XNASKACL
Market cap45mUSD
Dec 20, Last price
12.33USD
1D
-1.67%
IPO
25.82%
Name
Kairous Acquisition Corp Ltd
Chart & Performance
P/E
100.61
P/S
—
EPS
0.12
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
0k
Net income
107k
-99.98%
CFO
-730k
L-6.28%
Profile
Kairous Acquisition Corp. Limited focuses on entering into a merger, share exchange, asset acquisition, share purchase, recapitalization, reorganization, or similar business combination with one or more businesses or entities. It intends to focus on opportunities in Asia excluding China. The company was incorporated in 2021 and is based in Kuala Lumpur, Malaysia.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | |
| Income | ||||
Revenues | ||||
Cost of revenue | 914 | 929 | 200 | |
Unusual Expense (Income) | ||||
NOPBT | (914) | (929) | (200) | |
NOPBT Margin | ||||
Operating Taxes | (23) | (115) | ||
Tax Rate | ||||
NOPAT | (914) | (929) | (85) | |
Net income | 107 -99.98% | 451,465 1,536,645.18% | 29 | |
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | (8,622) | (58,312) | 76,440 | |
BB yield | -75.72% | |||
| Debt | ||||
Debt current | 2,901 | 1,260 | 70 | |
Long-term debt | ||||
Deferred revenue | ||||
Other long-term liabilities | 2,730 | 2,730 | 2,730 | |
Net debt | 2,900 | (21,582) | (492) | |
| Cash flow | ||||
Cash from operating activities | (730) | (779) | (265) | |
CAPEX | ||||
Cash from investing activities | 7,672 | 57,472 | (78,780) | |
Cash from financing activities | (6,980) | (57,137) | 79,528 | |
FCF | 653 | (2,203) | (368) | |
| Balance | ||||
Cash | 985 | 39 | 483 | |
Long term investments | 22,802 | 79 | ||
Excess cash | 985 | 22,842 | 562 | |
Stockholders' equity | 10,286 | 18,801 | 76,662 | |
Invested Capital | 15,917 | 5,374 | 78,900 | |
ROIC | ||||
ROCE | ||||
| EV | ||||
Common stock shares outstanding | 1,681 | 6,876 | 10,146 | |
Price | 9.95 | |||
Market cap | 100,954 | |||
EV | 100,462 | |||
EBITDA | (914) | (929) | (200) | |
EV/EBITDA | ||||
Interest | 229 | |||
Interest/NOPBT | ||||