Loading...
XASXDVL
Market cap5mUSD
Dec 24, Last price  
0.01AUD
1D
0.00%
1Q
9.09%
Jan 2017
-97.69%
IPO
-96.98%
Name

dorsaVi Ltd

Chart & Performance

D1W1MN
XASX:DVL chart
P/E
P/S
6.73
EPS
Div Yield, %
0.00%
Shrs. gr., 5y
24.01%
Rev. gr., 5y
-12.31%
Revenues
1m
-25.49%
535,000529,3811,358,2183,019,9283,466,0273,433,3482,514,9922,019,2191,868,9822,353,1541,750,3171,304,238
Net income
-1m
L-31.47%
-1,659,000-3,562,023-8,036,161-5,237,102-3,876,248-3,727,073-4,020,750-7,593,079-2,412,872-1,536,074-1,820,582-1,247,582
CFO
-601k
L-37.89%
-1,286,000-3,178,549-7,889,988-5,947,901-3,386,724-2,597,368-2,083,043-2,179,554-2,270,397-2,153,885-967,408-600,897
Earnings
Feb 26, 2025

Profile

dorsaVi Ltd engages in the development and sale of motion analysis technologies in Australia, Europe, and the United States. The company provides ViMove+, a clinical and sports solutions; ViSafe, a wearable sensor technology that tracks, analyzes, and reports how workforce moves and reviews and pinpoints unsafe work practices that leads to workplace injury; and myViSafe technology for organizations and on-site clinicians to identify and mitigate injury risk in the workplace and drive behavioral changes. It also offers ViPerform, a wearable and wireless movement sensor technology that offers objective data to assess risk of sport injury, and guides athletic training and recovery programs; telehealth solutions; and professional suites. dorsaVi Ltd was incorporated in 2008 and is based in Oakleigh South, Australia.
IPO date
Dec 11, 2013
Employees
34
Domiciled in
AU
Incorporated in
AU

Valuation

Title
AUD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
1,304
-25.49%
1,750
-25.62%
2,353
25.91%
Cost of revenue
4,165
4,857
6,292
Unusual Expense (Income)
NOPBT
(2,860)
(3,107)
(3,939)
NOPBT Margin
Operating Taxes
(457)
(486)
(562)
Tax Rate
NOPAT
(2,404)
(2,621)
(3,377)
Net income
(1,248)
-31.47%
(1,821)
18.52%
(1,536)
-36.34%
Dividends
Dividend yield
Proceeds from repurchase of equity
470
1,214
BB yield
-7.80%
-23.65%
Debt
Debt current
87
303
1,121
Long-term debt
244
37
121
Deferred revenue
Other long-term liabilities
9
8
4
Net debt
(148)
(538)
792
Cash flow
Cash from operating activities
(601)
(967)
(2,154)
CAPEX
(3)
(52)
(100)
Cash from investing activities
(21)
(52)
(100)
Cash from financing activities
227
1,448
(92)
FCF
(2,001)
(1,795)
(4,639)
Balance
Cash
478
879
450
Long term investments
Excess cash
413
791
332
Stockholders' equity
1,023
1,679
1,221
Invested Capital
809
1,218
2,074
ROIC
ROCE
EV
Common stock shares outstanding
548,130
466,541
358,176
Price
0.01
0.00%
0.01
-8.33%
0.01
-55.56%
Market cap
6,029
17.49%
5,132
19.40%
4,298
-47.12%
EV
5,882
4,593
5,090
EBITDA
(2,781)
(2,922)
(3,757)
EV/EBITDA
Interest
22
239
389
Interest/NOPBT