XASXAMS
Market cap5mUSD
Dec 27, Last price
0.01AUD
1D
0.00%
1Q
-82.05%
IPO
-99.13%
Name
Atomos Ltd
Chart & Performance
P/E
—
P/S
0.24
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
52.28%
Rev. gr., 5y
-7.57%
Revenues
36m
-16.47%
Net income
-22m
L-63.38%
CFO
-9m
L+255.93%
Earnings
Feb 26, 2025
Profile
Atomos Limited, a video technology company, provides monitor-recorder content creation products worldwide. The company offers 4K and HD Apple ProRes monitor-recorders, compact and portable monitor-recorders, live/switching products, and on-set and in-studio 4K HDR production monitors, as well as related accessories. Its products are used in the production of TV/web commercials, social media contents, music videos, corporate videos, sports and live events, worships and weddings houses, documentary and wildlife, feature films, reality TV, and education and training. The company was formerly known as Tetsuwan Ltd and changed its name to Atomos Limited in October 2018. Atomos Limited was incorporated in 2009 and is based in Carlton, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | |
| Income | ||||||||
Revenues | 35,721 -16.47% | 42,763 -47.83% | 81,971 4.27% | |||||
Cost of revenue | 61,973 | 64,151 | 78,669 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (26,252) | (21,388) | 3,302 | |||||
NOPBT Margin | 4.03% | |||||||
Operating Taxes | 394 | (227) | 449 | |||||
Tax Rate | 13.60% | |||||||
NOPAT | (26,646) | (21,161) | 2,853 | |||||
Net income | (22,362) -63.38% | (61,061) 909.61% | (6,048) -243.39% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 16,215 | 16,809 | 743 | |||||
BB yield | -70.32% | -1.55% | ||||||
| Debt | ||||||||
Debt current | 1,052 | 4,370 | 3,812 | |||||
Long-term debt | 9,144 | 11,345 | 21,110 | |||||
Deferred revenue | (8,535) | |||||||
Other long-term liabilities | 83 | 1,411 | 1,171 | |||||
Net debt | 7,296 | 10,974 | 19,893 | |||||
| Cash flow | ||||||||
Cash from operating activities | (9,119) | (2,562) | (26,454) | |||||
CAPEX | (41) | (3,123) | (5,925) | |||||
Cash from investing activities | (41) | (4,921) | (5,953) | |||||
Cash from financing activities | 9,144 | 5,345 | 11,415 | |||||
FCF | (15,895) | (10,858) | (6,467) | |||||
| Balance | ||||||||
Cash | 2,900 | 2,943 | 5,001 | |||||
Long term investments | 1,798 | 28 | ||||||
Excess cash | 1,114 | 2,603 | 930 | |||||
Stockholders' equity | 2,350 | 9,770 | 58,561 | |||||
Invested Capital | 6,485 | 18,115 | 64,295 | |||||
ROIC | 5.17% | |||||||
ROCE | 5.00% | |||||||
| EV | ||||||||
Common stock shares outstanding | 1,213,662 | 515,298 | 252,007 | |||||
Price | 0.02 | 0.19 -82.24% | ||||||
Market cap | 23,060 | 47,881 -81.99% | ||||||
EV | 30,356 | 67,774 | ||||||
EBITDA | (24,642) | (18,415) | 6,522 | |||||
EV/EBITDA | 10.39 | |||||||
Interest | 1,224 | 1,970 | 527 | |||||
Interest/NOPBT | 15.96% | |||||||