XASX
SCT
Market cap9kUSD
Apr 16, Last price
0.01AUD
Name
Scout Security Ltd
Chart & Performance
P/E
—
P/S
0.01
EPS
—
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
-7.52%
Revenues
2m
+18.59%
Net income
-4m
L-20.94%
CFO
-2m
L-48.06%
Profile
Scout Security Limited provides home security systems and services in the United States. Its products include hubs that connects directly to sensors across home; door panels with RFID sticker and security sensors to scare intruders; access sensors, which detects opening and closing of windows, doors, cabinets, and safes; and motion sensor alarms that protect areas of house that are hard to cover with a door panel or access sensor. It also offers video doorbells, indoor/outdoor video cameras, keypads, water sensors, glass break sensors, and door locks, as well as refurbished products; and accessories, such as yard signs, panic buttons, remote controls, siren and zigbee repeaters, window stickers, key fobs, and RFID stickers. The company provides cloud video storage and monitoring services. It sells its products and services directly through its Website, as well as through partners. The company was founded in 2013 and is based in Sydney, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2016‑12 | |
| Income | ||||||||
Revenues | 1,967 18.59% | 1,659 -61.52% | 4,310 157.92% | |||||
Cost of revenue | 3,579 | 4,123 | 4,809 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (1,612) | (2,464) | (499) | |||||
NOPBT Margin | ||||||||
Operating Taxes | (133) | |||||||
Tax Rate | ||||||||
NOPAT | (1,612) | (2,464) | (366) | |||||
Net income | (3,591) -20.94% | (4,542) 44.22% | (3,150) -35.05% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 118 | 2,189 | 187 | |||||
BB yield | -45.75% | -3.50% | ||||||
| Debt | ||||||||
Debt current | 1,431 | 1,839 | 423 | |||||
Long-term debt | 1,232 | 2,355 | 1,883 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 384 | |||||||
Net debt | 2,500 | 2,922 | 1,375 | |||||
| Cash flow | ||||||||
Cash from operating activities | (1,788) | (3,442) | (3,150) | |||||
CAPEX | ||||||||
Cash from investing activities | (606) | |||||||
Cash from financing activities | 904 | 4,250 | 2,017 | |||||
FCF | 957 | (2,388) | 43 | |||||
| Balance | ||||||||
Cash | 164 | 1,052 | 237 | |||||
Long term investments | 220 | 694 | ||||||
Excess cash | 65 | 1,190 | 715 | |||||
Stockholders' equity | (7,832) | (4,492) | (2,431) | |||||
Invested Capital | 4,745 | 4,194 | 2,684 | |||||
ROIC | ||||||||
ROCE | 52.22% | 826.99% | ||||||
| EV | ||||||||
Common stock shares outstanding | 208,071 | 157,399 | ||||||
Price | 0.02 -32.35% | 0.03 -43.33% | ||||||
Market cap | 4,786 -10.58% | 5,352 -35.89% | ||||||
EV | 7,707 | 6,727 | ||||||
EBITDA | (1,612) | (2,464) | (499) | |||||
EV/EBITDA | ||||||||
Interest | 1,016 | 866 | 777 | |||||
Interest/NOPBT | ||||||||