OTCMCIIT
Market cap59mUSD
Dec 16, Last price
4.00USD
1D
14.05%
1Q
-16.67%
Jan 2017
21,064.02%
IPO
1,500.00%
Name
Tianci International Inc
Chart & Performance
P/E
—
P/S
130.69
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
-61.89%
Rev. gr., 5y
%
Revenues
9m
+1,804.75%
Net income
54k
P
CFO
113k
-65.27%
Profile
Tianci International, Inc. does not have significant operations. The company intends to identify and merge with an operating company. Previously, it was engaged in the development of computer games. The company is based in Shenzhen, the People's Republic of China. Tianci International, Inc. is a subsidiary of Silver Glory Group Limited.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024‑07 | 2023‑07 | 2022‑07 | 2021‑07 | 2020‑07 | 2019‑07 | 2018‑07 | 2017‑07 | 2016‑07 | 2015‑07 | |
| Income | ||||||||||
Revenues | 8,617 1,804.75% | 452 -39.91% | 753 | |||||||
Cost of revenue | 8,449 | 796 | 731 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 168 | (344) | 22 | |||||||
NOPBT Margin | 1.95% | 2.88% | ||||||||
Operating Taxes | 36 | 12 | 32 | |||||||
Tax Rate | 21.33% | 146.10% | ||||||||
NOPAT | 132 | (356) | (10) | |||||||
Net income | 54 -115.96% | (341) 37.73% | (248) 233.06% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 513 | 66 | ||||||||
BB yield | ||||||||||
| Debt | ||||||||||
Debt current | 4 | 195 | ||||||||
Long-term debt | 9 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (413) | (243) | 136 | |||||||
| Cash flow | ||||||||||
Cash from operating activities | 113 | 325 | (206) | |||||||
CAPEX | (1) | |||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | 44 | (89) | 211 | |||||||
FCF | (607) | 633 | (725) | |||||||
| Balance | ||||||||||
Cash | 413 | 256 | 9 | |||||||
Long term investments | 50 | |||||||||
Excess cash | 234 | 21 | ||||||||
Stockholders' equity | (172) | (284) | (1,643) | |||||||
Invested Capital | 962 | 11 | 1,601 | |||||||
ROIC | 27.19% | |||||||||
ROCE | 21.30% | 126.38% | ||||||||
| EV | ||||||||||
Common stock shares outstanding | 10,561 | 3,315 | 1,500 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 169 | (344) | 22 | |||||||
EV/EBITDA | ||||||||||
Interest | ||||||||||
Interest/NOPBT | ||||||||||