OTCMSWRM
Market cap112kUSD
Dec 24, Last price
0.00USD
1D
100.00%
1Q
-20.00%
Jan 2017
-96.49%
Name
Appswarm Inc
Chart & Performance
P/E
—
P/S
395.76
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
53.11%
Rev. gr., 5y
-72.94%
Revenues
0k
-58.33%
Net income
-154k
L+20.61%
CFO
-77k
L+25.64%
Profile
App Swarm, Inc., an application incubation company, engages in acquiring and marketing applications for various forms of mobile devices. The company enters into stock purchase agreement or royalty arrangement with application developers for their applications; and markets those applications by utilizing various forms of social marketing and traditional marketing, as well as through agreements with application stores. It also offers services for mobile application development across various phones, tablets, and other mobile platforms. The company was founded in 2011 and is based in Las Vegas, Nevada with a satellite office in Washington, District of Columbia. As of February 11, 2013, App Swarm, Inc. operates as a subsidiary of MediaTechnics Corporation.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
| Income | |||||||||
Revenues | 285 -58.33% | 684 -95.85% | 16 4,444.63% | ||||||
Cost of revenue | 2 | 1 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (2) | (804) | 16 | ||||||
NOPBT Margin | 100.00% | ||||||||
Operating Taxes | (4) | 2 | (237) | ||||||
Tax Rate | |||||||||
NOPAT | (2) | (806) | 253 | ||||||
Net income | (154) 20.61% | (128) -87.56% | (1,028) 4,714.60% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 193 | 159 | 268 | ||||||
Long-term debt | |||||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | 193 | 159 | 261 | ||||||
| Cash flow | |||||||||
Cash from operating activities | (77) | (61) | (397) | ||||||
CAPEX | 3 | ||||||||
Cash from investing activities | 5 | ||||||||
Cash from financing activities | 77 | 55 | 400 | ||||||
FCF | 35 | 25 | 475 | ||||||
| Balance | |||||||||
Cash | 68 | 346 | 7 | ||||||
Long term investments | |||||||||
Excess cash | 54 | 312 | 6 | ||||||
Stockholders' equity | (2,032) | (1,886) | (1,733) | ||||||
Invested Capital | 2,024 | 1,916 | 1,782 | ||||||
ROIC | 14.54% | ||||||||
ROCE | 20.89% | 33.57% | |||||||
| EV | |||||||||
Common stock shares outstanding | 1,724,577 | 1,624,577 | 1,237,910 | ||||||
Price | 0.00 -50.35% | 0.00 -85.41% | 0.01 -8.00% | ||||||
Market cap | 862 -47.29% | 1,636 -80.85% | 8,542 62.76% | ||||||
EV | 1,055 | 1,795 | 8,803 | ||||||
EBITDA | 285 | 684 | 16 | ||||||
EV/EBITDA | 3,701.71 | 2,624.15 | 533.60 | ||||||
Interest | 28 | 6 | |||||||
Interest/NOPBT | 33.76% | ||||||||