XLONSCGL
Market cap11mUSD
Dec 23, Last price
1.30GBP
1D
0.00%
1Q
862.96%
IPO
-52.73%
Name
Sealand Capital Galaxy Ltd
Chart & Performance
P/E
—
P/S
7,491.50
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
7.27%
Rev. gr., 5y
-25.55%
Revenues
126k
-44.52%
Net income
-414k
L+1,951.47%
CFO
3k
-98.72%
Profile
Sealand Capital Galaxy Limited, together with its subsidiaries, engages in the digital marketing and other IT and e-Commerce related businesses in Macau, Hong Kong, Mainland China, and internationally. It operates through Digital Marketing and Payment, Software Development and Support, and e-Commerce segments. The Digital Marketing and Payment segment provides various services on enlisting merchants to mobile payment gateways, as well as digital advertising services. The Software Development and Support sells and distributes mobile game; and offers IT related development and support services. The e-Commerce segment sells goods through internet; and provides consultancy services related to e-commerce. The company was incorporated in 2015 and is based in Grand Cayman, the Cayman Islands.
Valuation
Title GBP in thousands, except ratios and share amounts | 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 | |
| Income | |||||||||
Revenues | 126 -44.52% | 227 27.63% | 178 -74.34% | ||||||
Cost of revenue | 609 | 583 | 1,170 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | (484) | (356) | (993) | ||||||
NOPBT Margin | |||||||||
Operating Taxes | (159) | 6 | |||||||
Tax Rate | |||||||||
NOPAT | (484) | (197) | (999) | ||||||
Net income | (414) 1,951.47% | (20) -98.04% | (1,033) 96.62% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 90 | ||||||||
BB yield | -2.15% | ||||||||
| Debt | |||||||||
Debt current | 14 | 30 | 15 | ||||||
Long-term debt | 14 | 60 | 15 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | (1) | 55 | 21 | ||||||
| Cash flow | |||||||||
Cash from operating activities | 3 | 211 | (101) | ||||||
CAPEX | |||||||||
Cash from investing activities | (1) | (1) | 44 | ||||||
Cash from financing activities | (31) | (34) | 61 | ||||||
FCF | (78) | (352) | (947) | ||||||
| Balance | |||||||||
Cash | 30 | 36 | 8 | ||||||
Long term investments | |||||||||
Excess cash | 24 | 24 | |||||||
Stockholders' equity | (8,186) | (7,811) | (7,678) | ||||||
Invested Capital | 6,932 | 6,963 | 6,675 | ||||||
ROIC | |||||||||
ROCE | 38.58% | 42.02% | 98.94% | ||||||
| EV | |||||||||
Common stock shares outstanding | 715,815 | 602,496 | 595,695 | ||||||
Price | 0.00 -41.86% | 0.00 -69.29% | 0.01 -50.00% | ||||||
Market cap | 895 -30.93% | 1,295 -68.94% | 4,170 -41.58% | ||||||
EV | 572 | 1,029 | 3,806 | ||||||
EBITDA | (455) | (321) | (961) | ||||||
EV/EBITDA | |||||||||
Interest | 666 | 738 | 656 | ||||||
Interest/NOPBT | |||||||||