XNASONMD
Market cap9mUSD
Dec 24, Last price
1.41USD
1D
2.17%
1Q
124.17%
IPO
-73.35%
Name
Data Knights Acquisition Corp
Chart & Performance
P/E
—
P/S
9.04
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
1m
-11.37%
Net income
-23m
L+253.40%
CFO
-5m
L-18.94%
Profile
Data Knights Acquisition Corp. does not have significant operations. It intends to effect a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or similar business combination with one or more businesses in the data centers and internet technology sectors. The company was incorporated in 2021 and is based in Chessington, the United Kingdom.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | ||||
Revenues | 1,022 -11.37% | 1,153 5.58% | 1,092 32.49% | |
Cost of revenue | 9,170 | 6,870 | 3,650 | |
Unusual Expense (Income) | ||||
NOPBT | (8,148) | (5,717) | (2,558) | |
NOPBT Margin | ||||
Operating Taxes | 356 | 160 | ||
Tax Rate | ||||
NOPAT | (8,148) | (6,074) | (2,719) | |
Net income | (23,205) 253.40% | (6,566) 123.28% | (2,941) 4.23% | |
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | (10,561) | (85,724) | 118,132 | |
BB yield | ||||
| Debt | ||||
Debt current | 4,636 | 8,490 | 3,350 | |
Long-term debt | 465 | 1,544 | 1,547 | |
Deferred revenue | ||||
Other long-term liabilities | 68 | 691 | 288 | |
Net debt | 5,054 | (19,266) | (113,123) | |
| Cash flow | ||||
Cash from operating activities | (4,791) | (5,911) | (1,844) | |
CAPEX | (44) | (58) | (30) | |
Cash from investing activities | (44) | (58) | (30) | |
Cash from financing activities | 4,611 | 5,540 | 2,494 | |
FCF | (53) | (6,648) | (2,370) | |
| Balance | ||||
Cash | 47 | 271 | 699 | |
Long term investments | 29,029 | 117,321 | ||
Excess cash | 29,243 | 117,966 | ||
Stockholders' equity | (91,438) | (3,126) | (25,310) | |
Invested Capital | 83,165 | 2,897 | 24,628 | |
ROIC | ||||
ROCE | 98.49% | 2,494.26% | 375.03% | |
| EV | ||||
Common stock shares outstanding | 7,084 | 32,263 | 32,263 | |
Price | ||||
Market cap | ||||
EV | ||||
EBITDA | (8,120) | (5,693) | (2,544) | |
EV/EBITDA | ||||
Interest | 749 | 403 | 195 | |
Interest/NOPBT | ||||