XASXX2M
Market cap4mUSD
Jan 02, Last price
0.03AUD
1D
5.00%
IPO
-92.22%
Name
X2M Connect Ltd
Chart & Performance
P/E
—
P/S
0.92
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
13m
-17.45%
Net income
-7m
L-0.02%
CFO
-2m
L+2.12%
Profile
X2M Connect Limited, a technology company, provides Internet of Things business technology for the utility sector in the Asia-Pacific. It offers a technology that connects various devices over the internet, such as water meters and gas pressure sensors, and enables data exchange and control of devices. X2M Connect Limited was incorporated in 2019 and is headquartered in Mount Waverley, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | |
| Income | |||||
Revenues | 13,384 -17.45% | 16,213 56.08% | 10,388 82.23% | ||
Cost of revenue | 19,373 | 18,592 | 15,638 | ||
Unusual Expense (Income) | |||||
NOPBT | (5,988) | (2,379) | (5,251) | ||
NOPBT Margin | |||||
Operating Taxes | 713 | 1 | 15 | ||
Tax Rate | |||||
NOPAT | (5,989) | (2,380) | (5,265) | ||
Net income | (6,513) -0.02% | (6,514) -36.36% | (10,236) 23.99% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 4,733 | 4,790 | 7,305 | ||
BB yield | -50.69% | -44.29% | -49.90% | ||
| Debt | |||||
Debt current | 440 | 2,229 | 802 | ||
Long-term debt | 3,526 | 675 | 924 | ||
Deferred revenue | |||||
Other long-term liabilities | 560 | 451 | 296 | ||
Net debt | 1,507 | 688 | 705 | ||
| Cash flow | |||||
Cash from operating activities | (2,382) | (2,332) | (6,208) | ||
CAPEX | (42) | (2,696) | (1,699) | ||
Cash from investing activities | (3,326) | (2,912) | (1,813) | ||
Cash from financing activities | 5,893 | 5,975 | 7,214 | ||
FCF | (6,894) | (771) | (4,329) | ||
| Balance | |||||
Cash | 1,939 | 1,785 | 1,020 | ||
Long term investments | 520 | 430 | |||
Excess cash | 1,790 | 1,404 | 501 | ||
Stockholders' equity | 545 | 405 | 1,556 | ||
Invested Capital | 4,049 | 418 | 2,493 | ||
ROIC | |||||
ROCE | |||||
| EV | |||||
Common stock shares outstanding | 252,386 | 186,483 | 157,404 | ||
Price | 0.04 -36.21% | 0.06 -37.63% | 0.09 | ||
Market cap | 9,338 -13.66% | 10,816 -26.11% | 14,639 | ||
EV | 10,845 | 11,505 | 15,344 | ||
EBITDA | (4,653) | (1,324) | (4,305) | ||
EV/EBITDA | |||||
Interest | 970 | 212 | 75 | ||
Interest/NOPBT | |||||