Loading...
XWARSVRS
Market cap15mUSD
Dec 20, Last price  
3.60PLN
1D
0.00%
1Q
2.86%
IPO
-79.39%
Name

Silvair Inc

Chart & Performance

D1W1MN
XWAR:SVRS chart
P/E
—
P/S
7.90
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
10.05%
Rev. gr., 5y
147.26%
Revenues
2m
+49.88%
341,00083,00037,00021,000177,000372,000645,0001,295,0001,941,000
Net income
-1m
L-42.25%
-1,258,000-4,547,000-3,003,000-2,759,000-3,906,000-2,609,000-3,075,000-2,168,000-1,252,000
CFO
866k
P
-1,199,000-1,260,000-982,000-2,648,000-1,939,000-726,000-843,000-325,000866,000

Profile

Silvair, Inc. builds and provides software solutions for the Internet of Things in Europe and internationally. The company operates in three segments: Lighting Control, Smart Lighting Services, and Smart Building Management. It focuses on developing a technology for lighting manufacturers and providers of intelligent building management systems. Its products include firmware for smart lighting components manufactured by third-party companies; and tools for configuring, controlling, and managing the lighting infrastructure, as well as for analyzing and using the data collected by sensors installed as part of lighting systems. The company was formerly known as Seed Labs, Inc. Silvair, Inc. was founded in 2013 and is headquartered in San Francisco, California.
URL
https://silvair.com/
IPO date
Jul 26, 2018
Employees
27
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
1,941
49.88%
1,295
100.78%
645
73.39%
Cost of revenue
2,897
4,224
4,243
Unusual Expense (Income)
NOPBT
(956)
(2,929)
(3,598)
NOPBT Margin
Operating Taxes
62
(309)
147
Tax Rate
NOPAT
(1,018)
(2,620)
(3,745)
Net income
(1,252)
-42.25%
(2,168)
-29.50%
(3,075)
17.86%
Dividends
Dividend yield
Proceeds from repurchase of equity
16
23
1,162
BB yield
-0.02%
-0.02%
-1.02%
Debt
Debt current
1,416
2,434
2,328
Long-term debt
1,580
1,366
83
Deferred revenue
Other long-term liabilities
514
221
300
Net debt
2,584
3,393
1,144
Cash flow
Cash from operating activities
866
(325)
(843)
CAPEX
(18)
(1,769)
(1,668)
Cash from investing activities
(2,219)
(1,724)
(1,668)
Cash from financing activities
1,358
1,189
953
FCF
(978)
(2,543)
(3,754)
Balance
Cash
406
401
1,261
Long term investments
6
6
6
Excess cash
315
342
1,235
Stockholders' equity
(23,065)
(21,666)
(18,931)
Invested Capital
35,288
32,051
30,493
ROIC
ROCE
EV
Common stock shares outstanding
17,042
18,126
17,013
Price
4.92
-5.38%
5.20
-22.04%
6.67
-4.71%
Market cap
83,845
-11.04%
94,254
-16.94%
113,476
20.74%
EV
86,429
97,647
114,620
EBITDA
463
(1,603)
(2,253)
EV/EBITDA
186.67
Interest
143
139
801
Interest/NOPBT