XLONAMOI
Market cap789kUSD
Dec 17, Last price
0.40GBP
1D
0.00%
1Q
0.00%
IPO
-88.57%
Name
Anemoi International Ltd
Chart & Performance
P/E
—
P/S
461.48
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
136k
-0.85%
Net income
-897k
L+8.81%
CFO
-588k
L-15.83%
Earnings
Apr 27, 2025
Profile
Anemoi International Limited, through its subsidiary, id4 AG, provides software and digital solutions to small and medium-size financial institutions. The company was incorporated in 2020 and is based in Road Town, the British Virgin Islands.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | ||||
Revenues | 136 -0.85% | 137 2,350.26% | 6 | |
Cost of revenue | 638 | 811 | 164 | |
Unusual Expense (Income) | ||||
NOPBT | (502) | (674) | (159) | |
NOPBT Margin | ||||
Operating Taxes | 23 | 685 | 460 | |
Tax Rate | ||||
NOPAT | (525) | (674) | (619) | |
Net income | (897) 8.81% | (824) -22.51% | (1,064) 444.79% | |
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | 2,415 | |||
BB yield | -163.24% | |||
| Debt | ||||
Debt current | 60 | |||
Long-term debt | ||||
Deferred revenue | ||||
Other long-term liabilities | ||||
Net debt | (1,608) | (2,194) | (2,735) | |
| Cash flow | ||||
Cash from operating activities | (588) | (698) | (633) | |
CAPEX | (149) | |||
Cash from investing activities | (105) | (149) | 18 | |
Cash from financing activities | (114) | (102) | 2,482 | |
FCF | (526) | (675) | (629) | |
| Balance | ||||
Cash | 1,591 | 2,190 | 2,735 | |
Long term investments | 17 | 5 | ||
Excess cash | 1,601 | 2,187 | 2,734 | |
Stockholders' equity | (2,157) | (889) | (363) | |
Invested Capital | 6,237 | 5,773 | 5,769 | |
ROIC | ||||
ROCE | ||||
| EV | ||||
Common stock shares outstanding | 157,042 | 157,042 | 38,933 | |
Price | 0.01 -75.00% | 0.04 26.67% | ||
Market cap | 1,492 0.84% | 1,479 64.38% | ||
EV | (456) | (1,009) | ||
EBITDA | (365) | (578) | (155) | |
EV/EBITDA | 0.79 | 6.51 | ||
Interest | 114 | 45 | 15 | |
Interest/NOPBT | ||||