XASX
MKL
Market cap1mUSD
Apr 11, Last price
0.01AUD
1D
14.29%
1Q
0.00%
IPO
-99.79%
Name
Mighty Kingdom Ltd
Chart & Performance
P/E
—
P/S
0.59
EPS
—
Div Yield, %
—
Shrs. gr., 5y
-28.84%
Rev. gr., 5y
19.00%
Revenues
5m
-26.39%
Net income
-7m
L-23.11%
CFO
-6m
L-23.87%
Profile
Mighty Kingdom Limited engages in the video game development business in Australia. The company develops video games for console, PC, and mobile platforms. Its games portfolio includes PETER RABBIT RUN!, AVA'S MANOR, GABBY'S DOLLHOUSE, CONAN CHOP CHOP, WILD LIFE, SHOPKINS, STAR TREK LOWER DECKS, and DANGER DAYS. The company was founded in 2010 and is headquartered in Adelaide, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | |
| Income | |||||||
Revenues | 5,102 -26.39% | 6,932 41.56% | 4,897 49.38% | ||||
Cost of revenue | 13,344 | 19,640 | 18,430 | ||||
Unusual Expense (Income) | |||||||
NOPBT | (8,242) | (12,709) | (13,533) | ||||
NOPBT Margin | |||||||
Operating Taxes | (1,517) | (1,960) | |||||
Tax Rate | |||||||
NOPAT | (8,242) | (11,192) | (11,573) | ||||
Net income | (6,992) -23.11% | (9,094) -16.28% | (10,862) 52.01% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | 8,710 | 4,078 | 3,909 | ||||
BB yield | -251.30% | -41.35% | -2.10% | ||||
| Debt | |||||||
Debt current | 265 | 460 | |||||
Long-term debt | 265 | 467 | |||||
Deferred revenue | |||||||
Other long-term liabilities | 197 | 847 | 788 | ||||
Net debt | (3,367) | 228 | (2,828) | ||||
| Cash flow | |||||||
Cash from operating activities | (5,604) | (7,361) | (12,710) | ||||
CAPEX | (13) | (22) | (717) | ||||
Cash from investing activities | 93 | (22) | (717) | ||||
Cash from financing activities | 8,576 | 3,930 | 3,628 | ||||
FCF | (4,318) | (12,390) | (12,777) | ||||
| Balance | |||||||
Cash | 3,367 | 302 | 3,754 | ||||
Long term investments | |||||||
Excess cash | 3,112 | 3,510 | |||||
Stockholders' equity | 2,930 | 3,254 | 5,285 | ||||
Invested Capital | 197 | 4,365 | 3,257 | ||||
ROIC | |||||||
ROCE | |||||||
| EV | |||||||
Common stock shares outstanding | 57,766 | 38,676 | 344,996 | ||||
Price | 0.06 -76.47% | 0.26 -52.78% | 0.54 -80.00% | ||||
Market cap | 3,466 -64.86% | 9,862 -94.71% | 186,298 -53.95% | ||||
EV | 99 | 10,091 | 183,470 | ||||
EBITDA | (7,772) | (12,049) | (12,924) | ||||
EV/EBITDA | |||||||
Interest | 188 | 32 | 74 | ||||
Interest/NOPBT | |||||||