0 XP   0   0   0

Kahoot As
Buy, Hold or Sell?

Should you buy, hold or sell Kahoot?

I guess you are interested in Kahoot As. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Kahoot

Let's start. I'm going to help you getting a better view of Kahoot As. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Kahoot As even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Kahoot As is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Kahoot As. The closing price on 2023-03-21 was kr21.20 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Kahoot As Daily Candlestick Chart
Kahoot As Daily Candlestick Chart
Summary









1. Valuation of Kahoot




Current price per share

kr21.20

2. Growth of Kahoot




Is Kahoot growing?

Current yearPrevious yearGrowGrow %
How rich?$583.2m$409.4m$177.1m30.2%

How much money is Kahoot making?

Current yearPrevious yearGrowGrow %
Making money-$2.8m-$7m$4.2m?
Net Profit Margin-8.0%-54.5%--

How much money comes from the company's main activities?

3. Financial Health of Kahoot




Comparing to competitors in the Software-Application industry




  Industry Rankings (Software-Application)  


Richest
#125 / 851

Most Revenue
#359 / 851

Most Profit
#558 / 851

Most Efficient
#432 / 851


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Kahoot As.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Kahoot earns for each kr1 of revenue.

  • Above 10% is considered healthy but always compare Kahoot to the Software-Application industry mean.
  • A Net Profit Margin of -19.7% means that kr-0.20 for each kr1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Kahoot As:

  • The MRQ is -19.7%. The company is making a huge loss. -2
  • The TTM is -8.0%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-19.7%TTM-8.0%-11.7%
TTM-8.0%YOY-54.5%+46.5%
TTM-8.0%5Y-56.9%+49.0%
5Y-56.9%10Y-56.9%0.0%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-19.7%-6.7%-13.0%
TTM-8.0%-9.3%+1.3%
YOY-54.5%-3.8%-50.7%
5Y-56.9%-9.3%-47.6%
10Y-56.9%-8.9%-48.0%
1.1.2. Return on Assets

Shows how efficient Kahoot is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Kahoot to the Software-Application industry mean.
  • -1.0% Return on Assets means that Kahoot generated kr-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Kahoot As:

  • The MRQ is -1.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.0%TTM-0.4%-0.6%
TTM-0.4%YOY-1.9%+1.6%
TTM-0.4%5Y-1.9%+1.6%
5Y-1.9%10Y-1.9%0.0%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.0%-1.7%+0.7%
TTM-0.4%-2.0%+1.6%
YOY-1.9%-1.0%-0.9%
5Y-1.9%-2.2%+0.3%
10Y-1.9%-2.1%+0.2%
1.1.3. Return on Equity

Shows how efficient Kahoot is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Kahoot to the Software-Application industry mean.
  • -1.2% Return on Equity means Kahoot generated kr-0.01 for each kr1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Kahoot As:

  • The MRQ is -1.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.2%TTM-0.5%-0.7%
TTM-0.5%YOY-2.6%+2.1%
TTM-0.5%5Y-2.4%+1.9%
5Y-2.4%10Y-2.4%0.0%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.2%-1.9%+0.7%
TTM-0.5%-2.9%+2.4%
YOY-2.6%-1.0%-1.6%
5Y-2.4%-3.2%+0.8%
10Y-2.4%-3.8%+1.4%

1.2. Operating Efficiency of Kahoot As.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Kahoot is operating .

  • Measures how much profit Kahoot makes for each kr1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Kahoot to the Software-Application industry mean.
  • An Operating Margin of -11.0% means the company generated kr-0.11  for each kr1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Kahoot As:

  • The MRQ is -11.0%. The company is operating very inefficient. -2
  • The TTM is -6.2%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-11.0%TTM-6.2%-4.8%
TTM-6.2%YOY-54.6%+48.4%
TTM-6.2%5Y-56.7%+50.4%
5Y-56.7%10Y-56.7%0.0%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-11.0%-4.7%-6.3%
TTM-6.2%-7.3%+1.1%
YOY-54.6%-3.6%-51.0%
5Y-56.7%-6.9%-49.8%
10Y-56.7%-6.9%-49.8%
1.2.2. Operating Ratio

Measures how efficient Kahoot is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software-Application industry mean).
  • An Operation Ratio of 1.16 means that the operating costs are kr1.16 for each kr1 in net sales.

