XNAS
TROO
Market cap92mUSD
Jul 16, Last price
0.82USD
1D
-11.99%
1Q
50.60%
Jan 2017
-78.17%
IPO
-95.95%
Name
TROOPS Inc
Chart & Performance
Profile
SGOCO Group Ltd. is a holding company, which engages in environmental protection, energy saving technologies, equipment development and applications, money lending business in Hong Kong providing mortgage loans to high quality target borrowers and property investment to generate additional rental income. The company employs 8 full-time employees The firm is focused on developing its own-brands and distributing its branded products in the Chinese flat-panel display market. The firm's main products are liquid crystal display (LCD)/light emitting diode (LED) monitors, All-in-One (AIO) and Part-in-One (PIO) computers and other application-specific products. The firm's product lines include LCD/LED monitors with screen sizes of approximately 40 inches and application-specific LCD/LED display products, such as tablet personal computers (PCs) for commercial and consumer use, all-in-one e-reader notebooks, cell phone devices, mobile Internet devices, e-boards that integrate software and hardware functionalities, rotating screens, closed-circuit television (CCTV) monitors for security systems, billboard monitors for advertising and public notice systems, as well as touch screens for non-keyed entries. The company offers LCD/LED products under various brands, such as SGOCO, No. 10 and POVIZON.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 3,569 -7.90% | 3,875 5.21% | |||||||
Cost of revenue | 5,547 | 5,242 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (1,978) | (1,367) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | (140) | (56) | |||||||
Tax Rate | |||||||||
NOPAT | (1,838) | (1,311) | |||||||
Net income | (1,719) 396.82% | (346) -95.89% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 4 | 116 | |||||||
Long-term debt | 4 | 30 | |||||||
Deferred revenue | (5,293) | ||||||||
Other long-term liabilities | 5,293 | ||||||||
Net debt | (3,105) | (11,843) | |||||||
Cash flow | |||||||||
Cash from operating activities | (6,538) | (368) | |||||||
CAPEX | (221) | (156) | |||||||
Cash from investing activities | 4,779 | (156) | |||||||
Cash from financing activities | 1,923 | ||||||||
FCF | 3,235 | (5,268) | |||||||
Balance | |||||||||
Cash | 3,113 | 2,950 | |||||||
Long term investments | 9,039 | ||||||||
Excess cash | 2,935 | 11,795 | |||||||
Stockholders' equity | (75,189) | (73,470) | |||||||
Invested Capital | 135,772 | 135,073 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 101,598 | 101,598 | |||||||
Price | 2.99 36.89% | 2.18 -55.52% | |||||||
Market cap | 303,778 36.89% | 221,910 -55.50% | |||||||
EV | 300,673 | 210,067 | |||||||
EBITDA | 138 | 603 | |||||||
EV/EBITDA | 2,178.79 | 348.37 | |||||||
Interest | 62 | 59 | |||||||
Interest/NOPBT |