No data to show
XTSE
ADCO
Market cap12mUSD
Jun 10, Last price
0.28CAD
1D
7.69%
1Q
-5.08%
IPO
-51.72%
Name
Adcore Inc
Chart & Performance
P/E
—
P/S
0.53
EPS
—
Div Yield, %
—
Shrs. gr., 5y
3.21%
Rev. gr., 5y
15.97%
Revenues
24m
+2.46%
Net income
-541k
L-42.69%
CFO
2m
+186.69%
Earnings
Aug 12, 2025
Profile
Adcore Inc. operates as an e-commerce advertising management and automation platform in the Asia-Pacific, Europe, the Middle East, Africa, and North America. The company offers smart algorithm powered automation tools for digital advertisers to enhance return on advertising investments, and scale their digital campaigns. Its product portfolio includes Feeditor that offers online shopping automation capabilities to advertisers; Views, a search engine marketing (SEM) solution used for campaign creation, intelligent bid management, SEM optimization, and reports; SEMDOC, an account auditing tool, which measures and analyzes 52 metrics; Effortless Marketing, a marketing solution for campaign creation and performance tracking; and Amphy, a 24/7 live online learning marketplace. The company serves enterprise companies, and small- and medium-sized businesses. Adcore Inc. was founded in 2005 and is headquartered in Tel Aviv, Israel.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | ||||||||
Revenues | 23,703 2.46% | 23,134 17.47% | 19,693 -29.58% | |||||
Cost of revenue | 23,928 | 23,275 | 19,866 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (225) | (141) | (173) | |||||
NOPBT Margin | ||||||||
Operating Taxes | (144) | (8) | 40 | |||||
Tax Rate | ||||||||
NOPAT | (81) | (133) | (213) | |||||
Net income | (541) -42.69% | (944) -57.76% | (2,235) 706.86% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | (23) | (94) | (607) | |||||
BB yield | ||||||||
| Debt | ||||||||
Debt current | 139 | 188 | ||||||
Long-term debt | 1,069 | 188 | ||||||
Deferred revenue | ||||||||
Other long-term liabilities | 7 | 8 | 8 | |||||
Net debt | (6,294) | (6,106) | (6,149) | |||||
| Cash flow | ||||||||
Cash from operating activities | 2,434 | 849 | (2,547) | |||||
CAPEX | (216) | (19) | (1,233) | |||||
Cash from investing activities | (983) | (995) | (1,207) | |||||
Cash from financing activities | (61) | (282) | (853) | |||||
FCF | (788) | 916 | (771) | |||||
| Balance | ||||||||
Cash | 7,502 | 6,106 | 6,525 | |||||
Long term investments | ||||||||
Excess cash | 6,317 | 4,949 | 5,540 | |||||
Stockholders' equity | (1,871) | (1,331) | (387) | |||||
Invested Capital | 10,844 | 10,212 | 10,317 | |||||
ROIC | ||||||||
ROCE | ||||||||
| EV | ||||||||
Common stock shares outstanding | 60,289 | 60,346 | 62,413 | |||||
Price | ||||||||
Market cap | ||||||||
EV | ||||||||
EBITDA | 910 | 634 | 657 | |||||
EV/EBITDA | ||||||||
Interest | 3,279 | |||||||
Interest/NOPBT | ||||||||