XKRX950130
Market cap211mUSD
Aug 14, Last price
9,060.00KRW
Name
Access Bio Inc
Chart & Performance
Profile
Access Bio Inc is a United States based bio company engaged in the research, development, and manufacturing of in vitro rapid diagnostic tests, biosensor, and molecular diagnostic products. The products are for the prevention and early diagnosis of infectious diseases. The company's core in vitro-diagnostic technology includes immunochemical, biochemical and molecular products. The company offers products for Rapid Diagnostic Tests including CareStart G6PD RDT, CareStart Malaria, CareStart Dengue Combo, and CareStart Scrub Typhus IgM; Biosensors product includes CareStart G6PD Biosensor, and Molecular Diagnostics products include CareStart HPV and CareStart CAH.
Valuation
Title USD in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 348,643,147 -66.28% | 1,033,863,094 104.68% | 505,111,695 314.71% | |||||||
Cost of revenue | 365,100,730 | 538,820,074 | 158,820,613 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (16,457,583) | 495,043,020 | 346,291,082 | |||||||
NOPBT Margin | 47.88% | 68.56% | ||||||||
Operating Taxes | (580,477) | 113,950,620 | 66,683,149 | |||||||
Tax Rate | 23.02% | 19.26% | ||||||||
NOPAT | (15,877,106) | 381,092,400 | 279,607,933 | |||||||
Net income | (3,172,838) -100.92% | 346,670,216 82.76% | 189,689,851 292.96% | |||||||
Dividends | (29,341,410) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (1,959,192) | (28,048,211) | 15,011 | |||||||
BB yield | 6.11% | 0.00% | ||||||||
Debt | ||||||||||
Debt current | 13,426,642 | 12,979,119 | 58,073,666 | |||||||
Long-term debt | 109,082,792 | 114,049,447 | 25,946,858 | |||||||
Deferred revenue | 635,799 | 594,761 | ||||||||
Other long-term liabilities | 1,110,070 | |||||||||
Net debt | (260,767,745) | (355,893,600) | (121,058,315) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (103,882,450) | 369,197,603 | 163,476,864 | |||||||
CAPEX | (18,672,723) | (18,908,106) | (34,108,672) | |||||||
Cash from investing activities | (46,490,664) | (37,754,066) | (34,929,743) | |||||||
Cash from financing activities | (53,989,107) | (67,413,860) | 18,005,445 | |||||||
FCF | (31,997,246) | 345,107,460 | 227,262,334 | |||||||
Balance | ||||||||||
Cash | 346,976,330 | 498,714,243 | 200,332,592 | |||||||
Long term investments | 36,300,849 | (15,792,077) | 4,746,247 | |||||||
Excess cash | 365,845,022 | 431,229,011 | 179,823,254 | |||||||
Stockholders' equity | 573,312,418 | 600,452,592 | 239,575,331 | |||||||
Invested Capital | 291,451,212 | 262,278,375 | 167,341,524 | |||||||
ROIC | 177.41% | 222.60% | ||||||||
ROCE | 71.38% | 99.75% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 34,866 | 37,632 | 36,998 | |||||||
Price | 12,200.00 -23.75% | 16,000.00 -27.44% | ||||||||
Market cap | 459,116,000 -22.44% | 591,971,456 -22.58% | ||||||||
EV | 111,208,302 | 474,369,919 | ||||||||
EBITDA | (497,741) | 505,869,516 | 352,355,514 | |||||||
EV/EBITDA | 0.22 | 1.35 | ||||||||
Interest | 3,710,714 | 6,233,160 | 3,349,680 | |||||||
Interest/NOPBT | 1.26% | 0.97% |