Data is not available at this time.
Nvni Group Limited Warrants represent derivative securities tied to Nvni Group Limited, a company whose core operations and market positioning remain undisclosed in available data. Warrants typically provide holders the right to purchase equity at a predetermined price, suggesting Nvni Group may use these instruments for capital raising or strategic financing. The absence of detailed business model disclosures limits insights into its industry, revenue streams, or competitive positioning. Without explicit data on its operational focus, the warrants' value hinges on the underlying company's performance, which currently lacks transparency. The financials indicate significant losses, raising questions about the viability of the warrants as an investment vehicle absent a turnaround.
Nvni Group reported revenue of $193.3 million for FY 2024, alongside a net loss of $86.2 million, reflecting a diluted EPS of -$3.73. Operating cash flow was positive at $38.6 million, but capital expenditures were minimal at -$1.8 million, indicating limited reinvestment. The disparity between revenue and profitability suggests inefficiencies or high costs, though specifics are unavailable.
The company’s negative earnings and EPS highlight weak earnings power, with no evidence of capital efficiency improvements. The warrants’ value is contingent on future profitability, which current metrics do not support. Operating cash flow, while positive, may not suffice to offset the substantial net loss, raising concerns about sustainable cash generation.
Nvni Group holds $18.0 million in cash against $68.6 million in total debt, signaling potential liquidity strain. The debt-heavy balance sheet, coupled with persistent losses, may constrain financial flexibility. Warrants could dilute equity further if exercised, exacerbating leverage unless proceeds are deployed effectively.
No dividend payments were made in FY 2024, aligning with the company’s loss-making status. Growth trends are indeterminable without historical data or segment details. The warrants’ exercise could influence future equity structure but offer no income to holders.
The warrants’ valuation is speculative, hinging on Nvni Group’s ability to reverse losses and leverage its revenue base. Market expectations are unclear, with no discernible catalysts for warrant appreciation absent operational improvements.
Strategic advantages are undocumented, and the outlook remains uncertain due to financial distress. Warrants may appeal only to speculative investors betting on a turnaround, given the lack of fundamental support.
Company filings (CIK: 0001965143), limited public disclosures
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |