XJPX
9563
Market cap15mUSD
Sep 19, Last price
318.00JPY
1D
0.00%
1Q
1.60%
IPO
-85.76%
Name
Atlas Technologies Corp
Chart & Performance
P/E
—
P/S
1.06
EPS
—
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
2.12b
-18.11%
Net income
-852m
L
CFO
-137m
L+62.48%
Profile
Atlas Technologies Corporation provides fintech consulting and project execution support services in Japan. It offers consulting and project execution support services in the fintech sector. In addition, it involved in the planning, development, and management of fintech business. Atlas Technologies Corporation was incorporated in 2018 and is based in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | |||||
Revenues | 2,120,772 -18.11% | 2,589,774 -7.72% | 2,806,295 28.27% | ||
Cost of revenue | 2,502,707 | 1,862,229 | 1,765,619 | ||
Unusual Expense (Income) | |||||
NOPBT | (381,935) | 727,545 | 1,040,676 | ||
NOPBT Margin | 28.09% | 37.08% | |||
Operating Taxes | (5,692) | 52,681 | 209,363 | ||
Tax Rate | 7.24% | 20.12% | |||
NOPAT | (376,243) | 674,864 | 831,313 | ||
Net income | (852,052) -1,225.98% | 75,672 -81.34% | 405,556 30.48% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | (31) | 13,900 | 1,324,800 | ||
BB yield | 0.00% | -0.43% | -11.94% | ||
| Debt | |||||
Debt current | |||||
Long-term debt | |||||
Deferred revenue | |||||
Other long-term liabilities | 1,000 | ||||
Net debt | (1,671,000) | (1,799,367) | (2,357,304) | ||
| Cash flow | |||||
Cash from operating activities | (136,677) | (84,118) | 433,117 | ||
CAPEX | (14) | (303) | (1,393) | ||
Cash from investing activities | 391 | (505,939) | (5,342) | ||
Cash from financing activities | (31) | 13,900 | 1,324,800 | ||
FCF | (223,064) | 540,627 | 836,565 | ||
| Balance | |||||
Cash | 1,655,024 | 1,783,367 | 2,357,304 | ||
Long term investments | 15,976 | 16,000 | |||
Excess cash | 1,564,961 | 1,669,878 | 2,216,989 | ||
Stockholders' equity | 982,541 | 1,823,779 | 1,735,243 | ||
Invested Capital | 671,570 | 825,501 | 494,954 | ||
ROIC | 102.22% | 335.67% | |||
ROCE | 29.16% | 46.61% | |||
| EV | |||||
Common stock shares outstanding | 7,370 | 7,435 | 6,286 | ||
Price | 288.00 -33.94% | 436.00 -75.30% | 1,765.00 | ||
Market cap | 2,122,576 -34.52% | 3,241,617 -70.78% | 11,095,321 | ||
EV | 451,576 | 1,442,250 | 8,738,017 | ||
EBITDA | (311,935) | 744,234 | 1,047,320 | ||
EV/EBITDA | 1.94 | 8.34 | |||
Interest | |||||
Interest/NOPBT | |||||