XNASPXDT
Market cap8mUSD
Nov 15, Last price
0.58USD
Name
Pixie Dust Technologies Inc
Chart & Performance
P/E
—
P/S
1.36
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
993m
+40.91%
Net income
-1.97b
L+0.46%
CFO
-2.09b
L+15.26%
Profile
Pixie Dust Technologies, Inc., a technology company, focuses on personal care and diversity, and workspace and digital transformation businesses primarily in Japan. It offers SonoRepro, an ultrasonic non-contact vibrotactile stimulation scalp care device; VUEVO, a series of directional voice arrival detection devices for individuals with deaf and hard-of-hearing; and kikippa, an acoustic stimulation device functioning as a desk-top speaker. The company also provides iwasemi, a sound-absorbing or sound-proofing material for architectural and interior design firms; hackke, a location positioning technology; KOTOWARI, a technology offering spatial analysis data; and magickiri, a planning services and monitoring service, which monitors human behavior and analyzes the customer's environment on the customer's behalf. In addition, it operates Pixie Nest, a membership forum, which hosts meetings and distributes information to facilitate solving social issues. The company was incorporated in 2017 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2024‑04 | 2023‑04 | 2022‑04 | 2021‑04 | |
| Income | ||||
Revenues | 993,021 40.91% | 704,712 10.76% | 636,265 24.08% | |
Cost of revenue | 3,000,759 | 2,685,253 | 1,733,981 | |
Unusual Expense (Income) | ||||
NOPBT | (2,007,738) | (1,980,541) | (1,097,716) | |
NOPBT Margin | ||||
Operating Taxes | 72,546 | 28,876 | ||
Tax Rate | ||||
NOPAT | (2,007,738) | (2,053,087) | (1,126,592) | |
Net income | (1,974,536) 0.46% | (1,965,491) 77.16% | (1,109,468) 46.08% | |
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | 1,949,941 | |||
BB yield | -5,183.43% | |||
| Debt | ||||
Debt current | 118,562 | 1,069,859 | 74,682 | |
Long-term debt | 1,905,409 | 138,962 | 2,935,662 | |
Deferred revenue | (24,705) | |||
Other long-term liabilities | 94,038 | 24,705 | 22,979 | |
Net debt | 416,208 | (926,692) | 1,214,381 | |
| Cash flow | ||||
Cash from operating activities | (2,090,202) | (1,813,442) | (1,075,326) | |
CAPEX | (172,878) | (89,284) | (74,702) | |
Cash from investing activities | (183,911) | (89,284) | (74,702) | |
Cash from financing activities | 1,711,752 | 2,242,276 | (120,110) | |
FCF | (2,728,872) | (1,038,504) | (1,447,055) | |
| Balance | ||||
Cash | 1,607,763 | 2,135,513 | 1,795,963 | |
Long term investments | ||||
Excess cash | 1,558,112 | 2,100,277 | 1,764,150 | |
Stockholders' equity | (6,306,141) | (4,282,252) | (2,316,761) | |
Invested Capital | 9,348,218 | 7,302,311 | 5,869,189 | |
ROIC | ||||
ROCE | ||||
| EV | ||||
Common stock shares outstanding | 14,869 | 14,702 | 14,702 | |
Price | 2.53 | |||
Market cap | 37,619 | |||
EV | 453,827 | |||
EBITDA | (1,818,020) | (1,869,965) | (1,022,534) | |
EV/EBITDA | ||||
Interest | 31,365 | 28,748 | 24,777 | |
Interest/NOPBT | ||||