Let's take a look of the Operating Ratio trends of Kahoot As:

  • The MRQ is 1.156. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.194. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.156TTM1.194-0.038
TTM1.194YOY1.251-0.057
TTM1.1945Y1.547-0.353
5Y1.54710Y1.5470.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1561.307-0.151
TTM1.1941.328-0.134
YOY1.2511.270-0.019
5Y1.5471.269+0.278
10Y1.5471.224+0.323

1.3. Liquidity of Kahoot As.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Kahoot is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Software-Application industry mean).
  • A Current Ratio of 0.98 means the company has kr0.98 in assets for each kr1 in short-term debts.

Let's take a look of the Current Ratio trends of Kahoot As:

  • The MRQ is 0.981. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.953. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.981TTM0.953+0.028
TTM0.953YOY3.651-2.698
TTM0.9535Y2.858-1.905
5Y2.85810Y2.8580.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9811.781-0.800
TTM0.9531.848-0.895
YOY3.6511.934+1.717
5Y2.8581.907+0.951
10Y2.8581.920+0.938
1.3.2. Quick Ratio

Measures if Kahoot is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Kahoot to the Software-Application industry mean.
  • A Quick Ratio of 0.95 means the company can pay off kr0.95 for each kr1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Kahoot As:

  • The MRQ is 0.946. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.908. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.946TTM0.908+0.037
TTM0.908YOY3.601-2.693
TTM0.9085Y2.774-1.866
5Y2.77410Y2.7740.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9461.208-0.262
TTM0.9081.224-0.316
YOY3.6011.402+2.199
5Y2.7741.348+1.426
10Y2.7741.339+1.435

1.4. Solvency of Kahoot As.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Kahoot assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Kahoot to Software-Application industry mean.
  • A Debt to Asset Ratio of 0.23 means that Kahoot assets are financed with 22.8% credit (debt) and the remaining percentage (100% - 22.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Kahoot As:

  • The MRQ is 0.228. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.234. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.228TTM0.234-0.006
TTM0.234YOY0.258-0.025
TTM0.2345Y0.197+0.037
5Y0.19710Y0.1970.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2280.442-0.214
TTM0.2340.429-0.195
YOY0.2580.463-0.205
5Y0.1970.480-0.283
10Y0.1970.481-0.284
1.4.2. Debt to Equity Ratio

Measures if Kahoot is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Kahoot to the Software-Application industry mean.
  • A Debt to Equity ratio of 29.5% means that company has kr0.29 debt for each kr1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Kahoot As:

  • The MRQ is 0.295. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.306. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.295TTM0.306-0.011
TTM0.306YOY0.367-0.062
TTM0.3065Y0.258+0.047
5Y0.25810Y0.2580.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2950.698-0.403
TTM0.3060.691-0.385
YOY0.3670.736-0.369
5Y0.2580.793-0.535
10Y0.2580.759-0.501

2. Market Valuation of Kahoot As

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every kr1 in earnings Kahoot generates.

