XNASXFOR
Market cap108mUSD
Jan 08, Last price
0.64USD
1D
-9.36%
1Q
21.45%
IPO
-95.81%
Name
X4 Pharmaceuticals Inc
Chart & Performance
Profile
Actelis Networks, Inc., a networking solutions company, designs, develops, manufactures, and markets networking solutions for Internet of Things and telecommunication companies in North America, Latin America, Europe, the Middle East, Africa, and the Asia Pacific. It offers ethernet access devices, aggregation switches, broadband amplifiers, and repeaters, as well as element management systems software. The company also provides consulting, troubleshooting, remote support, training, product repairing, and software update services. It serves the intelligent traffic systems, education and industrial campus, airport, smart city, rail, military, energy, oil and gas, and water sectors. The company was founded in 1998 and is based in Fremont, California.
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 | |||||||||
Cost of revenue | 74,013 | 63,052 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (74,013) | (63,052) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | 78 | 28 | |||||||
Tax Rate | |||||||||
NOPAT | (74,091) | (63,080) | |||||||
Net income | (101,167) 7.78% | (93,867) 5.83% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 59,999 | 122,631 | |||||||
BB yield | -40.24% | -194.40% | |||||||
Debt | |||||||||
Debt current | 2,198 | 2,513 | |||||||
Long-term debt | 60,893 | 40,708 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 16,115 | 23,304 | |||||||
Net debt | (51,125) | (79,522) | |||||||
Cash flow | |||||||||
Cash from operating activities | (96,512) | (77,102) | |||||||
CAPEX | (60) | (103) | |||||||
Cash from investing activities | (14,883) | (103) | |||||||
Cash from financing activities | 88,516 | 117,230 | |||||||
FCF | (72,153) | (61,189) | |||||||
Balance | |||||||||
Cash | 114,216 | 121,718 | |||||||
Long term investments | 1,025 | ||||||||
Excess cash | 114,216 | 122,743 | |||||||
Stockholders' equity | (477,857) | (376,735) | |||||||
Invested Capital | 604,451 | 512,510 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 177,812 | 63,526 | |||||||
Price | 0.84 -15.56% | 0.99 -56.64% | |||||||
Market cap | 149,096 136.35% | 63,081 6.98% | |||||||
EV | 97,971 | (16,441) | |||||||
EBITDA | (73,594) | (62,539) | |||||||
EV/EBITDA | 0.26 | ||||||||
Interest | 5,777 | 3,993 | |||||||
Interest/NOPBT |