XCSEMDUNDO
Market cap7mUSD
Dec 23, Last price
5.00DKK
1D
-3.85%
1Q
-20.00%
IPO
-47.92%
Name
Mdundocom A/S
Chart & Performance
Profile
Mdundo.com A/S engages in the operation and development of mobile-web based music streaming and downloading services in Sub-Saharan Africa. The company was incorporated in 2020 and is based in Charlottenlund, Denmark.
Valuation
Title DKK 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 | 2019‑12 | 2019‑06 | 2018‑06 | |
Income | ||||||||
Revenues | 12,177 -3.66% | 12,639 74.14% | 7,258 215.60% | |||||
Cost of revenue | 16,396 | 17,930 | 12,823 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (4,219) | (5,291) | (5,565) | |||||
NOPBT Margin | ||||||||
Operating Taxes | 568 | 102 | 175 | |||||
Tax Rate | ||||||||
NOPAT | (4,787) | (5,394) | (5,740) | |||||
Net income | (9,752) -4.50% | (10,211) 5.46% | (9,683) 15.23% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
Debt | ||||||||
Debt current | ||||||||
Long-term debt | ||||||||
Deferred revenue | ||||||||
Other long-term liabilities | (1) | |||||||
Net debt | (11,068) | (15,503) | (7,272) | |||||
Cash flow | ||||||||
Cash from operating activities | (4,013) | 8,925 | (22,460) | |||||
CAPEX | (516) | (545) | ||||||
Cash from investing activities | (501) | (516) | (545) | |||||
Cash from financing activities | (1) | 1 | ||||||
FCF | (4,790) | 8,757 | (19,606) | |||||
Balance | ||||||||
Cash | 11,068 | 15,503 | 7,272 | |||||
Long term investments | ||||||||
Excess cash | 10,459 | 14,871 | 6,909 | |||||
Stockholders' equity | 18,803 | 28,470 | 38,870 | |||||
Invested Capital | 8,344 | 13,599 | 31,906 | |||||
ROIC | ||||||||
ROCE | ||||||||
EV | ||||||||
Common stock shares outstanding | 10,197 | 10,197 | 10,197 | |||||
Price | ||||||||
Market cap | ||||||||
EV | ||||||||
EBITDA | (2,124) | (3,056) | (3,379) | |||||
EV/EBITDA | ||||||||
Interest | 1,527 | 656 | 357 | |||||
Interest/NOPBT |