OTCMLEAT
Market cap44mUSD
Dec 24, Last price
7.19USD
1D
1.84%
1Q
-15.51%
Jan 2017
212.61%
IPO
-76.96%
Name
Leatt Corp
Chart & Performance
Profile
Leatt Corporation designs, develops, markets, and distributes personal protective equipment for participants of motor sports and leisure activities worldwide. The company offers Leatt-Brace system, an injection molded neck protection system designed to prevent injuries to the cervical spine and neck. It also provides helmets for head and brain protection; and body armor range, including chest protectors, full upper body protectors, upper body protection vests, back protectors, knee braces, knee and elbow guards, impact shorts and cooling vests, off-road motorcycle boots, and mountain biking shoes. In addition, the company offers other products, parts, and accessories, such as goggles; toolbelt, duffel, gear, helmet, and hydration bags; casual clothing and caps; hats; and apparels that comprises jackets, jerseys, pants, shorts, socks, and gloves, as well as aftermarket support products. Further, it acts as the original equipment manufacturer for neck braces sold by other brands. The company's products are used by riders of motorcycles, bicycles, snowmobiles, and ATVs, as well as motor racing cars and other helmeted sports. It sells its products to customers through a network of distributors and retailers; and through its online store at leatt.com. The company was formerly known as Treadzone, Inc. and changed its name to Leatt Corporation in May 2005. The company was founded in 2001 and is headquartered in Durbanville, South Africa.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 47,241 -38.11% | 76,336 5.33% | 72,476 87.74% | |||||||
Cost of revenue | 44,752 | 61,986 | 54,795 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,489 | 14,349 | 17,681 | |||||||
NOPBT Margin | 5.27% | 18.80% | 24.40% | |||||||
Operating Taxes | 576 | 3,043 | 4,041 | |||||||
Tax Rate | 23.15% | 21.21% | 22.86% | |||||||
NOPAT | 1,913 | 11,306 | 13,640 | |||||||
Net income | 803 -91.94% | 9,960 -20.79% | 12,574 184.24% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 100 | 256 | 26 | |||||||
BB yield | -0.17% | -0.22% | -0.01% | |||||||
Debt | ||||||||||
Debt current | 1,847 | 1,419 | 1,377 | |||||||
Long-term debt | 1,422 | 2,046 | 2,657 | |||||||
Deferred revenue | 142 | |||||||||
Other long-term liabilities | (142) | 320 | ||||||||
Net debt | (8,078) | (3,638) | (1,047) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,657 | 3,087 | 2,782 | |||||||
CAPEX | (2,000) | (1,144) | (1,139) | |||||||
Cash from investing activities | (1,996) | (1,042) | (1,137) | |||||||
Cash from financing activities | (1) | 289 | 596 | |||||||
FCF | 5,976 | 1,403 | 1,185 | |||||||
Balance | ||||||||||
Cash | 11,347 | 7,103 | 5,081 | |||||||
Long term investments | ||||||||||
Excess cash | 8,985 | 3,286 | 1,457 | |||||||
Stockholders' equity | 29,535 | 29,049 | 19,390 | |||||||
Invested Capital | 33,719 | 35,398 | 27,386 | |||||||
ROIC | 5.54% | 36.02% | 66.20% | |||||||
ROCE | 5.83% | 37.03% | 60.82% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,288 | 5,991 | 6,068 | |||||||
Price | 9.55 -49.74% | 19.00 -41.54% | 32.50 339.19% | |||||||
Market cap | 60,049 -47.24% | 113,825 -42.28% | 197,219 344.87% | |||||||
EV | 51,974 | 110,190 | 196,175 | |||||||
EBITDA | 3,664 | 15,448 | 18,706 | |||||||
EV/EBITDA | 14.19 | 7.13 | 10.49 | |||||||
Interest | 962 | 163 | ||||||||
Interest/NOPBT | 6.70% | 0.00% |