WaveDancer, Inc.

NASDAQ
WAVD
Stock
Yield per half year: 0%
Dividend yield: 0%
Sector: Technology

Reporting WaveDancer, Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Выручка, млрд $
0.0062 0.0067 0.0106 0.0089 0.0102 0.0139 0.015 0.012 0.008 0.008 0.0118 -4.74
Чистая прибыль, млрд $
0.0001 -0.000554 0.000246 -0.0001 -0.000717 0.000413 -0.0011 -0.0178 -0.0021 -0.0021 -0.0043 23.98
EV, млрд $
0.0204 0.0137 0.1734 0.6182 0.0106 0.0095 0.0095 0.1651 -7.06
EBIT, млрд $
0.0001 -0.000563 0.000213 -0.0001 -0.000728 0.0004 -0.0019 -0.0074 -0.0025 -0.0025 -0.0024 27.99
EBITDA, млрд $
0.0001 -0.000535 0.00023 -0.0001 -0.000722 0.000412 -0.0016 -0.007 -0.0022 -0.0022 -0.0022 24.96
OIBDA, млрд $
-0.000732 0.000423 -0.0024 0.0022 -0.0025 -0.0006 27.85
Баланс стоимость, млрд $
0.0022 0.0016 0.0019 0.0019 0.0012 0.0016 0.0174 0.0037 0.0023 0.0023 0.0052 13.90
FCF, млрд $
-0.000283 -0.00027 0.000835 -0.000769 -0.000926 0.000359 -0.000805 -0.0065 -0.0028 -0.0028 -0.0021 24.77
Операционный денежный поток, млрд $
-0.000265 -0.000257 0.000836 -0.000764 -0.000917 0.000423 -0.000735 -0.006 -0.0028 -0.0028 -0.0020 25.01
Операционная прибыль, млрд $
0.0001 -0.000563 0.000238 -0.0001 -0.000728 0.000412 -0.0019 -0.0086 -0.0025 -0.0025 -0.0027 27.99
Операционные расходы, млрд $
0.0023 0.0024 0.0022 0.0022 0.0021 0.0018 0.0055 0.0112 0.0049 0.0049 0.0051 18.47
CAPEX, млрд $
0.0000 0.0000 0.0000 0.0000 0 0 0 0.0001 0.0001 0.000536 0.0002 75.01


Balance sheet

IFRS
Reporting Annual Quarterly
1996 1997 2009 2011 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.0022 0.0019 0.0027 0.002 0.001 0.0019 0.0049 0.000731 0.000682 0.000682 0.0018 -7.37
Total Receivables $
0.0013 0.0012 0.000618 0.000653 0.000669 0.0014 0.0017 0.0016 0.0011 0.0011 0.0013 10.46
Total Current Assets $
0.0041 0.0037 0.0037 0.003 0.0022 0.0034 0.0069 0.0028 0.002 0.002 0.0035 -1.89
Чистые активы, млрд $
0.0000 0 0.000159 0.000114 0.000778 0.0004 69.77
Активы, млрд $
0.0041 0.0038 0.0037 0.003 0.0024 0.0038 0.0234 0.008 0.0047 0.0047 0.0085 14.39
Short Term Debt $
0 0.001 0 0.000788 0.000104 0.0000 0.000192 0.000628 0.000663 0.000663 0.0005 -3.40
Long Term Debt $
0.000357 0.0004 0.00
Задолженность, млрд $
0.0019 0.0021 0.0018 0.0012 0.0012 0.0022 0.0059 0.0043 0.0025 0.0025 0.0032 15.81
Чистый долг, млрд $
-0.0022 -0.0019 -0.0027 -0.002 -0.00089 -0.0014 -0.0042 0.000201 0.000118 0.000118 -0.0012 -166.76
Долг, млрд $
0.00015 0.000495 0.000699 0.000932 0.0008 0.0008 0.0006 39.77
Расходы на обслуживание долга $
0 0.0000 0.0000 0.0000 0.0000 0 0.0000 0.0001 0.000103 0.000103 0.0001 1.49
Чист. проц. доходы, млрд $
0 0.0000 -0.0001 -0.000103 -0.0001 1.49
Goodwill $
0.0001 0.0000 0.0076 0.0011 0.0011 0.0025 82.12
Амортизация, млрд $
0.0000 0.0000 0.0000 0.0000 0 0.0000 0.000249 0.000403 0.000348 0.000348 0.0003 11.80
Себестоимость, млрд $
0.0038 0.0049 0.0082 0.0068 0.0088 0.0117 0.0114 0.0094 0.0056 0.0056 0.0094 -8.64
Товарно материальные запасы $
0.000585 0.000619 0.000324 0.000318 0.000474 0 0.000227 0.000246 0 0 0.0003 -5.36


