XNASMINM
Market cap511kUSD
Dec 23, Last price
0.14USD
1D
0.24%
1Q
-94.85%
Jan 2017
-99.76%
IPO
-99.64%
Name
Minim Inc
Chart & Performance
Profile
Minim, Inc., together with its subsidiaries, designs, develops, sells, and supports an Internet of Things security platform in North America and internationally. It offers hardware products, including cable modems, cable modem/routers, gateways, mobile broadband modems, wireless routers, multimedia over coax adapters, mesh home networking devices, and other local area network products. The company also provides Minim mobile applications for end users to personalize and monitor their home and office network for speed testing, data usage tracking, security alerts, malware blocking, privacy settings, and parental controls; and Minim web application that enables technical support representatives of Internet Service Providers (ISPs) and businesses to offer remote support with network insights. In addition, it offers Minim API suite and MinimOS for third-party hardware vendors, ISPs, and other partners to integrate with the Minim platform and functionality; to manage their own account data; and to integrate with third-party router firmware. The company offers its products under the ZOOM, Motorola, and Minim brands. It sells its products through direct sales force and commissioned independent sales representatives to retailers; and retailers, distributors, ISPs, individual businesses, service providers, value-added resellers, PC system integrators, original equipment manufacturers, channel resellers, electronics distributors, and e-commerce platforms. The company was formerly known as ZoomTelephonics, Inc. and changed its name to Minim, Inc. in June 2021. Minim, Inc. was incorporated in 1977 and is headquartered in Manchester, New Hampshire.
Valuation
Title USD 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 | 26,106 -48.43% | 50,622 -8.66% | 55,423 15.49% | |||||||
Cost of revenue | 43,313 | 65,668 | 58,740 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (17,207) | (15,046) | (3,317) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 43 | 112 | 64 | |||||||
Tax Rate | ||||||||||
NOPAT | (17,249) | (15,158) | (3,381) | |||||||
Net income | (17,634) 13.40% | (15,550) 333.51% | (3,587) -7.02% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 237 | 23,898 | ||||||||
BB yield | -2.71% | -48.08% | ||||||||
Debt | ||||||||||
Debt current | 45 | 5,910 | 5,242 | |||||||
Long-term debt | 23 | 195 | 341 | |||||||
Deferred revenue | 772 | 444 | ||||||||
Other long-term liabilities | 772 | 443 | ||||||||
Net debt | (642) | 5,575 | (6,987) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,850 | (12,170) | (14,272) | |||||||
CAPEX | (162) | (695) | (682) | |||||||
Cash from investing activities | (382) | (695) | (682) | |||||||
Cash from financing activities | (4,788) | 825 | 26,453 | |||||||
FCF | 4,379 | (15,644) | (16,889) | |||||||
Balance | ||||||||||
Cash | 709 | 530 | 12,570 | |||||||
Long term investments | ||||||||||
Excess cash | 9,799 | |||||||||
Stockholders' equity | (91,989) | (74,366) | (60,215) | |||||||
Invested Capital | 92,150 | 98,073 | 95,491 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 1,942 | 1,856 | 1,590 | |||||||
Price | 1.97 -58.09% | 4.70 -84.96% | 31.25 -65.47% | |||||||
Market cap | 3,825 -56.15% | 8,723 -82.45% | 49,701 -45.73% | |||||||
EV | 3,184 | 14,298 | 42,714 | |||||||
EBITDA | (16,443) | (14,037) | (2,214) | |||||||
EV/EBITDA | ||||||||||
Interest | 386 | 395 | 226 | |||||||
Interest/NOPBT |