XASXHTG
Market cap12mUSD
Jan 07, Last price
0.02AUD
1D
0.00%
1Q
29.41%
IPO
-90.40%
Name
Harvest Technology Group Ltd
Chart & Performance
Profile
Harvest Technology Group Limited develops and delivers proprietary software, products and services that enables the secure encrypted transfer of data in Australia, the United States, and the United Kingdom. The company's products include network optimized livestreaming software; Infinity Wearwolf, a software that enables point-to-point video and voice communications for simultaneous review, live analysis, and collaboration; Nodecom software, which provides a direct channel for two-way communication; and Infinity Nodestream Mini/Infinity Nodestream Quad, which allows video feeds to be distributed point-to-point from anywhere in the world through satellite. It also offers Nodestream AVR2, secure point-to-cloud video distribution solution; Infinity Nodester, an application that optimizes and allocates bandwidth with a tap; Remote Inspection System, which allows client to removal of personnel; and Opsivity that assists remote technicians with real-time field support. In addition, the company provides SaaS-based mobile technology platform that enhanced connectivity and operational support to field technicians with user interface and integration with job and project management software. Further, it offers data transfer technology, and corporate and administrative support services. The company was formerly known as Smart Marine Systems Limited and changed its name to Harvest Technology Group Limited in April 2020. Harvest Technology Group Limited was incorporated in 2011 and is based in West Perth, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 4,320 41.99% | 3,042 41.80% | 2,145 2.65% | |||||||
Cost of revenue | 10,734 | 11,767 | 14,281 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (6,414) | (8,724) | (12,135) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 581 | (2,561) | 138 | |||||||
Tax Rate | ||||||||||
NOPAT | (6,414) | (6,163) | (12,274) | |||||||
Net income | (13,329) 33.26% | (10,003) -31.02% | (14,501) 41.63% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 3,483 | 1,708 | 8,326 | |||||||
BB yield | -24.94% | -6.67% | -16.80% | |||||||
Debt | ||||||||||
Debt current | 5,568 | 405 | 352 | |||||||
Long-term debt | 2,348 | 6,446 | 5,296 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 130 | 125 | 1,702 | |||||||
Net debt | 7,243 | 5,640 | 933 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (4,803) | (4,586) | (9,005) | |||||||
CAPEX | (30) | (49) | (822) | |||||||
Cash from investing activities | 70 | (149) | (1,526) | |||||||
Cash from financing activities | 4,186 | 1,231 | 8,265 | |||||||
FCF | (4,490) | (5,525) | (13,001) | |||||||
Balance | ||||||||||
Cash | 445 | 992 | 4,497 | |||||||
Long term investments | 228 | 219 | 218 | |||||||
Excess cash | 457 | 1,059 | 4,608 | |||||||
Stockholders' equity | (5,694) | 2,309 | 9,306 | |||||||
Invested Capital | 6,726 | 8,193 | 12,579 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 734,796 | 609,718 | 550,551 | |||||||
Price | 0.02 -54.76% | 0.04 -53.33% | 0.09 -71.88% | |||||||
Market cap | 13,961 -45.48% | 25,608 -48.32% | 49,550 -68.10% | |||||||
EV | 21,204 | 31,248 | 50,482 | |||||||
EBITDA | (5,035) | (6,926) | (10,290) | |||||||
EV/EBITDA | ||||||||||
Interest | 655 | 556 | 583 | |||||||
Interest/NOPBT |