XNASJG
Market cap36mUSD
Dec 24, Last price
6.00USD
1D
-2.60%
1Q
0.50%
IPO
-96.47%
Name
Aurora Mobile Ltd
Chart & Performance
Profile
Aurora Mobile Limited, through its subsidiaries, operates as a mobile app developer service provider in China. The company provides push notification, instant messaging, analytics, sharing and short message service, one-click verification, and other services. Its vertical applications have expanded to market intelligence, financial risk management, and location-based intelligence; and offers real-time market intelligence solutions, such as product iApp, which provides analysis and statistical results on the usage and trends of mobile apps to investment funds and corporations. The company also provides financial risk management solutions to assist financial institutions, licensed lenders, and credit card companies in making informed lending and credit decisions; and location-based intelligence solutions to help retailers and other traditional brick-and-mortar industries, such as real estate developers, track and analyze foot traffic, conduct targeted marketing, and make more informed and impactful operating decisions, such as site selection. In addition, it offers targeted marketing solutions to help advertisers to target the right audience with the right content at the right time; application programming interfaces that create connectivity and automate the process of message exchange between the mobile apps and its backend network; and an interactive web-based service dashboard that allows app developers to utilize and monitor its services through controls on an ongoing basis. The company primarily serves mobile app developers in a range of industries, such as media, entertainment, gaming, financial services, tourism, ecommerce, education, and healthcare. The company was founded in 2011 and is headquartered in Shenzhen, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
Income | ||||||||
Revenues | 290,232 -11.74% | 328,822 -7.98% | 357,322 -24.23% | |||||
Cost of revenue | 341,110 | 460,604 | 495,452 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (50,878) | (131,782) | (138,130) | |||||
NOPBT Margin | ||||||||
Operating Taxes | (1,886) | (455) | 32 | |||||
Tax Rate | ||||||||
NOPAT | (48,992) | (131,327) | (138,162) | |||||
Net income | (62,098) -42.39% | (107,793) -23.32% | (140,584) -37.54% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | (3,709) | (1,688) | 1,000 | |||||
BB yield | 21.76% | 2.22% | 0.00% | |||||
Debt | ||||||||
Debt current | 4,007 | 5,000 | 150,000 | |||||
Long-term debt | 5,265 | 44,074 | ||||||
Deferred revenue | 3,585 | 3,845 | ||||||
Other long-term liabilities | 563 | (17,979) | 2,607 | |||||
Net debt | (218,161) | (208,955) | (112,478) | |||||
Cash flow | ||||||||
Cash from operating activities | (17,907) | (17,476) | (76,650) | |||||
CAPEX | (524) | (1,124) | (18,937) | |||||
Cash from investing activities | 25,126 | 26,853 | 26,442 | |||||
Cash from financing activities | (8,651) | (148,040) | (54,520) | |||||
FCF | (51,805) | 20,749 | (163,761) | |||||
Balance | ||||||||
Cash | 114,521 | 116,128 | 120,552 | |||||
Long term investments | 112,912 | 141,901 | 141,926 | |||||
Excess cash | 212,921 | 241,588 | 244,612 | |||||
Stockholders' equity | (939,223) | (876,419) | (806,518) | |||||
Invested Capital | 1,048,143 | 1,039,956 | 1,168,481 | |||||
ROIC | ||||||||
ROCE | ||||||||
EV | ||||||||
Common stock shares outstanding | 5,977 | 5,947 | 5,911 | |||||
Price | 2.85 -77.73% | 12.81 -38.42% | 20.80 -70.79% | |||||
Market cap | 17,045 -77.62% | 76,172 -38.04% | 122,944 -70.26% | |||||
EV | (170,943) | (102,231) | 10,466 | |||||
EBITDA | (39,354) | (101,377) | (106,312) | |||||
EV/EBITDA | 4.34 | 1.01 | ||||||
Interest | 808 | 3,136 | 8,815 | |||||
Interest/NOPBT |