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.011 -0.0383 0.0218 -0.0046 -0.064 0.0343 -0.09 -10.04 -1.1 -1.1 -2.2519 76.62
Цена акции ао 0.2457 0.3338 0.1883 0.4063 2.79 4.8 5.07 9.51 9.51 9.51 6.34 27.80
Число акций ао, млн 11.2 11.21 12.05 12.57 1.77 1.95 1.95 7.91 -29.52
FCF/акцию -0.0687 -0.0826 0.0298 -0.064 -3.7 -1.44 -1.44 -1.0514 77.12


Efficiency

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 3.6 -33.92 12.99 -2.71 -47.27 29.76 -11.88 -167.72 -71.19 -94.11 37.18 -53.6600 8.53
ROA, % 1.9 -14.76 6.59 -1.51 -26.58 13.44 -8.34 -113.28 -33.55 -44.97 15.00 -33.6620 4.77
ROS, % 2.31 -0.5712 -7.06 2.97 -7.53 -147.68 -26.75 -26.75 -26.75 -26.75 22.00 -47.0920 28.86
ROCE, % -34.51 11.25 -3.33 -60.25 19.39 -8.76 -179.94 -94.87 -110.79 -110.79 25.63 -74.9940 -241.70
Ebit margin, % -7.16 2.96 -12.37 -61.26 -31.49 -31.49 -31.49 -26.7300 -260.46
Рентаб EBITDA, % -7.95 2.16 -0.59 -7.1 2.96 -10.8 -57.91 -27.13 -27.13 -27.13 33.47 -24.0020 -255.75
Чистая рентаб, % 1.26 -8.23 2.31 -0.57 -7.06 2.97 -7.53 -147.68 -26.75 -26.75 22.00 -37.2100 30.53
Operation Margin, % 2.24 -0.6979 -7.16 2.96 -12.45 -71.49 -31.49 -31.49 -31.49 -31.49 25.67 -35.6820 20.39


Coefficients

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
423.04 52.52 423.04 0.00
P/BV
11.96 12.54 108.32 35.69 2.8 4.12 4.12 13.29 32.69 -19.96
P/S
2.51 1.43 12.57 41.4 0.8681 1.17 1.17 9.65 11.49 -3.93
P/FCF
0 0 0 0 51.22
E/P
0 0 0 0 0.03
EV/EBIT
-4.78 123.91 -98.1 -1.44 -3.76 -3.76 -3.76 -3.76 -22.1640 -47.92
EV/EBITDA
-388.67 -18.95 420.76 -380.75 -1.53 -4.37 -4.37 39.19 3.03 -25.43
EV/S
0.3425 3.67 12.14 0.8848 1.18 1.18 1.18 1.18 9.82 3.31 -37.26
EV/FCF
-3.76 142.32 -226.76 -1.62 -3.36 -3.36 -3.36 -3.36 75.58 -47.6920 -56.93
Debt/EBITDA
-0.2071 1.2 -0.4307 -0.1339 -0.3694 -0.3694 -0.3694 -0.3694 3.00 -0.3346 -3.02
Netdebt/Ebitda
-11.87 37.35 1.23 -3.21 2.61 -0.0289 -0.0545 -0.0545 -0.0545 -0.0545 1.76 0.4835 -146.13
Debt/Ratio
0.063 0.1065 0.0299 0.1168 0.1685 0.1685 0.1685 0.1685 0.21 0.1304 41.31
Debt/Equity
0.1287 0.2492 0.0401 0.2499 0.3526 0 1.09 1.09 0.64 0.3964 34.33
Debt/Net Income
-0.2085 0.9733 -0.618 -0.0525 -0.3747 -0.3747 -0.3747 -0.3747 2.49 -0.3589 -9.52
PEG
0 0
Бета
-3.16 0 0 0 0.51 -3.1600 0.00
Индекс Альтмана
0 0.5499 0.5499 0.5499 8.99 0.5499 0.00


Dividends

IFRS
Reporting Annual
1995 1996 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
2.1E-5 0.000594 0.0003 431.84
Дивиденд
0
Див доход, ао, %
0 0.87
Дивиденды / прибыль, %
-28.12 -371.91 40.54 -200.0150 263.67


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2019 2020 2021 2022 2023 2024 CAGR 5
CAPEX/Выручка, %
0.0823 0.4643 0.464 4.46 171.32
Персонал, чел
53 53 0.00