XSTOTALK
Market cap2mUSD
Dec 20, Last price
6.32SEK
1D
-0.63%
1Q
-15.73%
Jan 2017
-78.02%
IPO
-73.75%
Name
TalkPool AG
Chart & Performance
Profile
TalkPool AG provides service networks and solutions for telecommunications operators, system vendors, and prime contractors. The company offers network planning, remote site management, and documentation services; implementation, operation, and maintenance services; repair and refurbishing services; and camouflage solutions. It provides professional services and solutions comprising a range of design, creation, and realization of IoT solutions and products. The company operates in Switzerland, Europe, the Americas, the Middle East, and Africa. TalkPool AG was founded in 2000 and is headquartered in Chur, Switzerland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 15,607 -38.79% | 25,498 4.07% | 24,502 15.46% | |||||||
Cost of revenue | 14,573 | 24,833 | 21,233 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,034 | 665 | 3,269 | |||||||
NOPBT Margin | 6.63% | 2.61% | 13.34% | |||||||
Operating Taxes | 531 | 543 | 256 | |||||||
Tax Rate | 51.36% | 81.67% | 7.82% | |||||||
NOPAT | 503 | 122 | 3,013 | |||||||
Net income | 791 -35.34% | 1,223 -465.59% | (334) -66.08% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 867 | |||||||||
BB yield | -0.90% | |||||||||
Debt | ||||||||||
Debt current | 1,767 | 2,944 | 4,432 | |||||||
Long-term debt | 1,392 | 1,788 | 3,065 | |||||||
Deferred revenue | 429 | |||||||||
Other long-term liabilities | 92 | 426 | (1) | |||||||
Net debt | 1,615 | 2,039 | 5,488 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (32) | 107 | 2,519 | |||||||
CAPEX | (109) | (260) | (1,359) | |||||||
Cash from investing activities | 1,009 | 1,060 | (1,767) | |||||||
Cash from financing activities | (1,464) | (1,013) | (289) | |||||||
FCF | (337) | 1,333 | 3,985 | |||||||
Balance | ||||||||||
Cash | 1,035 | 1,527 | 1,509 | |||||||
Long term investments | 508 | 1,166 | 499 | |||||||
Excess cash | 763 | 1,418 | 783 | |||||||
Stockholders' equity | (2,384) | (4,292) | (11,251) | |||||||
Invested Capital | 5,671 | 7,901 | 16,204 | |||||||
ROIC | 7.41% | 1.01% | 23.41% | |||||||
ROCE | 31.46% | 17.72% | 65.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,778 | 6,778 | 6,683 | |||||||
Price | 5.30 20.45% | 4.40 -69.44% | 14.40 -46.47% | |||||||
Market cap | 35,924 20.45% | 29,824 -69.01% | 96,234 -33.45% | |||||||
EV | 37,683 | 32,032 | 102,812 | |||||||
EBITDA | 860 | 976 | 3,677 | |||||||
EV/EBITDA | 43.82 | 32.82 | 27.96 | |||||||
Interest | 592 | 501 | ||||||||
Interest/NOPBT | 89.06% | 15.33% |