For your perusal and analysis.......source didn't have 2021 yet. ( full year in August )
Some values are calculated in my spreadsheet so yell if something looks wrong.
Interesting numbers in there, for example.
- Contrary to popular belief, the total liabilities ( including debt ) is lower per share than in 2011 by ~31%
- Gross profit per share is the main issue and is what needs to be fixed with new strategy.
- Net income is not a good measure for long term because it is distorted over short term ( accounting ).
... $1.47 if you include them.
- Assets ( Excluding goodwill / intangibles ) per share were at $0.49 .... ( and this is a business that derives it's value exactly FROM the intangibles ... so can't really do that but just want to make a base case here )
Fiscal Period 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 1 Period End Date: 2011-06-30 2012-06-30 2013-06-30 2014-06-30 2015-06-30 2016-06-30 2017-06-30 2018-06-30 2019-06-30 2020-06-30 2 Total Revenue 50.1 52.55 83.43 143.25 141.42 267.28 572.6 530.43 526.22 457.77 3 Cost of Revenue, Total 26.86 29.34 44.44 68.2 61.43 96.78 247.25 246.08 209.8 223.19 4 Gross Profit 20.44 22.74 38.99 75.05 79.99 170.5 325.34 284.35 316.42 234.58 5 Gross Profit % 40.80% 43.27% 46.73% 52.39% 56.56% 63.79% 56.82% 53.61% 60.13% 51.24% 6 7 Opex / Depreciation / Amortization 24.75 15.46 39.7 47.01 68.75 120.67 209.42 451.13 670.13 369.96 8 Operating Income -1.5 7.75 -0.7 28.02 11.24 49.84 115.94 -166.79 -353.72 -135.37 9 10 Net Income 1.68 6.15 -2.84 21.29 7.76 37.36 88.57 -133.98 -279.2 -92.79 11 12 Cash 5.71 11.6 18.94 14.81 59.2 47.48 63.03 87.31 89 137.79 13 14 Total Current Assets 18.84 23.26 61.91 65.9 156.82 1,077.05 422.12 480.77 471.95 490.95 15 16 Intangibles, Net 7.79 3.8 68.27 93.64 244.52 272.37 1,177.22 1,033.91 775.91 940.12 17 Total Assets 53.68 50.2 233.39 265.82 528.95 1,525.78 1,908.04 1,830.51 1,635.74 1,825.18 18 Total Assets ( No Goodwill/Intagibles) 48.12 44.97 111.06 112.23 128.76 200.7 439.74 525.26 602.19 610.18 19 20 Total Current Liabilities 14.94 12.3 42.11 30.38 95.08 1,024.33 193.01 180.73 211.33 219.25 21 22 Total Debt 8.18 - 46.7 48.03 62.75 76.83 340.25 374.19 369.38 398.05 23 24 Total Liabilities 29.5 19.6 112.5 106.55 218.08 1,162.03 604.2 604.04 628.57 787.63 25 26 Cash from Financing Activities -8.11 -2.32 126.18 19.89 115.11 17.99 1,129.67 20.18 -15.55 4.52 27 28 Net Change in Cash -13.9 5.79 7.34 -5.32 44.09 -12.09 15.17 24.29 1.69 48.78 29 30 Common Stock, Total 31.87 32.02 118.3 137.5 255.83 263.16 1,130.40 1,131.76 1,140.01 1,238.58 31 32 Per Share Numbers 33 34 Gross Profit Per Share 0.64 0.71 0.33 0.55 0.31 0.65 0.29 0.25 0.28 0.19 35 Net Income Per Share 0.05 0.19 -0.02 0.15 0.03 0.14 0.08 -0.12 -0.24 -0.07 36 37 Total Liabilities Per Share 0.93 0.61 0.95 0.77 0.85 4.42 0.53 0.53 0.55 0.64 38 Total Current Assets Per Share 0.59 0.73 0.52 0.48 0.61 4.09 0.37 0.42 0.41 0.40 39 40 Assets ( No Goodwill / Intangibles) Per Share 1.51 1.40 0.94 0.82 0.50 0.76 0.39 0.46 0.53 0.49 41 Assets per share 1.68 1.57 1.97 1.93 2.07 5.80 1.69 1.62 1.43 1.47
- Forums
- ASX - By Stock
- MYX
- General Discussion Topics
General Discussion Topics, page-108
-
-
- There are more pages in this discussion • 229 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add MYX (ASX) to my watchlist
(20min delay)
|
|||||
Last
$4.60 |
Change
-0.170(3.56%) |
Mkt cap ! $391.3M |
Open | High | Low | Value | Volume |
$4.71 | $4.73 | $4.57 | $511.7K | 110.1K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 520 | $4.60 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$4.63 | 562 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 520 | 4.600 |
1 | 562 | 4.580 |
1 | 562 | 4.570 |
1 | 562 | 4.560 |
1 | 562 | 4.550 |
Price($) | Vol. | No. |
---|---|---|
4.630 | 562 | 1 |
4.640 | 562 | 1 |
4.650 | 562 | 1 |
4.660 | 562 | 1 |
4.700 | 2498 | 2 |
Last trade - 16.10pm 02/10/2024 (20 minute delay) ? |
Featured News
MYX (ASX) Chart |