  • Above 15 is considered overpriced but always compare Kahoot to the Software-Application industry mean.
  • A PE ratio of -133.24 means the investor is paying kr-133.24 for every kr1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Kahoot As:

  • The EOD is -137.788. Company is losing money. -2
  • The MRQ is -133.239. Company is losing money. -2
  • The TTM is -817.703. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-137.788MRQ-133.239-4.550
MRQ-133.239TTM-817.703+684.464
TTM-817.703YOY-601.255-216.447
TTM-817.7035Y-645.119-172.583
5Y-645.11910Y-645.1190.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
EOD-137.788-2.812-134.976
MRQ-133.239-4.451-128.788
TTM-817.703-6.604-811.099
YOY-601.255-6.070-595.185
5Y-645.119-3.139-641.980
10Y-645.119-1.831-643.288
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Kahoot.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Kahoot As:

  • The MRQ is 18.827. Seems overpriced? -1
  • The TTM is -642.691. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ18.827TTM-642.691+661.518
TTM-642.691YOY709.169-1,351.861
TTM-642.6915Y-76.873-565.818
5Y-76.87310Y-76.8730.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ18.8271.329+17.498
TTM-642.6913.085-645.776
YOY709.16918.023+691.146
5Y-76.87331.287-108.160
10Y-76.87343.317-120.190

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Kahoot is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software-Application industry mean).
  • A PB ratio of 1.64 means the investor is paying kr1.64 for each kr1 in book value.

Let's take a look of the Price to Book Ratio trends of Kahoot As:

  • The EOD is 1.698. Good. +1
  • The MRQ is 1.642. Good. +1
  • The TTM is 2.247. Good. +1
Trends
Current periodCompared to+/- 
EOD1.698MRQ1.642+0.056
MRQ1.642TTM2.247-0.605
TTM2.247YOY10.628-8.381
TTM2.2475Y8.601-6.354
5Y8.60110Y8.6010.000
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
EOD1.6982.787-1.089
MRQ1.6422.815-1.173
TTM2.2473.464-1.217
YOY10.6284.536+6.092
5Y8.6014.167+4.434
10Y8.6014.485+4.116
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Kahoot As compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.1280.144-189%2.540-105%0.832-115%0.832-115%
Book Value Growth--0.9901.012-2%1.848-46%1.372-28%1.372-28%
Book Value Per Share--12.48312.554-1%8.427+48%6.091+105%6.091+105%
Book Value Per Share Growth--0.9901.012-2%1.832-46%1.367-28%1.367-28%
Current Ratio--0.9810.953+3%3.651-73%2.858-66%2.858-66%
Debt To Asset Ratio--0.2280.234-2%0.258-12%0.197+16%0.197+16%
Debt To Equity Ratio--0.2950.306-4%0.367-20%0.258+14%0.258+14%
Dividend Per Share----0%-0%-0%-0%
Eps---0.154-0.061-61%-0.142-8%-0.080-48%-0.080-48%
