XMADAI
Market cap128mUSD
Dec 20, Last price
0.09EUR
1D
2.68%
1Q
-21.90%
Jan 2017
-46.29%
Name
Airtificial Intelligence Structures SA
Chart & Performance
Profile
Airtificial Intelligence Structures SA is a prominent Spanish company in the field of Artificial Intelligence, Robotics, and the Development of Intelligent Structures. The company provides design and manufacturing technology solutions for the automotive, aeronautics, infrastructure, and other industrial sectors. It operates in the Aerospace & Defense, Infrastructure, and Intelligent Robots segments. The majority of the company's revenues are derived from the Intelligent Robots segment that caters to the automotive sector, specifically, in assembly, test, and test lines.
Valuation
Title EUR 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 | 102,083 11.01% | 91,960 15.62% | 79,538 -2.24% | |||||||
Cost of revenue | 90,021 | 48,590 | 49,960 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 12,062 | 43,370 | 29,578 | |||||||
NOPBT Margin | 11.82% | 47.16% | 37.19% | |||||||
Operating Taxes | 178 | 268 | (685) | |||||||
Tax Rate | 1.48% | 0.62% | ||||||||
NOPAT | 11,884 | 43,102 | 30,263 | |||||||
Net income | (4,232) -42.69% | (7,384) -51.72% | (15,295) -34.82% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 14,000 | |||||||||
BB yield | -13.80% | |||||||||
Debt | ||||||||||
Debt current | 39,100 | 22,671 | 15,814 | |||||||
Long-term debt | 53,508 | 38,439 | 44,925 | |||||||
Deferred revenue | 725 | 1,453 | ||||||||
Other long-term liabilities | 6,602 | 26,323 | 32,104 | |||||||
Net debt | 77,696 | 48,851 | 34,792 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,684 | (12,317) | (16,754) | |||||||
CAPEX | (1,350) | (1,680) | (1,225) | |||||||
Cash from investing activities | (3,050) | 168 | (825) | |||||||
Cash from financing activities | (288) | 3,679 | 29,568 | |||||||
FCF | 5,791 | 45,485 | 16,806 | |||||||
Balance | ||||||||||
Cash | 9,426 | 7,984 | 16,890 | |||||||
Long term investments | 5,486 | 4,275 | 9,057 | |||||||
Excess cash | 9,808 | 7,661 | 21,970 | |||||||
Stockholders' equity | 60,771 | 69,686 | 72,742 | |||||||
Invested Capital | 146,455 | 143,982 | 141,433 | |||||||
ROIC | 8.18% | 30.20% | 22.39% | |||||||
ROCE | 7.72% | 27.96% | 17.73% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,333,578 | 1,333,578 | 1,178,023 | |||||||
Price | 0.13 141.12% | 0.05 -37.86% | 0.09 -27.03% | |||||||
Market cap | 172,032 141.12% | 71,346 -29.66% | 101,428 -14.48% | |||||||
EV | 248,504 | 118,987 | 135,036 | |||||||
EBITDA | 18,090 | 49,352 | 35,375 | |||||||
EV/EBITDA | 13.74 | 2.41 | 3.82 | |||||||
Interest | 3,501 | 4,253 | ||||||||
Interest/NOPBT | 8.07% | 14.38% |