XLONTAST
Market cap2mUSD
Dec 20, Last price
0.95GBP
1Q
-19.49%
Jan 2017
-99.31%
IPO
-99.11%
Name
Tasty PLC
Chart & Performance
Profile
Tasty plc owns and operates restaurants in the United Kingdom casual dining market. As of April 7, 2021, the company operated 54 restaurants, including 49 restaurants under the Wildwood name and 5 restaurants under the dim t name. Tasty plc was incorporated in 2006 and is headquartered in London, the United Kingdom.
Valuation
Title GBP 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 | 46,910 6.55% | 44,027 26.12% | 34,909 44.09% | |||||||
Cost of revenue | 44,754 | 44,123 | 33,567 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,156 | (96) | 1,342 | |||||||
NOPBT Margin | 4.60% | 3.84% | ||||||||
Operating Taxes | 4,080 | 3,642 | ||||||||
Tax Rate | 271.42% | |||||||||
NOPAT | 2,156 | (4,176) | (2,300) | |||||||
Net income | (14,473) 125.02% | (6,432) -658.82% | 1,151 -109.09% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 3 | |||||||||
BB yield | -0.04% | |||||||||
Debt | ||||||||||
Debt current | 2,186 | 1,953 | 2,337 | |||||||
Long-term debt | 95,676 | 96,716 | 51,094 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 448 | 467 | 50,534 | |||||||
Net debt | 93,685 | 91,602 | 42,321 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,532 | 4,455 | 7,767 | |||||||
CAPEX | (300) | (1,645) | (544) | |||||||
Cash from investing activities | (169) | (1,645) | (541) | |||||||
Cash from financing activities | (5,188) | (6,813) | (4,249) | |||||||
FCF | 17,588 | (297) | (948) | |||||||
Balance | ||||||||||
Cash | 4,177 | 7,002 | 11,005 | |||||||
Long term investments | 65 | 105 | ||||||||
Excess cash | 1,831 | 4,866 | 9,365 | |||||||
Stockholders' equity | (41,756) | (25,310) | (18,936) | |||||||
Invested Capital | 74,625 | 72,402 | 75,564 | |||||||
ROIC | 2.93% | |||||||||
ROCE | 6.56% | 2.37% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 146,315 | 159,741 | 159,170 | |||||||
Price | 0.04 -26.83% | 0.05 62.70% | ||||||||
Market cap | 5,990 -26.57% | 8,157 83.55% | ||||||||
EV | 97,592 | 50,478 | ||||||||
EBITDA | 6,272 | 4,212 | 5,221 | |||||||
EV/EBITDA | 23.17 | 9.67 | ||||||||
Interest | 2,303 | 2,421 | 2,497 | |||||||
Interest/NOPBT | 106.82% | 186.07% |