Eps Growth---7.077-0.835-88%-6.488-8%-2.302-67%-2.302-67%
Free Cash Flow Per Share--0.3340.123+172%0.145+131%0.081+310%0.081+310%
Free Cash Flow Per Share Growth--3.3728.877-62%1.639+106%3.945-15%3.945-15%
Free Cash Flow To Equity Per Share--0.3240.115+181%2.166-85%0.691-53%0.691-53%
Free Cash Flow To Equity Per Share Growth--3.4803.050+14%41.335-92%30.116-88%30.116-88%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--23.765--------
Intrinsic Value_10Y_min--15.782--------
Intrinsic Value_1Y_max--0.767--------
Intrinsic Value_1Y_min--0.635--------
Intrinsic Value_3Y_max--3.535--------
Intrinsic Value_3Y_min--2.739--------
Intrinsic Value_5Y_max--7.786--------
Intrinsic Value_5Y_min--5.737--------
Net Profit Margin---0.197-0.080-59%-0.545+177%-0.569+190%-0.569+190%
Operating Margin---0.110-0.062-43%-0.546+396%-0.567+415%-0.567+415%
Operating Ratio--1.1561.194-3%1.251-8%1.547-25%1.547-25%
Pb Ratio1.698+3%1.6422.247-27%10.628-85%8.601-81%8.601-81%
Pe Ratio-137.788-3%-133.239-817.703+514%-601.255+351%-645.119+384%-645.119+384%
Peg Ratio--18.827-642.691+3514%709.169-97%-76.873+508%-76.873+508%
Price Per Share21.200+3%20.50028.166-27%78.263-74%36.200-43%36.200-43%
Price To Total Gains Ratio-166.201-3%-160.713-54.892-66%-1317.492+720%-179.191+11%-179.191+11%
Profit Growth---7.077-0.835-88%-7.162+1%-1.851-74%-1.851-74%
Quick Ratio--0.9460.908+4%3.601-74%2.774-66%2.774-66%
Return On Assets---0.010-0.004-61%-0.019+102%-0.019+104%-0.019+104%
Return On Equity---0.012-0.005-61%-0.026+109%-0.024+95%-0.024+95%
Revenue Growth--1.0231.125-9%1.344-24%1.299-21%1.299-21%
Total Gains Per Share---0.1280.144-189%2.540-105%0.832-115%0.832-115%
Total Gains Per Share Growth--0.1200.1200%132.380-100%41.244-100%41.244-100%
Usd Book Value--583209482.780586546722.321-1%409403547.654+42%288743531.611+102%288743531.611+102%
Usd Book Value Change Per Share---0.0120.014-189%0.241-105%0.079-115%0.079-115%
Usd Book Value Per Share--1.1831.190-1%0.799+48%0.577+105%0.577+105%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.015-0.006-61%-0.013-8%-0.008-48%-0.008-48%
Usd Free Cash Flow--15619780.9375751051.153+172%6878713.143+127%3833132.260+307%3833132.260+307%
Usd Free Cash Flow Per Share--0.0320.012+172%0.014+131%0.008+310%0.008+310%
Usd Free Cash Flow To Equity Per Share--0.0310.011+181%0.205-85%0.066-53%0.066-53%
Usd Price Per Share2.010+3%1.9432.670-27%7.419-74%3.432-43%3.432-43%
Usd Profit---7188438.970-2837278.562-61%-7059699.018-2%-3572761.105-50%-3572761.105-50%
Usd Revenue--36550147.40434915274.999+5%17711867.658+106%15808418.040+131%15808418.040+131%
Usd Total Gains Per Share---0.0120.014-189%0.241-105%0.079-115%0.079-115%
 EOD+2 -3MRQTTM+14 -25YOY+20 -195Y+15 -2410Y+15 -24

