XNASSMTK
Market cap5mUSD
Dec 24, Last price
3.03USD
1D
2.02%
1Q
-32.82%
IPO
102.00%
Name
SmartKem Inc
Chart & Performance
P/E
—
P/S
199.81
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
27k
-32.50%
Net income
-8m
L-26.06%
CFO
-8m
L-11.18%
Profile
SmartKem, Inc. engages in the development of materials and processes for organic thin-film transistors backplanes for the manufacture of flexible electronics. Its transistor stacks are used in various applications, including bendable smart-phone displays, curved automotive displays, e-paper displays, wearables, fingerprint sensors, and printed biosensors. SmartKem, Inc. was founded in 2009 and is headquartered in Manchester, the United Kingdom.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 27 -32.50% | 40 122.22% | 18 -80.85% | ||
Cost of revenue | 5,579 | 5,835 | 16,276 | ||
Unusual Expense (Income) | |||||
NOPBT | (5,552) | (5,795) | (16,258) | ||
NOPBT Margin | |||||
Operating Taxes | 24 | 19 | |||
Tax Rate | |||||
NOPAT | (5,552) | (5,819) | (16,277) | ||
Net income | (8,499) -26.06% | (11,495) -32.95% | (17,145) -30.02% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 12,691 | 2,000 | 22,204 | ||
BB yield | |||||
| Debt | |||||
Debt current | 460 | 206 | 87 | ||
Long-term debt | 287 | 684 | 143 | ||
Deferred revenue | |||||
Other long-term liabilities | 1,353 | ||||
Net debt | (8,089) | (3,345) | (11,996) | ||
| Cash flow | |||||
Cash from operating activities | (8,037) | (9,049) | (10,536) | ||
CAPEX | (18) | (79) | (341) | ||
Cash from investing activities | (18) | (79) | (341) | ||
Cash from financing activities | 12,691 | 1,830 | 22,204 | ||
FCF | (4,586) | (6,501) | (16,764) | ||
| Balance | |||||
Cash | 8,836 | 4,235 | 12,226 | ||
Long term investments | |||||
Excess cash | 8,835 | 4,233 | 12,225 | ||
Stockholders' equity | (96,644) | (87,047) | (76,432) | ||
Invested Capital | 106,608 | 93,353 | 90,069 | ||
ROIC | |||||
ROCE | |||||
| EV | |||||
Common stock shares outstanding | 1,345 | 825 | 721 | ||
Price | |||||
Market cap | |||||
EV | |||||
EBITDA | (5,144) | (5,333) | (15,815) | ||
EV/EBITDA | |||||
Interest | 1,778 | 19 | |||
Interest/NOPBT | |||||