XETRN4G
Market cap41mUSD
Dec 23, Last price
0.74EUR
1D
2.79%
1Q
-24.59%
IPO
-91.86%
Name
Naga Group AG
Chart & Performance
P/E
—
P/S
1.00
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
7.99%
Rev. gr., 5y
17.53%
Revenues
40m
-31.02%
Net income
-61m
L+64.54%
CFO
-912k
L-93.72%
Profile
The NAGA Group AG develops technologies for the financial sector and use of blockchain technology. It offers brokerage with contracts for differences and stocks; and trading platform for CFDs, forex, ETFs, stock indices, and stocks on the Internet. The company operates Naga Wallet, the Naga Exchange, and the Naga Trader. The NAGA Group AG was founded in 2015 and is based in Hamburg, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
| Income | |||||||||
Revenues | 39,728 -31.02% | 57,597 8.93% | 52,877 117.13% | ||||||
Cost of revenue | 34,663 | 67,880 | 57,179 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 5,065 | (10,283) | (4,302) | ||||||
NOPBT Margin | 12.75% | ||||||||
Operating Taxes | 13 | (119) | (462) | ||||||
Tax Rate | 0.26% | ||||||||
NOPAT | 5,052 | (10,164) | (3,840) | ||||||
Net income | (60,935) 64.54% | (37,033) 266.55% | (10,103) 1,600.84% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 54,167 | ||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 3,698 | 2,043 | 48 | ||||||
Long-term debt | 91 | 40 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 3,385 | (1) | (1) | ||||||
Net debt | (934) | 1,201 | (8,535) | ||||||
| Cash flow | |||||||||
Cash from operating activities | (912) | (14,531) | (13,636) | ||||||
CAPEX | (3,473) | (18,073) | (14,447) | ||||||
Cash from investing activities | (3,425) | 9,162 | (41,576) | ||||||
Cash from financing activities | 5,756 | (128) | 58,562 | ||||||
FCF | 15,445 | 14,189 | (38,603) | ||||||
| Balance | |||||||||
Cash | 4,654 | 3,087 | 8,583 | ||||||
Long term investments | 69 | (2,205) | |||||||
Excess cash | 2,737 | 5,939 | |||||||
Stockholders' equity | (102,908) | (25,880) | 11,157 | ||||||
Invested Capital | 159,445 | 153,231 | 157,157 | ||||||
ROIC | 3.23% | ||||||||
ROCE | 8.96% | ||||||||
| EV | |||||||||
Common stock shares outstanding | 54,048 | 54,048 | 43,704 | ||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 14,098 | (2,481) | 1,044 | ||||||
EV/EBITDA | |||||||||
Interest | 3,630 | 390 | 1,682 | ||||||
Interest/NOPBT | 71.67% | ||||||||