3.2. Fundamental Score

Let's check the fundamental score of Kahoot As based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-137.788
Price to Book Ratio (EOD)Between0-11.698
Net Profit Margin (MRQ)Greater than0-0.197
Operating Margin (MRQ)Greater than0-0.110
Quick Ratio (MRQ)Greater than10.946
Current Ratio (MRQ)Greater than10.981
Debt to Asset Ratio (MRQ)Less than10.228
Debt to Equity Ratio (MRQ)Less than10.295
Return on Equity (MRQ)Greater than0.15-0.012
Return on Assets (MRQ)Greater than0.05-0.010
Total2/10 (20.0%)

3.3. Technical Score

Let's check the technical score of Kahoot As based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5053.990
Ma 20Greater thanMa 5020.901
Ma 50Greater thanMa 10018.671
Ma 100Greater thanMa 20020.087
OpenGreater thanClose21.980
Total3/5 (60.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2021-09-302021-12-312022-03-312022-06-302022-09-30
EBITDA  3,2175,5808,79715,68424,4815,43229,913-68,486-38,573



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets755,267
Total Liabilities172,012
Total Stockholder Equity583,255
 As reported
Total Liabilities 172,012
Total Stockholder Equity+ 583,255
Total Assets = 755,267

Assets

Total Assets755,267
Total Current Assets113,355
Long-term Assets113,355
Total Current Assets
Cash And Cash Equivalents 86,831
Net Receivables 22,440
Other Current Assets 4,084
Total Current Assets  (as reported)113,355
Total Current Assets  (calculated)113,355
+/-0
Long-term Assets
Property Plant Equipment 5,178
Goodwill 479,047
Intangible Assets 157,687
Long-term Assets  (as reported)641,912
Long-term Assets  (calculated)641,912
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities115,544
Long-term Liabilities56,468
Total Stockholder Equity583,255
Total Current Liabilities
Accounts payable 4,656
Other Current Liabilities 109,336
Total Current Liabilities  (as reported)115,544
Total Current Liabilities  (calculated)113,992
+/- 1,552
Long-term Liabilities
Long term Debt Total 2,895
Other Liabilities 53,573
Long-term Liabilities  (as reported)56,468
Long-term Liabilities  (calculated)56,468
+/-0
Total Stockholder Equity
Common Stock5,737
Retained Earnings -91,188
Capital Surplus 661,947
Other Stockholders Equity 6,759
Total Stockholder Equity (as reported)583,255
Total Stockholder Equity (calculated)583,255
+/-0
Other
Capital Stock5,737
Cash And Equivalents86,831
Cash and Short Term Investments 86,831
Common Stock Shares Outstanding 489,253
Liabilities and Stockholders Equity 755,267
Net Invested Capital 583,255
Net Tangible Assets -53,479
Net Working Capital -2,189



