Loading...
XASXW2V
Market cap4mUSD
Dec 20, Last price  
0.01AUD
1D
0.00%
1Q
-11.11%
IPO
-97.24%
Name

Way 2 Vat Ltd

Chart & Performance

D1W1MN
XASX:W2V chart
P/E
—
P/S
2.23
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
48.16%
Revenues
2m
+57.01%
190,000287,000408,0001,034,0001,321,0001,305,0002,049,000
Net income
-4m
L-11.20%
-1,810,000-3,204,000-3,574,000-2,301,000-8,392,000-4,787,000-4,251,000
CFO
-4m
L-17.57%
-1,665,000-2,995,000-3,596,000-2,683,000-4,076,000-4,611,000-3,801,000

Profile

Way 2 Vat Ltd, a fintech company, provides VAT/ GST claim and return solutions worldwide. The company owns and operates automated end-to-end VAT reclaim platform. Its services include foreign and local VAT reclaim for companies, foreign VAT reclaim on account payable invoices; and VAT compliance for companies. Way 2 Vat Ltd was incorporated in 2014 and is based in Tel Aviv, Israel.
URL
https://way2vat.com/
IPO date
Sep 17, 2021
Employees
Domiciled in
IL
Incorporated in
IL

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑12
Income
Revenues
2,049
57.01%
1,305
-1.21%
1,321
27.76%
Cost of revenue
5,315
5,187
5,446
Unusual Expense (Income)
NOPBT
(3,266)
(3,882)
(4,125)
NOPBT Margin
Operating Taxes
95
1,661
Tax Rate
NOPAT
(3,266)
(3,977)
(5,786)
Net income
(4,251)
-11.20%
(4,787)
-42.96%
(8,392)
264.71%
Dividends
Dividend yield
Proceeds from repurchase of equity
2,559
1,559
4,607
BB yield
-45.51%
-42.29%
-43.47%
Debt
Debt current
1,149
86
154
Long-term debt
978
1,225
316
Deferred revenue
Other long-term liabilities
668
344
238
Net debt
1,634
281
(2,662)
Cash flow
Cash from operating activities
(3,801)
(4,611)
(4,076)
CAPEX
(10)
(11)
(29)
Cash from investing activities
(5)
(9)
(29)
Cash from financing activities
3,067
1,918
5,296
FCF
(3,027)
(4,101)
(5,580)
Balance
Cash
493
1,030
3,132
Long term investments
Excess cash
391
965
3,066
Stockholders' equity
(1,005)
207
2,824
Invested Capital
2,571
1,296
473
ROIC
ROCE
EV
Common stock shares outstanding
468,548
153,586
70,650
Price
0.01
-50.00%
0.02
-84.00%
0.15
 
Market cap
5,623
52.54%
3,686
-65.22%
10,598
 
EV
7,257
3,967
7,936
EBITDA
(3,031)
(3,706)
(3,900)
EV/EBITDA
Interest
275
95
1,661
Interest/NOPBT