OTCM
BCHPY
Market cap256mUSD
Jul 07, Last price
5.62USD
1D
-1.40%
1Q
21.91%
IPO
-61.35%
Name
BrainChip Holdings Ltd
Chart & Performance
Profile
BrainChip Holdings Ltd develops software and hardware accelerated solutions for artificial intelligence (AI) and machine learning applications in North America, Oceania, Europe, the Middle East, and Asia. The company offers Akida Neuromorphic Processor to provide ultra-low power and fast AI Edge Network for vision, audio, olfactory, and smart transducer applications; and Akida Development Environment, a machine learning framework for creating, training, and testing neural networks, as well as supporting the development of systems for edge AI on its Akida event domain neural processor. The company also provides Akida Neuromorphic System-on-Chip, an integrated solution for Edge AI device and systems. Its products are used in various applications, such as automotive and cybersecurity. The company was incorporated in 2011 and is based in Sydney, Australia.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 398 71.55% | 232 -95.42% | 5,070 218.87% | |||||||
Cost of revenue | 21,684 | 26,663 | 25,031 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (21,286) | (26,431) | (19,961) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 68 | 116 | 40 | |||||||
Tax Rate | ||||||||||
NOPAT | (21,354) | (26,548) | (20,001) | |||||||
Net income | (24,431) -15.41% | (28,881) 30.74% | (22,090) 5.29% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 21,603 | 8,211 | 25,694 | |||||||
BB yield | -2.62% | -1.93% | ||||||||
Debt | ||||||||||
Debt current | 455 | 481 | 390 | |||||||
Long-term debt | 1,840 | 2,810 | 3,596 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 172 | 186 | 150 | |||||||
Net debt | (17,705) | (11,071) | (19,134) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (15,885) | (17,532) | (19,694) | |||||||
CAPEX | (73) | (133) | (184) | |||||||
Cash from investing activities | (73) | (133) | (184) | |||||||
Cash from financing activities | 22,596 | 8,841 | 25,380 | |||||||
FCF | (19,084) | (27,870) | (20,211) | |||||||
Balance | ||||||||||
Cash | 20,000 | 14,343 | 23,120 | |||||||
Long term investments | 19 | |||||||||
Excess cash | 19,981 | 14,350 | 22,866 | |||||||
Stockholders' equity | 19,827 | 16,834 | 23,720 | |||||||
Invested Capital | 1,343 | 4,367 | 3,054 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 1,844,753 | 1,786,840 | ||||||||
Price | 0.39 129.41% | 0.17 -77.18% | 0.75 9.56% | |||||||
Market cap | 313,608 -76.44% | 1,331,196 13.87% | ||||||||
EV | 302,537 | 1,312,062 | ||||||||
EBITDA | (21,286) | (26,431) | (19,166) | |||||||
EV/EBITDA | ||||||||||
Interest | 82 | 154 | 90 | |||||||
Interest/NOPBT |