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-30
> Total Assets 
0
45,191
0
33,829
46,814
74,887
60,875
101,647
101,114
377,800
381,622
599,598
915,715
796,108
761,460
750,523
755,267
755,267750,523761,460796,108915,715599,598381,622377,800101,114101,64760,87574,88746,81433,829045,1910
   > Total Current Assets 
0
28,470
0
26,586
15,501
42,719
36,425
75,217
75,357
262,108
260,515
450,985
224,357
124,833
93,553
96,408
113,355
113,35596,40893,553124,833224,357450,985260,515262,10875,35775,21736,42542,71915,50126,586028,4700
       Cash And Cash Equivalents 
0
27,312
0
24,977
13,400
40,669
33,972
73,350
72,493
255,112
253,614
440,487
206,403
106,364
76,868
76,587
86,831
86,83176,58776,868106,364206,403440,487253,614255,11272,49373,35033,97240,66913,40024,977027,3120
       Net Receivables 
0
0
0
0
1,268
1,322
1,253
610
1,020
2,671
3,721
5,109
13,371
13,059
11,580
14,592
22,440
22,44014,59211,58013,05913,3715,1093,7212,6711,0206101,2531,3221,2680000
       Other Current Assets 
0
1,158
0
1,609
1,907
1,904
2,310
1,766
2,348
6,996
6,901
10,498
17,954
18,366
16,685
5,229
4,084
4,0845,22916,68518,36617,95410,4986,9016,9962,3481,7662,3101,9041,9071,60901,1580
   > Long-term Assets 
0
16,721
0
7,243
31,313
32,169
24,450
26,430
25,757
115,692
121,107
148,613
691,357
671,275
667,907
654,115
641,912
641,912654,115667,907671,275691,357148,613121,107115,69225,75726,43024,45032,16931,3137,243016,7210
       Property Plant Equipment 
0
130
0
223
273
312
299
319
319
3,574
3,371
3,138
3,798
3,561
4,429
5,734
5,178
5,1785,7344,4293,5613,7983,1383,3713,57431931929931227322301300
       Goodwill 
0
0
0
0
24,713
23,978
19,044
19,377
18,720
77,745
82,259
99,698
507,787
494,430
493,907
485,295
479,047
479,047485,295493,907494,430507,78799,69882,25977,74518,72019,37719,04423,97824,7130000
       Intangible Assets 
0
3,748
0
3,373
2,978
2,831
2,240
2,166
2,024
34,374
35,478
45,778
179,773
173,284
169,571
163,086
157,687
157,687163,086169,571173,284179,77345,77835,47834,3742,0242,1662,2402,8312,9783,37303,7480
       Other Assets 
0
33,442
0
0
0
0
0
0
4,695
0
-1
-1
1,382,715
0
0
0
0
00001,382,715-1-104,69500000033,4420
> Total Liabilities 
0
2,582
0
5,178
6,514
10,179
9,735
20,660
19,522
89,395
94,056
94,183
359,359
214,593
169,075
161,308
172,012
172,012161,308169,075214,593359,35994,18394,05689,39519,52220,6609,73510,1796,5145,17802,5820
   > Total Current Liabilities 
0
2,582
0
4,006
6,514
10,179
9,735
20,660
19,521
65,791
75,791
71,192
264,550
125,696
105,819
101,174
115,544
115,544101,174105,819125,696264,55071,19275,79165,79119,52120,6609,73510,1796,5144,00602,5820
       Short-term Debt 
0
0
0
0
0
0
0
0
0
964
958
909
999
1,007
1,178
0
0
001,1781,007999909958964000000000
       Accounts payable 
0
168
0
446
481
936
1,040
771
1,178
1,817
2,263
3,095
3,921
5,359
4,659
4,998
4,656
4,6564,9984,6595,3593,9213,0952,2631,8171,1787711,04093648144601680
       Other Current Liabilities 
0
2,415
0
3,560
6,033
9,243
8,695
19,889
18,343
63,010
72,570
67,188
259,630
119,330
99,982
94,484
109,336
109,33694,48499,982119,330259,63067,18872,57063,01018,34319,8898,6959,2436,0333,56002,4150
   > Long-term Liabilities 
0
0
0
1,172
0
0
0
0
1
23,604
18,265
22,991
94,809
88,897
63,256
60,134
56,468
56,46860,13463,25688,89794,80922,99118,26523,604100001,172000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
2,312
2,098
1,913
2,169
2,044
2,656
3,423
2,895
2,8953,4232,6562,0442,1691,9132,0982,312000000000
       Other Liabilities 
0
0
0
0
0
1,346
0
0
0
21,291
16,167
21,079
92,639
86,853
60,600
56,711
53,573
53,57356,71160,60086,85392,63921,07916,16721,2910001,34600000
> Total Stockholder Equity
0
42,609
0
28,651
40,300
64,709
51,140
80,987
81,592
288,405
287,566
505,415
556,356
581,515
592,385
589,215
583,255
583,255589,215592,385581,515556,356505,415287,566288,40581,59280,98751,14064,70940,30028,651042,6090
   Common Stock
0
1,330
0
1,363
0
1,467
0
0
0
5,228
5,232
5,547
5,669
5,707
5,736
5,737
5,737
5,7375,7375,7365,7075,6695,5475,2325,2280001,46701,36301,3300
   Retained Earnings Total Equity00000000000000000
   Accumulated Other Comprehensive Income 00000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
357,383
361,463
571,490
627,226
651,581
661,496
661,724
661,947
661,947661,724661,496651,581627,226571,490361,463357,383000000000
   Treasury Stock00000000000000000
   Other Stockholders Equity 
0
53,292
0
54,648
0
92,209
0
0
81,592
362,550
364,978
576,886
632,018
657,816
669,857
5,756
6,759
6,7595,756669,857657,816632,018576,886364,978362,55081,5920092,209054,648053,2920



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.


Latest Income Statement (annual, 2021-12-31)

Gross Profit (+$)
totalRevenue91,016
Cost of Revenue-50,264
Gross Profit40,75240,752
 
Operating Income (+$)
Gross Profit40,752
Operating Expense-43,297
Operating Income-5,555-2,545
 
Operating Expense (+$)
Research Development-
Selling General Administrative11,062
Selling And Marketing Expenses-
Operating Expense43,29711,062
 
Net Interest Income (+$)
Interest Income1,957
Interest Expense-205
Net Interest Income2271,752
 
