Loading...
XASX
AIM
Market cap81mUSD
Jul 18, Last price  
0.60AUD
1D
8.11%
1Q
-18.92%
IPO
83.21%
Name

Ai-Media Technologies Ltd

Chart & Performance

D1W1MN
P/E
P/S
1.89
EPS
Div Yield, %
Shrs. gr., 5y
7.23%
Rev. gr., 5y
29.28%
Revenues
66m
+7.23%
15,871,51716,078,62318,339,12725,423,09048,662,42059,784,02661,769,96766,236,058
Net income
-1m
L-66.62%
-1,330,512-447,988-3,882,599-12,741,152-10,691,490-4,923,715-4,017,064-1,340,996
CFO
4m
+5.81%
2,830,142952,064-1,959,636-5,774,105-17,954,4421,893,4903,370,5503,566,414
Earnings
Aug 27, 2025

Profile

Ai-Media Technologies Limited provides technology-driven captioning, transcription, and translation products and services in Australia, New Zealand, North America, and internationally. The company offers live content captions; recoded content; virtual meeting captioning, as well as Lexi, an automatic captioning service. It provides solutions for applications in companies, workplaces, events, education, government, and broadcast. The company was formerly known as Access Innovation Holdings Limited and changed its name to Ai-Media Technologies Limited in June 2021. Ai-Media Technologies Limited was founded in 2003 and is based in North Sydney, Australia.
IPO date
Sep 15, 2020
Employees
220
Domiciled in
AU
Incorporated in
AU

Valuation

Title
AUD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑06
Income
Revenues
66,236
7.23%
61,770
3.32%
Cost of revenue
101,620
43,568
Unusual Expense (Income)
NOPBT
(35,384)
18,202
NOPBT Margin
29.47%
Operating Taxes
1,045
1,711
Tax Rate
9.40%
NOPAT
(36,429)
16,491
Net income
(1,341)
-66.62%
(4,017)
-18.41%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
241
1,535
Long-term debt
824
498
Deferred revenue
Other long-term liabilities
304
391
Net debt
(10,029)
(9,086)
Cash flow
Cash from operating activities
3,566
3,371
CAPEX
(882)
(1,281)
Cash from investing activities
(9,297)
(1,649)
Cash from financing activities
(261)
(281)
FCF
(39,556)
17,815
Balance
Cash
11,094
17,148
Long term investments
(6,029)
Excess cash
7,782
8,031
Stockholders' equity
75,913
77,123
Invested Capital
68,967
58,237
ROIC
23.48%
ROCE
26.44%
EV
Common stock shares outstanding
208,709
208,136
Price
Market cap
EV
EBITDA
(30,973)
23,107
EV/EBITDA
Interest
716
Interest/NOPBT
3.93%