XASXLNU
Market cap7mUSD
Dec 27, Last price
0.00AUD
Name
Linius Technologies Ltd
Chart & Performance
P/E
—
P/S
15.17
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
37.92%
Rev. gr., 5y
37.63%
Revenues
811k
+254.35%
Net income
-5m
L-8.56%
CFO
-4m
L+3.29%
Earnings
Feb 26, 2025
Profile
Linius Technologies Limited engages in the development of computer software. The company also offers Linius Video Services Platform, a suite of tools that enable clients to manage vast libraries of virtualized videos, and generate and deliver personalized video content. It provides solutions in the area of sports, education, business, and blockchain. The company was incorporated in 2011 and is based in Melbourne, 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 | 811 254.35% | 229 -8.71% | 251 131.76% | |||||||
Cost of revenue | 6,180 | 5,924 | 11,416 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (5,369) | (5,695) | (11,166) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 1 | 5 | ||||||||
Tax Rate | ||||||||||
NOPAT | (5,369) | (5,695) | (11,166) | |||||||
Net income | (4,789) -8.56% | (5,237) -41.80% | (8,999) 46.87% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 3,473 | 3,334 | 5,073 | |||||||
BB yield | -73.00% | -29.69% | -58.59% | |||||||
| Debt | ||||||||||
Debt current | 187 | |||||||||
Long-term debt | 62 | 1,256 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 18 | (1,243) | ||||||||
Net debt | (201) | (419) | 479 | |||||||
| Cash flow | ||||||||||
Cash from operating activities | (3,719) | (3,601) | (7,858) | |||||||
CAPEX | 3 | (3) | ||||||||
Cash from investing activities | (3) | |||||||||
Cash from financing activities | 3,439 | 3,118 | 7,227 | |||||||
FCF | (4,966) | (5,080) | (11,208) | |||||||
| Balance | ||||||||||
Cash | 201 | 481 | 963 | |||||||
Long term investments | ||||||||||
Excess cash | 160 | 470 | 951 | |||||||
Stockholders' equity | (204) | 784 | 737 | |||||||
Invested Capital | 18 | 314 | 1,443 | |||||||
ROIC | ||||||||||
ROCE | 2,893.18% | |||||||||
| EV | ||||||||||
Common stock shares outstanding | 4,757,663 | 2,807,608 | 1,731,554 | |||||||
Price | 0.00 -75.00% | 0.00 -20.00% | 0.01 -77.27% | |||||||
Market cap | 4,758 -57.64% | 11,230 29.72% | 8,658 -73.05% | |||||||
EV | 4,557 | 10,812 | 9,137 | |||||||
EBITDA | (4,829) | (5,146) | (10,597) | |||||||
EV/EBITDA | ||||||||||
Interest | 8 | 483 | 114 | |||||||
Interest/NOPBT | ||||||||||