XASXBDT
Market cap5mUSD
Jan 13, Last price
0.06AUD
1D
0.00%
1Q
-18.06%
IPO
-91.45%
Name
BirdDog Technology Ltd
Chart & Performance
P/E
—
P/S
0.52
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
-0.98%
Rev. gr., 5y
55.23%
Revenues
18m
-36.47%
Net income
-17m
L+203.38%
CFO
-5m
L+812.17%
Profile
Birddog Technology Limited develops and manufactures hardware and software video technology solutions. It provides converters; cameras; encoders and decoders; audio visual products; controllers; software; keyboards; and other accessories under the brand NDI. The company sells its products via a network of distributors and resellers, as well as directly to individuals and organizations within professional video, corporate AV, and digital signage solutions market. Birddog Technology Limited was founded in 2016 and is based in Collingwood, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | |
| Income | ||||||
Revenues | 18,301 -36.47% | 28,805 -24.68% | 38,243 0.07% | |||
Cost of revenue | 25,750 | 31,648 | 34,928 | |||
Unusual Expense (Income) | ||||||
NOPBT | (7,449) | (2,843) | 3,315 | |||
NOPBT Margin | 8.67% | |||||
Operating Taxes | 564 | 751 | (502) | |||
Tax Rate | ||||||
NOPAT | (8,013) | (3,594) | 3,817 | |||
Net income | (16,898) 203.38% | (5,570) 173.17% | (2,039) -250.59% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | (694) | (948) | 30,880 | |||
BB yield | 4.63% | 3.32% | -130.68% | |||
| Debt | ||||||
Debt current | 216 | 211 | 180 | |||
Long-term debt | 2,746 | 3,173 | 3,390 | |||
Deferred revenue | (42) | (99) | ||||
Other long-term liabilities | 37 | 58 | 22 | |||
Net debt | (13,565) | (19,202) | (19,598) | |||
| Cash flow | ||||||
Cash from operating activities | (5,245) | (575) | (10,942) | |||
CAPEX | (78) | (164) | (542) | |||
Cash from investing activities | (78) | (164) | (542) | |||
Cash from financing activities | (905) | (1,131) | 25,468 | |||
FCF | 2,725 | 843 | 2,774 | |||
| Balance | ||||||
Cash | 16,527 | 22,586 | 23,168 | |||
Long term investments | ||||||
Excess cash | 15,612 | 21,146 | 21,256 | |||
Stockholders' equity | 22,230 | 39,750 | 45,829 | |||
Invested Capital | 8,136 | 20,312 | 26,281 | |||
ROIC | 15.26% | |||||
ROCE | 6.96% | |||||
| EV | ||||||
Common stock shares outstanding | 194,744 | 203,834 | 168,790 | |||
Price | 0.08 -45.00% | 0.14 0.00% | 0.14 | |||
Market cap | 14,995 -47.45% | 28,537 20.76% | 23,631 | |||
EV | 1,430 | 9,335 | 4,033 | |||
EBITDA | (6,919) | (2,438) | 3,463 | |||
EV/EBITDA | 1.16 | |||||
Interest | 117 | 34 | 2,162 | |||
Interest/NOPBT | 65.22% | |||||