OTC: ABXXF - Abaxx Technologies Inc.

Yield per half year: -18.95%
Dividend yield: 0.00%
Sector: Technology

Reporting Abaxx Technologies Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Выручка, млрд $						0.000309	0.000291	0.0003	0.00
Чистая прибыль, млрд $	-0.0042	-0.0084	-0.0094	-0.0119	-0.0126	-0.0019	-0.0018	-0.0088	-25.72
EV, млрд $		0.0012						0.0012	0.00
EBIT, млрд $	-0.0043	-0.0102	-0.0075	-0.0142	-0.0147			-0.0102	27.87
EBITDA, млрд $		-0.0106	-0.0082	-0.0129	-0.0148		-0.0147	-0.0116	8.70
Баланс стоимость, млрд $		0.00095	0.0155	0.0306	0.0109		0.0108	0.0145	84.05
FCF, млрд $		-0.0065	-0.0053	-0.011	-0.0153	-0.0209	-0.0197	-0.0118	26.31
Операционный денежный поток, млрд $	-0.003	-0.0065	-0.0053	-0.011	-0.0153	-0.0209	-0.0197	-0.0118	26.31
Операционная прибыль, млрд $		-0.0102	-0.0087	-0.0142	-0.0147	-0.0365	-0.0344	-0.0169	29.04
Операционные расходы, млрд $		0.0102	0.0087	0.0142	0.0147	0.0369	0.0347	0.0169	29.33

	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Выручка, млрд $												0.000163				0.000449	0.0003	65.97
Чистая прибыль, млрд $							-0.000542	-0.0063	-0.0057	-0.0045	-0.0061	0.0123	-0.0073	-0.0128	-0.0121	-0.0089	-0.0058	-193.73
EBIT, млрд $	-0.0011	-0.0043	-0.003	-0.0038	-0.0043	-0.0032	-0.0043	-0.0045	-0.0049		-0.0064						-0.0047	14.87
EBITDA, млрд $			-0.0027	-0.0033	-0.0043	-0.0037	-0.0043	-0.0045	-0.0049	-0.0062	-0.0064	-0.0044					-0.0053	-0.45
Баланс стоимость, млрд $						0.0306	0.0274	0.0221	0.0178	0.0148	0.0094	0.0208	0.0284		0.0659	0.0614	0.0372	45.55
FCF, млрд $						-0.0024	-0.0029	-0.004	-0.0047	-0.0037	-0.0041	-0.0053	-0.0088		-0.014	-0.0074	-0.0079	12.54
Операционный денежный поток, млрд $						-0.0024	-0.0029	-0.004	-0.0047	-0.0041	-0.0041	-0.0053	-0.0088		-0.014	-0.0074	-0.0079	12.54
Операционная прибыль, млрд $						-0.0032	-0.0043	-0.0045	-0.0049	-0.0062	-0.0064	-0.0044	-0.0075		-0.0082	-0.0108	-0.0075	11.03
Операционные расходы, млрд $						0.0032	0.0043	0.0045	0.0049	0.0062	0.0064	0.0045	0.0075		0.0082	0.0113	0.0076	12.04

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	LTM	5 year average	CAGR 5
Наличность, млрд $		0.0017	0.0089	0.0194	0.0034	0.0034	0.0083	18.92
Short Term Investments $			0.0031	0.0024	0.0037	0.0037	0.0031	6.08
Long term investments $		0.0036	0.0021	0.0055	0.0021		0.0033	-12.61
Total Receivables $	0.000201	0.000189	0.0016	0.0017			0.0009	70.53
Total Current Assets $	0.0022	0.0019	0.0149	0.0238	0.0088	0.0087	0.0103	31.95
Активы, млрд $		0.0055	0.017	0.0293	0.0103	0.0103	0.0155	16.98
Short Term Debt $		0.0028					0.0028	0.00
Задолженность, млрд $		0.0072	0.0032	0.0014	0.0024	0.0024	0.0035	-24.02
Чистый долг, млрд $		0.0012					0.0012	0.00
Interest income $			0.0000	0.000425	0.0000		0.0004	0.00
Расходы на обслуживание долга $		0.0001	0.0023	0.00049			0.0010	69.85
Чист. проц. доходы, млрд $		-0.0001	-0.0023	0.000425	0.0000		-0.0007	-261.98

	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд $								0.0194	0.0134	0.008	0.0052	0.0046	0.0053	0.001	0.0016	0.0423	0.0362	0.0173	46.85
Short Term Investments $								0.0024	0.0063	0.0078	0.0075	0.005	0.000518	0.000373	0.0001	0.0001	0.0001	0.0002	-28.03
Long term investments $						0.0027	0.003	0.0055	0.0046	0.003	0.0019	0.0021	0.0019	0.0228	0.0232			0.0104	64.95
Total Receivables $			0.00047	0.0016	0.0014	0.0014	0.0012	0.0017	0.0016	0.0017	0.0017		0.0017					0.0017	0.00
Total Current Assets $								0.0238	0.0214	0.0179	0.015	0.0119	0.008	0.0033	0.004	0.045	0.0418	0.0204	39.19
Активы, млрд $								0.0293	0.026	0.0208	0.0169	0.014	0.0098	0.0205	0.0284	0.0638	0.062	0.0369	44.62
Short Term Debt $													0.0011	0.000691	0.0015			0.0011	10.89
Задолженность, млрд $								0.0014	0.0015	0.0017	0.0023	0.0032	0.0049	0.0033	0.0056	0.0046	0.0077	0.0052	9.46
Чистый долг, млрд $			0.003															0.0030	0.00
Interest income $					0.00014	0.000144	0.000108	0.0000			0							0.0001	-8.29
Расходы на обслуживание долга $	0.000614	0.000584	0.000632	0.00049														0.0006	-5.48
Чист. проц. доходы, млрд $	-0.000614	-0.000584	-0.000632	-0.00049	0.00014	0.000144	0.000108	0.0000			0							-0.0001	-170.23

