XHELWITTED
Market cap23mUSD
Dec 23, Last price
1.48EUR
1D
-2.63%
1Q
-11.90%
IPO
-70.83%
Name
Witted Megacorp Oyj
Chart & Performance
P/E
—
P/S
0.35
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
64m
+21.18%
Net income
-2m
CFO
0k
-100.00%
Profile
Witted Megacorp Oyj operates as a software development company in Finland, Norway, and Sweden. It offers software development consulting and project delivery, software professional recruiting, and employer brand consulting services. The company was founded in 2016 and is based in Helsinki, Finland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 64,101 21.18% | 52,896 76.59% | 29,955 91.13% | ||
Cost of revenue | 123 | 441 | 18,052 | ||
Unusual Expense (Income) | |||||
NOPBT | 63,977 | 52,455 | 11,903 | ||
NOPBT Margin | 99.81% | 99.17% | 39.74% | ||
Operating Taxes | 101 | 65 | 149 | ||
Tax Rate | 0.16% | 0.12% | 1.25% | ||
NOPAT | 63,876 | 52,390 | 11,754 | ||
Net income | (1,586) | 551 13.69% | |||
Dividends | (100) | ||||
Dividend yield | |||||
Proceeds from repurchase of equity | (673) | 8,000 | 34 | ||
BB yield | 2.05% | -14.13% | |||
| Debt | |||||
Debt current | 1,191 | 297 | |||
Long-term debt | |||||
Deferred revenue | |||||
Other long-term liabilities | |||||
Net debt | (7,616) | (9,579) | (1,686) | ||
| Cash flow | |||||
Cash from operating activities | 466 | 1,774 | |||
CAPEX | (41) | ||||
Cash from investing activities | |||||
Cash from financing activities | 7,994 | ||||
FCF | 63,801 | 52,455 | 11,955 | ||
| Balance | |||||
Cash | 7,251 | 10,409 | 1,691 | ||
Long term investments | 365 | 362 | 292 | ||
Excess cash | 4,411 | 8,126 | 485 | ||
Stockholders' equity | 14,817 | 17,371 | 2,421 | ||
Invested Capital | 10,406 | 10,440 | 2,235 | ||
ROIC | 612.86% | 826.71% | 709.46% | ||
ROCE | 431.79% | 282.54% | 437.60% | ||
| EV | |||||
Common stock shares outstanding | 15,444 | 14,513 | 13,993 | ||
Price | 2.13 -45.38% | 3.90 | |||
Market cap | 32,895 -41.88% | 56,599 | |||
EV | 25,279 | 47,020 | |||
EBITDA | 64,982 | 52,710 | 11,937 | ||
EV/EBITDA | 0.39 | 0.89 | |||
Interest | 210 | 89 | 24 | ||
Interest/NOPBT | 0.33% | 0.17% | 0.20% | ||