XNAS
NUKK
Market cap23mUSD
Jun 09, Last price
13.08USD
1D
-5.49%
1Q
-11.02%
IPO
18,585.71%
Name
Brilliant Acquisition Corp
Chart & Performance
P/E
—
P/S
4.02
EPS
—
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
6m
-63.55%
Net income
-9m
L+160.34%
CFO
-4m
L+237.09%
Profile
Brilliant Acquisition Corporation does not have significant operations. It intends to effect a merger, capital stock exchange, asset acquisition, stock purchase, recapitalization, reorganization, or other similar business combination with one or more businesses. The company was incorporated in 2019 and is based in Shanghai, China.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑09 | 2023‑09 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 5,913 | 16,222 | ||||
Cost of revenue | 13,545 | 19,179 | 1,202 | |||
Unusual Expense (Income) | ||||||
NOPBT | (7,632) | (2,957) | (1,202) | |||
NOPBT Margin | ||||||
Operating Taxes | (3) | (235) | ||||
Tax Rate | ||||||
NOPAT | (7,632) | (2,954) | (968) | |||
Net income | (8,519) | (3,272) 346.50% | (733) 23.27% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | (42,453) | |||||
BB yield | 41,621.87% | |||||
| Debt | ||||||
Debt current | 3,036 | 3,651 | ||||
Long-term debt | 966 | |||||
Deferred revenue | ||||||
Other long-term liabilities | 47 | 11 | ||||
Net debt | 3,383 | (2,460) | ||||
| Cash flow | ||||||
Cash from operating activities | (3,818) | (1,133) | ||||
CAPEX | ||||||
Cash from investing activities | 133 | 47,388 | ||||
Cash from financing activities | 3,000 | (40,428) | ||||
FCF | (2,954) | (968) | ||||
| Balance | ||||||
Cash | 619 | 6,111 | ||||
Long term investments | ||||||
Excess cash | 323 | 6,111 | ||||
Stockholders' equity | (40,432) | 2,135 | ||||
Invested Capital | 37,383 | 3,661 | ||||
ROIC | ||||||
ROCE | 250.31% | |||||
| EV | ||||||
Common stock shares outstanding | 14,341 | 10,061 | 4,636 | |||
Price | 0.29 | 0.08 263.64% | 0.02 -90.64% | |||
Market cap | 4,167 | 805 689.09% | 102 -92.90% | |||
EV | 7,550 | 805 | (2,358) | |||
EBITDA | (7,618) | (2,957) | (1,202) | |||
EV/EBITDA | 1.96 | |||||
Interest | 550 | 405 | ||||
Interest/NOPBT | ||||||