XLONTIDE
Market cap8mUSD
Dec 23, Last price
105.00GBP
1D
0.00%
1Q
-22.22%
Jan 2017
-66.67%
Name
Crimson Tide PLC
Chart & Performance
Profile
Crimson Tide plc provides mobility solutions and related software development services primarily in the United Kingdom and Ireland. It provides mpro5, a mobile business solution that provides software, Windows Azure cloud infrastructure, and installation and support, as well as job scheduling, alerting, and reporting services. The company offers mpro5 for iOS, Android, Windows Phone 8, and Blackberry 10. It is also involved in reselling third party software, and related development and support services. The company was founded in 1996 and is based in Tunbridge Wells, 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 | 6,155 15.05% | 5,350 30.04% | 4,114 16.15% | |||||||
Cost of revenue | 6,791 | 6,944 | 4,821 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (636) | (1,594) | (707) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | (383) | (445) | 32 | |||||||
Tax Rate | ||||||||||
NOPAT | (253) | (1,149) | (739) | |||||||
Net income | (305) -73.27% | (1,141) 87.97% | (607) -182.70% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 5,642 | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 199 | 148 | 103 | |||||||
Long-term debt | 1,135 | 1,362 | 98 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (1,921) | (2,107) | (5,536) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,254 | (240) | 155 | |||||||
CAPEX | (47) | (1,786) | (1,050) | |||||||
Cash from investing activities | (1,433) | (1,786) | (1,050) | |||||||
Cash from financing activities | (184) | (93) | 5,457 | |||||||
FCF | (1,005) | (2,102) | (295) | |||||||
Balance | ||||||||||
Cash | 3,255 | 3,617 | 5,737 | |||||||
Long term investments | ||||||||||
Excess cash | 2,947 | 3,350 | 5,531 | |||||||
Stockholders' equity | 7,158 | 7,562 | 8,698 | |||||||
Invested Capital | 5,224 | 5,050 | 3,494 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 6,575 | 6,575 | 5,961 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 402 | (355) | (128) | |||||||
EV/EBITDA | ||||||||||
Interest | 52 | 54 | 10 | |||||||
Interest/NOPBT |