XTAE
UPSL
Market cap3mUSD
Apr 03, Last price
59.20ILS
1D
0.00%
1Q
-35.51%
Jan 2017
-99.80%
Name
Upsellon Brands Holdings Ltd
Chart & Performance
P/E
—
P/S
22.16
EPS
—
Div Yield, %
—
Shrs. gr., 5y
224.69%
Rev. gr., 5y
254.36%
Revenues
15m
-8.79%
Net income
-4m
L-72.19%
CFO
283k
P
Dividend
Jul 13, 2010235.5603 ILS/sh
Profile
Upsellon Brands Holdings Ltd engages in acquisition, marketing, and improvement of private labels, products, and virtual stores that operate under amazon's trading platform. The company also develops and markets various software products and support services designed for Amazon merchants, as well as consulting and appeal services for amazon merchant accounts. Its private labels include in the field of home and garden products; and operates a virtual store user account that markets a private label in the category of household and kitchen wear in the United States, Mexico, and Canada under the Wayfair brand. In addition, its automated sourcing machine scans products, leads, keywords, and more to create proprietary database; and technology scans and build markets from seed products and key products. The company was formerly known as Chiron Refineries Ltd and changed its name to Upsellon Brands Holdings Ltd in January 2020. Upsellon Brands Holdings Ltd was incorporated in 1993 and is based in Ramat Gan, Israel.
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 | 15,288 -8.79% | 16,762 48.86% | |||||||
Cost of revenue | 17,194 | 19,320 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (1,906) | (2,558) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | (227) | ||||||||
Tax Rate | |||||||||
NOPAT | (1,906) | (2,331) | |||||||
Net income | (3,963) -72.19% | (14,249) -34.56% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 1,417 | 7,264 | |||||||
BB yield | -6.91% | -25.78% | |||||||
| Debt | |||||||||
Debt current | 665 | 1,968 | |||||||
Long-term debt | 614 | 295 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | 703 | 1,848 | |||||||
| Cash flow | |||||||||
Cash from operating activities | 283 | (5,267) | |||||||
CAPEX | (9) | (58) | |||||||
Cash from investing activities | (9) | (58) | |||||||
Cash from financing activities | (113) | 4,970 | |||||||
FCF | (959) | (1,869) | |||||||
| Balance | |||||||||
Cash | 576 | 415 | |||||||
Long term investments | |||||||||
Excess cash | |||||||||
Stockholders' equity | 2,242 | 4,788 | |||||||
Invested Capital | 7,515 | 11,137 | |||||||
ROIC | |||||||||
ROCE | |||||||||
| EV | |||||||||
Common stock shares outstanding | 19,197 | 15,570 | |||||||
Price | 1.07 -40.99% | 1.81 -79.55% | |||||||
Market cap | 20,502 -27.25% | 28,181 -61.25% | |||||||
EV | 21,205 | 30,029 | |||||||
EBITDA | (1,337) | (1,187) | |||||||
EV/EBITDA | |||||||||
Interest | 182 | 292 | |||||||
Interest/NOPBT | |||||||||