Loading...
XJPX3913
Market cap7mUSD
Dec 24, Last price  
546.00JPY
1D
-1.62%
1Q
-9.00%
Jan 2017
-70.65%
IPO
-87.51%
Name

sMedio Inc

Chart & Performance

D1W1MN
XJPX:3913 chart
P/E
P/S
1.51
EPS
Div Yield, %
0.00%
Shrs. gr., 5y
Rev. gr., 5y
-6.35%
Revenues
814m
-1.64%
0913,934,000722,473,000827,242,000813,670,000
Net income
-164m
L-11.55%
010,320,0001,116,000-185,051,000-163,678,000
CFO
-109m
L
-307,526,000189,656,000-248,476,000123,662,000-108,893,000

Profile

GreenBee, Inc. provides software development and services in Japan. The company offers sMedio Face Detector, a face recognition solution; sMedio Emotion Recognition, a facial expression recognition solution; sMedio Gender Recognition and sMedio Age Recognition solutions, which estimates gender and age from a detected face; sMedio Motion Recognition that detects moving people in a video, and recognizes their motions as standing, sitting, walking, running, and falling; and sMedio Object Tracker, objects detection and tracking solution in a video. It also provides tunneling facial image AI analysis system, concrete AI analysis, and motion recognition AI analysis service; Tourbillon, a sophisticated HTML5 browser for digital devices; Valution BD, a blu-ray disc playback software for embedded; JS Backup, a backup tool; and RiskFinder, a web service for vulnerability assessment on Android applications. In addition, the company offers sMedio DTCP MOVE, an app for NAS system; sMedio True VR, a multimedia solution for virtual reality; sMedio True VR Sound, an engine to enable monaural sound to be 3D spatialize sound; sMedio pConnect for connecting the iOS/Android smartphone to PC; and sMedio TV Suite for Android and Windows. Further, it provides IoT solutions comprising temperature management solution for distribution and retail industry, and medical products for cold chain; indoor CO2 concentration monitoring solution; and smart meter reading solution for the energy industry. The company was formerly known as sMedio, Inc. and changed its name to GreenBee, Inc. in April 2024. GreenBee, Inc. was incorporated in 2007 and is headquartered in Tokyo, Japan.
IPO date
Mar 27, 2015
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑12
Income
Revenues
813,670
-1.64%
827,242
14.50%
722,473
-20.95%
Cost of revenue
854,813
660,548
349,061
Unusual Expense (Income)
NOPBT
(41,143)
166,694
373,412
NOPBT Margin
20.15%
51.69%
Operating Taxes
19,717
3,006
11,575
Tax Rate
1.80%
3.10%
NOPAT
(60,860)
163,688
361,837
Net income
(163,678)
-11.55%
(185,051)
-16,681.63%
1,116
-89.19%
Dividends
Dividend yield
Proceeds from repurchase of equity
193,970
2,976
BB yield
-15.83%
-0.23%
Debt
Debt current
(15,358)
(17,056)
Long-term debt
Deferred revenue
Other long-term liabilities
5,456
5,362
5,271
Net debt
(781,417)
(921,316)
(604,432)
Cash flow
Cash from operating activities
(108,893)
123,662
(248,476)
CAPEX
(4,000)
(5,770)
(1,519)
Cash from investing activities
(5,324)
(5,797)
(1,322)
Cash from financing activities
193,969
2,976
FCF
(39,282)
377,369
80,519
Balance
Cash
781,347
889,359
570,877
Long term investments
70
16,599
16,499
Excess cash
740,734
864,596
551,252
Stockholders' equity
(129,956)
59,523
674,485
Invested Capital
1,199,545
1,136,808
567,628
ROIC
19.21%
72.71%
ROCE
13.84%
33.25%
EV
Common stock shares outstanding
2,255
2,070
1,934
Price
554.00
-6.42%
592.00
-12.81%
679.00
-32.71%
Market cap
1,249,225
1.95%
1,225,310
-6.68%
1,312,979
-32.38%
EV
467,808
303,994
708,547
EBITDA
(32,771)
176,755
399,453
EV/EBITDA
1.72
1.77
Interest
Interest/NOPBT