XTAETKUN
Market cap8mUSD
Dec 24, Last price
35.80ILS
1D
-2.19%
1Q
8.48%
Jan 2017
-99.19%
Name
Tikun Olam Cannbit Pharmaceuticals Ltd
Chart & Performance
Profile
Tikun Olam-Cannbit Pharmaceuticals Ltd engages in the research, development, cultivation, manufacture, and distribution of medical cannabis and related products. It also provides training and patient care services. The company is based in Nof Hagalil, 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 | 44,228 -10.28% | 49,297 33.13% | 37,030 70.97% | |||||||
Cost of revenue | 58,365 | 62,228 | 61,020 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (14,137) | (12,931) | (23,990) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 25 | 12 | (1,218) | |||||||
Tax Rate | ||||||||||
NOPAT | (14,162) | (12,943) | (22,772) | |||||||
Net income | (88,886) 84.28% | (48,235) 47.73% | (32,651) -0.88% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 7,520 | 21,068 | 35,660 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 13,605 | 11,752 | 11,482 | |||||||
Long-term debt | 12,528 | 15,277 | 16,024 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 8,743 | 5,188 | 14,975 | |||||||
Net debt | 14,759 | 18,341 | 12,929 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (3,024) | (18,216) | (23,173) | |||||||
CAPEX | (1,095) | (11,908) | (10,313) | |||||||
Cash from investing activities | (727) | (11,126) | (10,162) | |||||||
Cash from financing activities | 8,639 | 17,682 | 35,716 | |||||||
FCF | 60,409 | (21,097) | (24,722) | |||||||
Balance | ||||||||||
Cash | 6,644 | 1,756 | 13,416 | |||||||
Long term investments | 4,730 | 6,932 | 1,161 | |||||||
Excess cash | 9,163 | 6,223 | 12,726 | |||||||
Stockholders' equity | (242,700) | (148,684) | (100,484) | |||||||
Invested Capital | 304,548 | 290,051 | 278,773 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 63,017 | 50,794 | 44,746 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 44,573 | 39,270 | (4,287) | |||||||
EV/EBITDA | ||||||||||
Interest | 2,301 | 1,767 | 1,280 | |||||||
Interest/NOPBT |