XTSE
KSI
Market cap381mUSD
Apr 04, Last price
5.77CAD
1D
-2.86%
1Q
-3.83%
IPO
787.69%
Name
Kneat.com Inc
Chart & Performance
Profile
kneat.com, inc. designs, develops, and supplies software for data and document management within regulated environments in the United States, Ireland, Canada, and internationally. The company offers Kneat Gx platform, a configurable commercial off-the-shelf application focused on validation lifecycle management and testing for biotechnology, pharmaceutical, and medical device manufacturing industries. Its platform is used in process, computer system, cleaning, analytical instrument, method, utility and facility, equipment, and cold chain validation, as well commissioning and qualification, and electronic logbook management. The company also provides software-related services, including training, installation, upgradation, consulting, and maintenance, as well as process mapping, project management, and other services. kneat.com, inc. is headquartered in Limerick, Ireland.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 48,938 43.00% | 34,223 44.10% | 23,749 53.21% | |||||||
Cost of revenue | 54,886 | 47,757 | 33,524 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (5,947) | (13,534) | (9,774) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 193 | 56 | 17 | |||||||
Tax Rate | ||||||||||
NOPAT | (6,140) | (13,590) | (9,791) | |||||||
Net income | (7,727) -45.27% | (14,119) 54.34% | (9,148) -7.21% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 55,625 | (329) | 616 | |||||||
BB yield | -10.97% | 0.14% | -0.30% | |||||||
Debt | ||||||||||
Debt current | 4,551 | 536 | 588 | |||||||
Long-term debt | 30,816 | 34,146 | 13,595 | |||||||
Deferred revenue | 33 | 41 | 949 | |||||||
Other long-term liabilities | 949 | |||||||||
Net debt | (23,523) | 19,429 | 1,901 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,790 | (1,275) | 2,994 | |||||||
CAPEX | (166) | (17,159) | (12,816) | |||||||
Cash from investing activities | (17,522) | (15,973) | (11,912) | |||||||
Cash from financing activities | 50,623 | 20,266 | (384) | |||||||
FCF | (5,712) | (12,993) | (9,118) | |||||||
Balance | ||||||||||
Cash | 58,890 | 15,253 | 12,282 | |||||||
Long term investments | ||||||||||
Excess cash | 56,443 | 13,541 | 11,095 | |||||||
Stockholders' equity | 57,919 | 9,515 | 22,533 | |||||||
Invested Capital | 37,924 | 33,460 | 23,859 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 86,545 | 77,833 | 77,444 | |||||||
Price | 5.86 92.13% | 3.05 14.23% | 2.67 -32.58% | |||||||
Market cap | 507,154 113.64% | 237,391 14.81% | 206,776 -29.55% | |||||||
EV | 483,632 | 256,821 | 208,676 | |||||||
EBITDA | 4,188 | (6,137) | (4,079) | |||||||
EV/EBITDA | 115.49 | |||||||||
Interest | 3,665 | 1,082 | 229 | |||||||
Interest/NOPBT |