XNASAUUD
Market cap2mUSD
Dec 24, Last price
0.47USD
1D
-1.84%
1Q
-30.89%
IPO
-99.37%
Name
Auddia Inc
Chart & Performance
P/E
—
P/S
—
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
-65.33%
Rev. gr., 5y
%
Revenues
0k
Net income
-9m
L+24.57%
CFO
-5m
L-5.23%
Profile
Auddia Inc., a technology company, develops software products for the audio and podcast markets. The company's flagship product is Faidr, a subscription based mobile application that enables users to listen to various streaming AM/FM radio stations without commercials. It also provides Vodacast, an interactive podcasting platform and application; and Vodcast Hub, a content management system. The company was formerly known as Clip Interactive, LLC and changed its name to Auddia Inc. in November 2019. Auddia Inc. was founded in 2012 and is headquartered in Boulder, Colorado.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | |||||||
Cost of revenue | 7,451 | 5,733 | 5,403 | ||||
Unusual Expense (Income) | |||||||
NOPBT | (7,451) | (5,733) | (5,403) | ||||
NOPBT Margin | |||||||
Operating Taxes | 173 | 8,448 | |||||
Tax Rate | |||||||
NOPAT | (7,451) | (5,906) | (13,851) | ||||
Net income | (8,807) 24.57% | (7,070) -67.75% | (21,926) 283.35% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | 4,017 | 20,042 | |||||
BB yield | -94.34% | -90.68% | |||||
| Debt | |||||||
Debt current | 3,025 | 1,776 | |||||
Long-term debt | |||||||
Deferred revenue | |||||||
Other long-term liabilities | 2,066 | ||||||
Net debt | 2,220 | 115 | (6,345) | ||||
| Cash flow | |||||||
Cash from operating activities | (4,504) | (4,753) | (5,472) | ||||
CAPEX | (2) | (1,931) | (1,553) | ||||
Cash from investing activities | (1,032) | (1,931) | (1,553) | ||||
Cash from financing activities | 4,679 | 2,000 | 13,252 | ||||
FCF | (7,304) | (5,874) | (17,307) | ||||
| Balance | |||||||
Cash | 805 | 1,661 | 6,345 | ||||
Long term investments | |||||||
Excess cash | 805 | 1,661 | 6,345 | ||||
Stockholders' equity | (80,542) | (71,723) | (64,826) | ||||
Invested Capital | 83,988 | 77,349 | 74,237 | ||||
ROIC | |||||||
ROCE | |||||||
| EV | |||||||
Common stock shares outstanding | 681 | 501 | 497 | ||||
Price | 6.25 -73.96% | 24.00 -46.07% | 44.50 | ||||
Market cap | 4,258 -64.57% | 12,018 -45.62% | 22,101 | ||||
EV | 6,478 | 12,133 | 15,756 | ||||
EBITDA | (5,610) | (4,741) | (5,236) | ||||
EV/EBITDA | |||||||
Interest | 1,331 | 173 | 8,448 | ||||
Interest/NOPBT | |||||||