Pretax Income (+$)
Operating Income-5,555
Net Interest Income227
Other Non-Operating Income Expenses-
Income Before Tax (EBT)-3,718-7,392
EBIT - interestExpense = -3,718
-3,718
-1,675
Interest Expense205
Earnings Before Interest and Taxes (ebit)-3,513-3,513
Earnings Before Interest and Taxes (ebitda)6,692
 
After tax Income (+$)
Income Before Tax-3,718
Tax Provision--1,838
Net Income From Continuing Ops-1,880-1,880
Net Income-1,880
Net Income Applicable To Common Shares-1,880
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses93,561
Total Other Income/Expenses Net1,837-227
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

Subscribe to my newsletter and receive an email as soon as I add content to PenkeTrading.com.


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
PABW.MU
51 minutes ago

I found you a Golden Cross on the daily chart of PABW.MU.

PABW.MU Daily Candlestick Chart
IS0E.F
57 minutes ago

I found you a Evening Star Candle Pattern on the daily chart of IS0E.F.

IS0E.F Daily Candlestick Chart
EXH2.F
59 minutes ago

I found you a Morning Star Candle Pattern on the daily chart of EXH2.F.

EXH2.F Daily Candlestick Chart
SDOS.ST
1 hour ago

I found you a Death Cross on the daily chart of SDOS.ST.

SDOS.ST Daily Candlestick Chart
M6X3.F
1 hour ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of M6X3.F.

M6X3.F Daily Candlestick Chart
8CN.F
1 hour ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 8CN.F.

8CN.F Daily Candlestick Chart
ELEC.PA
1 hour ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of ELEC.PA.

ELEC.PA Daily Candlestick Chart
9SU.F
1 hour ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of 9SU.F.

9SU.F Daily Candlestick Chart
ZEON.F
1 hour ago

I found you a MACD Bearish Reversal Divergence on the daily chart of ZEON.F.

ZEON.F Daily Candlestick Chart
WS0.F
1 hour ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of WS0.F.

WS0.F Daily Candlestick Chart
TE9.F
1 hour ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of TE9.F.

TE9.F Daily Candlestick Chart
3NFE.XETRA
1 hour ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 3NFE.XETRA.

3NFE.XETRA Daily Candlestick Chart
CATG.PA
1 hour ago

I found you a Morning Star Candle Pattern on the daily chart of CATG.PA.

CATG.PA Daily Candlestick Chart
O3S1.F
1 hour ago

I found you a MACD Bullish Hidden Divergence on the daily chart of O3S1.F.

O3S1.F Daily Candlestick Chart
ALPHA.PA
1 hour ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of ALPHA.PA.

ALPHA.PA Daily Candlestick Chart
ALKKO.PA
1 hour ago

I found you a Golden Cross on the daily chart of ALKKO.PA.

ALKKO.PA Daily Candlestick Chart
ALHYG.PA
1 hour ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of ALHYG.PA.

ALHYG.PA Daily Candlestick Chart
NVPA.F
1 hour ago

I found you a RSI Bearish Hidden Divergence on the daily chart of NVPA.F.

NVPA.F Daily Candlestick Chart
GV2A.F
2 hours ago

I found you a STOCH Bullish Hidden Divergence on the daily chart of GV2A.F.

GV2A.F Daily Candlestick Chart
GDO3.F
2 hours ago

I found you a MACD Bearish Reversal Divergence on the daily chart of GDO3.F.

GDO3.F Daily Candlestick Chart
FZ7.F
2 hours ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of FZ7.F.

FZ7.F Daily Candlestick Chart
F9H.F
2 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of F9H.F.

F9H.F Daily Candlestick Chart
E7F0.F
2 hours ago

I found you a STOCH Bullish Hidden Divergence on the daily chart of E7F0.F.

E7F0.F Daily Candlestick Chart
CGR.F
2 hours ago

I found you a MACD Bullish Hidden Divergence on the daily chart of CGR.F.

CGR.F Daily Candlestick Chart