Loading...
XASXPRO
Market cap25mUSD
Jan 09, Last price  
0.56AUD
1D
2.78%
1Q
-14.62%
Jan 2017
-17.16%
Name

Prophecy International Holdings Ltd

Chart & Performance

D1W1MN
XASX:PRO chart
P/E
—
P/S
1.79
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
2.84%
Rev. gr., 5y
13.55%
Revenues
23m
+16.65%
4,689,7033,211,0565,023,4205,543,9626,122,5434,849,9484,681,8796,633,8806,662,5477,078,45810,364,50812,650,1689,208,01810,766,68412,113,98213,594,43512,840,73316,431,19719,607,08722,872,208
Net income
-4m
L+70.40%
24,462-299,5832,038,3411,959,7603,688,404333,135-9,028802,2821,268,507906,8482,334,0882,402,233-201,376-732,645-1,398,949-5,504,703-1,974,491-1,714,158-2,488,454-4,240,324
CFO
229k
P
190,879-508,9122,050,7281,963,7771,907,2961,550,801-212,184883,9362,344,4172,152,7742,868,0394,899,0421,820,71648,3761,952,6331,158,619-376,4722,938,390-1,195,789229,395
Dividend
Mar 04, 20200.005 AUD/sh
Earnings
Feb 25, 2025

Profile

Prophecy International Holdings Limited engages in the design, development, and marketing of computer software applications and services in Australia, the United States, Europe, and Asia. It offers Snare, a security analytics platform that converges logs from network, identity, endpoint, application, and other security relevant sources to generate behavioral alerts and facilitate rapid incident analysis, investigation, and response; and eMite, a reporting and analytics solution focused on driving operations and customer engagement from the contact/call centre and customer experience market segments, which provides chat, chat bots, CRM, service ticketing, work force management, transcription, sentiment analysis, survey, IVR, email, contact centre software, and other services. The company serves banking and finance, public sector, defence and military, healthcare, utilities, manufacturing, and retail industries. Prophecy International Holdings Limited was founded in 1980 and is headquartered in Adelaide, Australia.
URL
https://www.prophecyinternational.com/
IPO date
Apr 22, 1998
Employees
24
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
22,872
16.65%
19,607
19.33%
16,431
27.96%
Cost of revenue
14,088
22,374
28,760
Unusual Expense (Income)
NOPBT
8,784
(2,767)
(12,329)
NOPBT Margin
38.41%
Operating Taxes
(375)
(956)
(231)
Tax Rate
NOPAT
9,159
(1,811)
(12,098)
Net income
(4,240)
70.40%
(2,488)
45.17%
(1,714)
-13.18%
Dividends
Dividend yield
Proceeds from repurchase of equity
7,296
BB yield
-12.77%
Debt
Debt current
390
430
207
Long-term debt
1,378
3,570
815
Deferred revenue
2,515
1,218
3,172
Other long-term liabilities
126
1,976
133
Net debt
(9,942)
(7,745)
(11,966)
Cash flow
Cash from operating activities
229
(1,196)
2,938
CAPEX
(44)
(167)
(96)
Cash from investing activities
(40)
(167)
(96)
Cash from financing activities
(260)
(398)
6,752
FCF
9,688
(2,586)
(11,695)
Balance
Cash
11,711
11,736
12,988
Long term investments
8
Excess cash
10,567
10,764
12,166
Stockholders' equity
8,102
12,103
14,757
Invested Capital
3,525
4,046
6,511
ROIC
241.97%
ROCE
75.55%
EV
Common stock shares outstanding
73,618
73,605
70,539
Price
0.87
67.31%
0.52
-35.80%
0.81
47.27%
Market cap
64,048
67.34%
38,275
-33.01%
57,136
62.18%
EV
53,932
30,345
44,976
EBITDA
10,172
(1,370)
(10,640)
EV/EBITDA
5.30
Interest
63
53
38
Interest/NOPBT
0.72%