XNASADSE
Market cap714mUSD
Dec 23, Last price
14.12USD
1D
1.00%
1Q
28.71%
IPO
45.91%
Name
Ads-Tec Energy PLC
Chart & Performance
Profile
ADS-TEC Energy PLC, a B2B technology company, develops, manufactures, and services intelligent battery buffered energy systems. The company supplies integrated technology platforms that enable customers to run their electric vehicle (EV) charging and energy business models in decentralized platforms. Its portfolio of ecosystem platforms provides DC-based ultra-fast chargers for EVs on power limited grids, energy storage and management solutions for commercial and industrial applications, and energy storage and management solutions for residential sector coupling applications. The company offers ChargeBox, which contains the battery and power inverters; and ChargeTrailer, a mobile high power charging system in the form of a standard truck trailer, that has a variety of integrated inverters, air-conditioners, an energy management unit, and security firewall, as well as a communication unit through mobile radio and DC-charging technology. It also provides PowerBooster, a battery energy system that boosts capacity for the charging process; Container-Systems, a custom battery system for large-scale applications as 20- or 40-foot container solutions; and rack systems. In addition, the company is developing MyPowerplant platform for residential applications. Its products are used in private homes, public buildings, commercial enterprises, industrial and infrastructure solutions, and self-sufficient energy supply systems. The company operates in Germany, Spain, Ireland, Switzerland, Austria, and other European countries. ADS-TEC Energy PLC was founded in 1980 and is based in Dublin, Ireland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
Income | ||||||
Revenues | 107,383 306.29% | 26,430 -19.99% | 33,035 -30.26% | |||
Cost of revenue | 140,403 | 63,293 | 116,254 | |||
Unusual Expense (Income) | ||||||
NOPBT | (33,020) | (36,863) | (83,219) | |||
NOPBT Margin | ||||||
Operating Taxes | (3,141) | 2,572 | 413 | |||
Tax Rate | ||||||
NOPAT | (29,879) | (39,435) | (83,632) | |||
Net income | (55,081) 191.33% | (18,907) -78.43% | (87,640) 752.53% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 6,741 | 245,396 | ||||
BB yield | -1.93% | -106.05% | ||||
Debt | ||||||
Debt current | 14,761 | 842 | 8,050 | |||
Long-term debt | 6,013 | 6,112 | 3,602 | |||
Deferred revenue | 138 | 132 | ||||
Other long-term liabilities | 27,562 | 9,308 | 20,364 | |||
Net debt | (8,393) | (30,860) | (92,245) | |||
Cash flow | ||||||
Cash from operating activities | (20,659) | (57,805) | (18,304) | |||
CAPEX | (2,297) | (11,070) | (5,585) | |||
Cash from investing activities | (9,920) | (10,874) | (5,585) | |||
Cash from financing activities | 25,492 | (8,655) | 125,950 | |||
FCF | (16,181) | (69,576) | (84,257) | |||
Balance | ||||||
Cash | 29,162 | 34,441 | 101,813 | |||
Long term investments | 5 | 3,373 | 2,084 | |||
Excess cash | 23,798 | 36,492 | 102,245 | |||
Stockholders' equity | (191,194) | (136,113) | (117,207) | |||
Invested Capital | 270,016 | 229,594 | 244,182 | |||
ROIC | ||||||
ROCE | ||||||
EV | ||||||
Common stock shares outstanding | 48,919 | 49,005 | 25,344 | |||
Price | 7.15 129.17% | 3.12 -65.83% | 9.13 | |||
Market cap | 349,771 128.76% | 152,896 -33.92% | 231,391 | |||
EV | 341,378 | 122,036 | 139,146 | |||
EBITDA | (28,170) | (32,527) | (79,734) | |||
EV/EBITDA | ||||||
Interest | 3,028 | 427 | 2,570 | |||
Interest/NOPBT |