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 2024

Metric20242023202220212020
Revenue i91.7K2.0M1.7M915.0K0
Cost of Goods Sold i89.5K115.2K43.8K7.2K0
Gross Profit i2.2K1.8M1.7M907.8K0
Gross Margin % i2.4%94.1%97.4%99.2%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-206.3K120.1K276.0K-
Other Operating Expenses i403.1K314.0K7.8K32.2K-
Total Operating Expenses i403.1K520.2K127.9K308.2K0
Operating Income i-1.8M619.3K817.9K413.0K0
Operating Margin % i-1,926.8%31.6%48.3%45.1%0.0%
Non-Operating Items
Interest Income i479.7K336.9K12640
Interest Expense i812.9K711.5K551.9K230.3K0
Other Non-Operating Income-----
Pre-tax Income i-2.0M211.0K238.3K121.2K0
Income Tax i-128.5K-82.8K3.2K-221.1K0
Effective Tax Rate % i0.0%-39.2%1.3%-182.4%0.0%
Net Income i-1.9M293.8K235.1K342.3K0
Net Margin % i-2,085.1%15.0%13.9%37.4%0.0%
Key Metrics
EBITDA i60.0K1.8M1.4M514.8K0
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 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i17.7M19.6M26.1M27.5M5.0M
Short-term Investments i-----
Accounts Receivable i62.4K1.2M157.3K1.1K0
Inventory i-----
Other Current Assets---1-
Total Current Assets i18.2M27.7M26.3M28.4M5.0M
Non-Current Assets
Property, Plant & Equipment i7.8M6.5M4.3M2.5M0
Goodwill i-----
Intangible Assets i-----
Long-term Investments-58.7K58.7K58.7K0
Other Non-Current Assets-----
Total Non-Current Assets i5.4M5.2M4.9M5.1M0
Total Assets i23.7M33.0M31.2M33.5M5.0M
Liabilities
Current Liabilities
Accounts Payable i5.4K10.6K0-0
Short-term Debt i7.7M7.7M5.1M3.5M0
Current Portion of Long-term Debt-----
Other Current Liabilities9652.1K---
Total Current Liabilities i8.2M7.8M5.5M3.6M0
Non-Current Liabilities
Long-term Debt i9.9M17.6M18.2M22.4M0
Deferred Tax Liabilities i-----
Other Non-Current Liabilities-----
Total Non-Current Liabilities i9.9M17.6M18.2M22.4M0
Total Liabilities i18.1M25.4M23.7M25.9M0
Equity
Common Stock i1.3M1.3M1.3M1.3M1.2M
Retained Earnings i-1.9M293.8K235.1K342.3K0
Treasury Stock i664.6K641.3K425.8K177.5K0
Other Equity-----
Total Shareholders Equity i5.6M7.5M7.5M7.6M5.0M
Key Metrics
Total Debt i17.6M25.3M23.3M25.9M0
Working Capital i10.1M19.9M20.8M24.9M5.0M

Balance Sheet Composition

Aeternal Mentis Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-2.0M211.0K238.3K121.2K-
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i698.6K-1.0M732.4K-915.1K0
Operating Cash Flow i-1.0M-460.2K1.5M-563.8K0
Investing Activities
Capital Expenditures i-961.4K-1.3M-235.8K-5.0M0
Acquisitions i-----
Investment Purchases i0-6.9M0-61.3K0
Investment Sales i6.9M0---
Investing Cash Flow i6.9M-8.1M-235.8K-5.0M0
Financing Activities
Share Repurchases i-23.3K-216.4K-377.5K--
Dividends Paid i-----
Debt Issuance i06.9M800.0K25.9M-
Debt Repayment i-7.6M-4.9M-3.4M0-
Financing Cash Flow i-7.7M1.8M-3.0M28.2M5.0M
Free Cash Flow i-1.1M-1.4M1.4M-5.6M0
Net Change in Cash i-1.8M-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 50,166.59

Profitability Ratios

Profit Margin 2.44%
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) €-0.15
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%2.44%314.61
Airtificial 163.7M--0.82%56.16%0.00
Gigas Hosting S.A 59.0M80.001.431.94%0.94%203.72
Agile Content S.A 47.1M33.501.12-2.44%2.13%100.32
Substrate Artificial 37.9M2.700.2322.31%42.24%46.40
Amadeus IT 30.1B22.835.6727.09%20.99%59.12

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