XASXUNT
Market cap8mUSD
Jan 09, Last price
0.01AUD
1D
-8.33%
1Q
-35.29%
Jan 2017
-87.36%
Name
Unith Ltd
Chart & Performance
Profile
Crowd Media Holdings Limited, together with its subsidiaries, sells information, entertainment, and content and utility services for mobile phones and tablets in Australasia, Europe, Latin America, and internationally. The company operates two segments, Mobile Content-Subscription and Crowd Direct. The Mobile Content-Subscription segment offers subscription based broad content products, such as mobile security, games, and video portals through an m-payments network. The Crowd Direct segment works with brands and digital influencers to sell products and services. The company was formerly known as Crowd Mobile Limited and changed its name to Crowd Media Holdings Limited in December 2018. Crowd Media Holdings Limited is headquartered in Amsterdam, the Netherlands.
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 | 4,519 12.33% | 4,023 -25.10% | 5,371 -23.55% | |||||||
Cost of revenue | 5,990 | 8,305 | 4,960 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (1,471) | (4,282) | 411 | |||||||
NOPBT Margin | 7.66% | |||||||||
Operating Taxes | (8) | (1,042) | ||||||||
Tax Rate | ||||||||||
NOPAT | (1,471) | (4,275) | 1,453 | |||||||
Net income | (1,889) 157.99% | (732) -76.91% | (3,171) -49.15% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 4,030 | 4,633 | 2,024 | |||||||
BB yield | -30.96% | -18.59% | -16.12% | |||||||
Debt | ||||||||||
Debt current | 361 | 336 | 296 | |||||||
Long-term debt | 935 | 1,320 | 2,156 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (8,811) | (6,937) | (909) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (2,814) | (1,271) | 12 | |||||||
CAPEX | (29) | (1,242) | (793) | |||||||
Cash from investing activities | (1,277) | (1,242) | (2,115) | |||||||
Cash from financing activities | 3,689 | 4,807 | 1,448 | |||||||
FCF | (1,167) | (3,907) | 2,152 | |||||||
Balance | ||||||||||
Cash | 3,806 | 4,260 | 2,228 | |||||||
Long term investments | 6,301 | 4,333 | 1,133 | |||||||
Excess cash | 9,881 | 8,392 | 3,093 | |||||||
Stockholders' equity | 11,874 | 9,308 | 4,701 | |||||||
Invested Capital | 2,641 | 1,919 | 2,835 | |||||||
ROIC | 47.03% | |||||||||
ROCE | 6.94% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 1,001,394 | 804,030 | 661,024 | |||||||
Price | 0.01 -58.06% | 0.03 63.16% | 0.02 -9.52% | |||||||
Market cap | 13,018 -47.77% | 24,925 98.46% | 12,559 18.76% | |||||||
EV | 4,175 | 17,980 | 11,650 | |||||||
EBITDA | (201) | (3,384) | 1,067 | |||||||
EV/EBITDA | 10.92 | |||||||||
Interest | 63 | 76 | 106 | |||||||
Interest/NOPBT | 25.76% |