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-1.59	-0.278	-2.03	-0.0892	-0.1747	-0.2132	-0.0818	-0.5148	-0.0789			-0.0743	-0.2127	-14.70
Цена акции ао			0.0004	0.0002	0.0002	3.2	2.85	1.84	9.79	7.75	6.86	6.86	5.82	19.21
Число акций ао, млн					47.09	47.54	52.77	24.41	35.11			33.05	41.38	-5.70
FCF/акцию					-0.133	-0.1054	-0.1961	-0.6268	-0.5955			-0.5961	-0.3314	34.96

	2021Q1	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	5 quarters average	CAGR 5
EPS	-0.035	-0.0468			-0.082	-0.0792	-0.0459	-0.2461	0.4961	-0.2852		-0.3697	-0.2671		-0.1344	1.65
Цена акции ао			2.75	2.11	1.05	1.21	1.9	2	3.59	5.48	5.81			6.86	4.75	27.96
FCF/акцию					-0.0701	-0.0883	-0.051	-0.2292	-0.2162	-0.2396		-0.2975	-0.1556		-0.2276	-7.45

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-885.27	-60.46	-38.94	-60.51				-63.29	20.04	-261.2950	-48.87
ROA, %	-151.99	-55.16	-40.72	-63.42				-66.33	10.45	-77.8225	-19.63
ROS, %					-614.89	-618.56	-618.56	-618.56	21.12	-617.3367	0.20
ROCE, %	610.45	-54.53	-50.78	-184.53			0	0	23.98	80.15	-174.15
Ebit margin, %							0	0
Рентаб EBITDA, %							-5051.55	-5051.55	31.56	-5051.5500	0.00
Чистая рентаб, %					-614.89			-618.56	21.12	-614.8900	0.00
Operation Margin, %					-11812.3	-11821.31	-11821.31	-11821.31	25.11	-11818.3067	0.03

	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %						-11.64	-1.98	-28.44	-31.86	-30.75	-65.28	85.93	-33.99	-43.55	-21.14	20.04	-15.6060	-20.19
ROA, %						-12.17	-2.08	-30.16	-33.55	-32.41	-62.28	80.86	-25.23	-38.06	-14.07	10.45	-11.7560	-25.73
ROS, %												7546.01			-1982.18	21.12	2781.91	-151.25
ROCE, %	79.25	-31.15	-23.41	-11.26	-13.68	-11.45	-17.57	-23.53	-33.5		-129.21					23.98	-43.0520	62.37
Рентаб EBITDA, %												-2699.39				31.56	-2699.3900	0.00
Чистая рентаб, %												7546.01			-1982.18	21.12	2781.91	-151.25
Operation Margin, %												-2699.39			-2405.35	25.11	-2552.3700	-5.60

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/BV	-0.0229	44.91	21.87	17.96				49.76	6.81	21.18	-629.20
P/S					1023.83			1029.51	7.96	1023.83	0.00
P/FCF					0	0	0	0	24.87
E/P					0	0	0	0	6.23
EV/EBIT	-0.1275					0	0	0		-0.1275	0.00
EV/EBITDA	-0.1193								19.50	-0.1193	0.00
EV/S					0	0	0	0	6.83
EV/FCF	-0.1932					0	0	0	30.24	-0.1932	0.00
Debt/EBITDA					0	0	0	0	0.61
Netdebt/Ebitda	-0.1157				0	0	0	0	-1.25	-0.1157	0.00
Debt/Ratio					0	0	0	0	0.07
Debt/Equity					0	0	0	0	0.58
Debt/Net Income					0	0	0	0	1.20
peg							0	0
Бета					3.97	-0.6452	2.5	2.5	-0.82	1.94	-14.29
Индекс Альтмана					-6.13	-4.65	-3.63	-3.63	6.23	-4.8033	-16.03

	2020Q3	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2024Q1	2024Q2	2025Q1	Industry average	5 quarters average	CAGR 5
P/E						-320.99					36.11	-320.9900	0.00
P/BV		9.97	21.7	49.76	25.72	8.03	8.16	8.1	7.68		6.81	11.54	-21.47
P/S						847.07			929.47		7.96	888.27	4.75
Netdebt/Ebitda	-3.1										-1.25	-3.1000	0.00
Бета										2.5	-0.82	2.50	0.00
Индекс Альтмана										-3.63	6.23	-3.6300	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	1.70

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

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

Subscribe