XTAEAUGN
Market cap41mUSD
Dec 24, Last price
547.40ILS
1D
0.53%
1Q
136.97%
IPO
-99.99%
Name
Augwind Energy Tech Storage Ltd
Chart & Performance
Profile
Augwind Energy Tech Storage Ltd develops an alternative solution to energy storage. The company offers AirBattery, an energy storage system which is a combination of pumped hydro and compressed air energy storage for renewable energy integration; and AirSmart, an energy efficiency system for industrial applications. Augwind Energy Tech Storage Ltd was founded in 2012 is headquartered in Israel.
Valuation
Title ILS 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 | 2,192 -48.50% | 4,256 141.41% | 1,763 -82.63% | |||||||
Cost of revenue | 23,632 | 56,410 | 30,222 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (21,440) | (52,154) | (28,459) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 54 | 132 | (45) | |||||||
Tax Rate | ||||||||||
NOPAT | (21,494) | (52,286) | (28,414) | |||||||
Net income | (26,532) -65.74% | (77,448) 12.83% | (68,642) 196.24% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 1,824 | 2,773 | 9,052 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,241 | 2,060 | 2,677 | |||||||
Long-term debt | 5,171 | 24,408 | 26,545 | |||||||
Deferred revenue | 3,412 | 3,153 | ||||||||
Other long-term liabilities | 3,042 | 180 | 174 | |||||||
Net debt | (52,698) | (25,372) | 22,555 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (29,498) | (48,676) | (30,500) | |||||||
CAPEX | (30) | (1,199) | (16,537) | |||||||
Cash from investing activities | (3,380) | 92,801 | 3,594 | |||||||
Cash from financing activities | 30 | 301 | 9,195 | |||||||
FCF | (7,784) | (32,988) | (64,142) | |||||||
Balance | ||||||||||
Cash | 57,410 | 51,840 | 6,667 | |||||||
Long term investments | 1,700 | |||||||||
Excess cash | 59,000 | 51,627 | 6,579 | |||||||
Stockholders' equity | 12,246 | 90,137 | 157,273 | |||||||
Invested Capital | 53,058 | 55,336 | 168,632 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 21,421 | 20,989 | 19,983 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | (17,310) | (30,585) | (25,055) | |||||||
EV/EBITDA | ||||||||||
Interest | 988 | 534 | 389 | |||||||
Interest/NOPBT |