Summary
(Year )
Price Target
Institutional Ownership
HIGHBRIDGE CAPITAL MANAGEMENT LLC
Shares:2.36M
Value:$85.78K
TORONTO DOMINION BANK
Shares:866.52K
Value:$31.54K
ARISTEIA CAPITAL LLC
Shares:706.59K
Value:$25.72K
Summary
Showing Top 3 of 29

