Aeternal Mentis Inc. | Small-cap | Technology

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2021

Income Metrics

Revenue 0
Operating Income -90.6K
Net Income -139.4K

Balance Sheet Metrics

Total Assets 31.2M
Total Liabilities 23.7M
Shareholders Equity 7.5M
Debt to Equity 3.17

Cash Flow Metrics

Revenue & Profitability Trend

Aeternal Mentis Income Statement From 2020 to 2023

Metric2023202220212020
Revenue i2.0M1.7M915.0K0
Cost of Goods Sold i118.1K43.8K7.2K0
Gross Profit i1.8M1.7M907.8K0
Gross Margin % i94.0%97.4%99.2%0.0%
Operating Expenses
Research & Development i----
Selling, General & Administrative i206.3K120.1K276.0K-
Other Operating Expenses i11.2K7.8K32.2K-
Total Operating Expenses i217.5K127.9K308.2K0
Operating Income i623.8K817.9K413.0K0
Operating Margin % i31.8%48.3%45.1%0.0%
Non-Operating Items
Interest Income i336.9K12640
Interest Expense i711.5K551.9K230.3K0
Other Non-Operating Income----
Pre-tax Income i211.0K238.3K121.2K0
Income Tax i-82.8K3.2K-221.1K0
Effective Tax Rate % i-39.2%1.3%-182.4%0.0%
Net Income i293.8K235.1K342.3K0
Net Margin % i15.0%13.9%37.4%0.0%
Key Metrics
EBITDA i1.8M1.4M514.8K0
EPS (Basic) i-€0.02€0.03€0.00
EPS (Diluted) i-€0.02€0.03€0.00
Basic Shares Outstanding i-13186551-13232166
Diluted Shares Outstanding i-13186551-13232166

Income Statement Trend

Aeternal Mentis Balance Sheet From 2020 to 2023

Metric2023202220212020
Assets
Current Assets
Cash & Equivalents i19.6M26.1M27.5M5.0M
Short-term Investments i----
Accounts Receivable i1.2M157.3K1.1K0
Inventory i----
Other Current Assets--1-
Total Current Assets i27.7M26.3M28.4M5.0M
Non-Current Assets
Property, Plant & Equipment i5.4M4.3M1.6M0
Goodwill i----
Intangible Assets i----
Long-term Investments58.7K58.7K58.7K0
Other Non-Current Assets----
Total Non-Current Assets i5.2M4.9M5.1M0
Total Assets i33.0M31.2M33.5M5.0M
Liabilities
Current Liabilities
Accounts Payable i10.6K0-0
Short-term Debt i7.7M5.1M3.5M0
Current Portion of Long-term Debt----
Other Current Liabilities----
Total Current Liabilities i7.8M5.5M3.6M0
Non-Current Liabilities
Long-term Debt i17.6M18.2M22.4M0
Deferred Tax Liabilities i----
Other Non-Current Liabilities----
Total Non-Current Liabilities i17.6M18.2M22.4M0
Total Liabilities i25.4M23.7M25.9M0
Equity
Common Stock i1.3M1.3M1.3M1.2M
Retained Earnings i293.8K235.1K342.3K0
Treasury Stock i641.3K425.8K177.5K0
Other Equity----
Total Shareholders Equity i7.5M7.5M7.6M5.0M
Key Metrics
Total Debt i25.3M23.3M25.9M0
Working Capital i19.9M20.8M24.9M5.0M

Balance Sheet Composition

Aeternal Mentis Cash Flow Statement From 2020 to 2023

Metric2023202220212020
Operating Activities
Net Income i211.0K238.3K121.2K-
Depreciation & Amortization i----
Stock-Based Compensation i----
Working Capital Changes i-1.0M732.4K-915.1K0
Operating Cash Flow i-460.2K1.5M-563.8K0
Investing Activities
Capital Expenditures i-1.3M-235.8K-5.0M0
Acquisitions i----
Investment Purchases i-6.9M0-61.3K0
Investment Sales i----
Investing Cash Flow i-8.1M-235.8K-5.0M0
Financing Activities
Share Repurchases i-216.4K-377.5K--
Dividends Paid i----
Debt Issuance i6.9M800.0K25.9M-
Debt Repayment i-4.9M-3.4M0-
Financing Cash Flow i1.8M-3.0M28.2M5.0M
Free Cash Flow i-1.4M1.4M-5.6M0
Net Change in Cash i-6.8M-1.7M22.6M5.0M

Cash Flow Trend

Aeternal Mentis Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 427.50
Price to Book 20.07
Price to Sales 50,176.27

Profitability Ratios

Profit Margin 93.98%
Operating Margin -21,157.49%
Return on Equity -29.10%
Return on Assets -3.90%

Financial Health

Current Ratio 2.23
Debt to Equity 314.61
Beta -0.10

Per Share Data

EPS (TTM) €0.02
Book Value per Share €0.43
Revenue per Share €0.00

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
amen112.5M427.5020.07-29.10%93.98%314.61
Airtificial 178.9M271.66-0.82%54.44%0.24
Gigas Hosting S.A 64.6M87.501.561.94%0.94%203.72
Agile Content S.A 44.6M31.661.07-4.89%1.86%96.28
Substrate Artificial 39.1M3.180.2822.31%42.24%46.40
Amadeus IT 31.6B24.246.0227.09%20.99%59.12

Financial data is updated regularly. All figures are in the company's reporting currency.