Create Free Account

By creating account you will get access to hot stocks & personalised emails

Shekel Brainweigh Ltd

Technology AU SBW

0.062AUD
-(-%)

Last update at 2024-05-08T00:00:00Z

Day Range

0.060.06
LowHigh

52 Week Range

0.060.10
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax -2.43600M -6.30800M -4.36100M -3.21000M -1.22400M
Minority interest -0.11500M -0.08000M 0.49M 0.41M 0.34M
Net income -2.80700M -6.38000M -4.40500M -3.16300M -1.20500M
Selling general administrative 8.94M 9.16M 7.18M 7.18M 6.58M
Selling and marketing expenses 1.31M 0.95M 0.70M 0.65M 1.01M
Gross profit 10.03M 10.01M 7.44M 8.24M 8.39M
Reconciled depreciation 1.67M 1.56M 2.33M 1.44M 0.27M
Ebit -0.29700M -3.76000M -3.59400M -1.71500M -0.53000M
Ebitda 1.37M -2.20300M -1.79600M -1.52600M -0.25513M
Depreciation and amortization 1.67M 1.56M 1.80M 0.19M 0.27M
Non operating income net other - - - - -
Operating income -0.29700M -3.76000M -3.59400M -1.71500M -0.51700M
Other operating expenses 28.34M 27.17M 21.96M 20.57M 19.17M
Interest expense 1.96M 2.55M 0.77M 1.50M 0.74M
Tax provision 0.37M 0.07M -0.04400M 0.26M -0.06200M
Interest income 1.69M 2.24M 0.72M 0.76M 0.70M
Net interest income -0.26200M -2.23900M -0.93742M -1.08050M -0.99745M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 0.37M 0.07M 0.04M -0.04700M -0.06200M
Total revenue 26.36M 23.10M 18.31M 18.82M 18.66M
Total operating expenses 12.02M 14.08M 11.10M 10.00M 8.91M
Cost of revenue 16.32M 13.10M 10.86M 10.57M 10.27M
Total other income expense net -2.13900M -2.54800M -0.76700M -1.49500M -0.70700M
Discontinued operations - - - - -
Net income from continuing ops -2.80700M -6.38000M -5.71929M -4.76021M -1.64636M
Net income applicable to common shares -3.06000M -6.46000M -4.45300M -3.41000M -1.20500M
Preferred stock and other adjustments - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 32.60M 25.58M 24.89M 17.03M 19.64M
Intangible assets - 1.30M 1.94M 2.20M 3.14M
Earning assets - - - - -
Other current assets 0.15M 0.16M 0.45M 0.45M 0.27M
Total liab 39.92M 25.16M 23.30M 11.70M 10.19M
Total stockholder equity -8.35495M -0.16400M 1.09M 4.84M 9.05M
Deferred long term liab - 0.94M 1.40M 2.06M 3.00M
Other current liab 13.50M 4.26M 3.62M 2.74M 2.58M
Common stock 20.01M 13.05M 9.93M 7.74M 7.74M
Capital stock - 13.05M 9.93M 7.74M 7.74M
Retained earnings -30.22642M -14.74900M -11.49800M -5.00700M -0.36300M
Other liab - 0.46M 0.34M 0.30M 0.29M
Good will 0.15M 0.10M 0.10M 0.10M 3.26M
Other assets 0.00000M 0.94M 1.40M 2.06M 3.00M
Cash 2.53M 1.89M 1.98M 1.48M 2.07M
Cash and equivalents - - 1.98M 1.48M 2.57M
Total current liabilities 31.09M 12.85M 10.35M 9.78M 8.10M
Current deferred revenue 0.00000M - - - -
Net debt 18.41M 16.25M 14.29M 4.99M 3.79M
Short term debt 12.15M 6.30M 3.96M 4.85M 4.06M
Short long term debt - 6.30M 3.96M 6.29M 5.79M
Short long term debt total 20.94M 18.14M 16.27M 6.47M 5.87M
Other stockholder equity 0.00000M 1.42M -0.30700M -0.00600M -0.17200M
Property plant equipment - 6.96M 7.10M 2.61M 3.00M
Total current assets 21.98M 17.22M 15.75M 12.12M 13.40M
Long term investments - - - - -
Net tangible assets - -0.76600M 0.76M 4.60M 8.80M
Short term investments - - - - 0.50M
Net receivables 12.53M 10.06M 8.38M 6.72M 6.82M
Long term debt - 6.79M 6.41M - -
Inventory 6.78M 5.11M 4.95M 3.46M 3.46M
Accounts payable 5.44M 2.29M 2.77M 2.19M 1.45M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 1.86M 1.54M 2.96M 2.11M 1.84M
Additional paid in capital - - - - -
Common stock total equity - - - 10.05M 11.05M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.68M - - - -0.02100M
Deferred long term asset charges - - - - -
Non current assets total 10.61M 8.36M 9.14M 4.92M 6.24M
Capital lease obligations - 5.05M 5.90M 2.10M 2.58M
Long term debt total - - 12.31M 1.62M 1.80M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments 1.61M -0.93300M -0.40119M -2.37796M -0.18800M
Change to liabilities -0.47500M 0.58M 0.72M -0.41400M 0.48M
Total cashflows from investing activities 1.61M -0.93300M -0.46400M -1.66600M -1.12500M
Net borrowings 2.22M 3.41M -0.35700M -0.85700M -0.42300M
Total cash from financing activities 3.38M 5.78M -0.39700M -1.11900M 7.98M
Change to operating activities 0.26M 1.27M 0.31M -0.25800M -0.54800M
Net income -2.80700M -6.46000M -4.45300M -3.41000M -1.20500M
Change in cash -0.08900M 0.50M -1.09600M -4.17800M 6.41M
Begin period cash flow 1.98M 1.48M 2.57M 6.25M 2.44M
End period cash flow 1.89M 1.98M 1.48M 2.07M 8.86M
Total cash from operating activities -1.14100M -4.28900M -0.44500M -1.76400M 0.02M
Issuance of capital stock 0.84M 2.36M - - 6.06M
Depreciation 1.67M 1.56M 2.33M 1.44M 0.27M
Other cashflows from investing activities - 0.02M 0.00000M 0.02M 0.02M
Dividends paid - 0.04M - - -
Change to inventory -0.84900M -1.48400M 0.00100M -0.26200M 0.32M
Change to account receivables -0.61000M -2.14400M 0.40M -0.26000M -0.27400M
Sale purchase of stock - 2.36M - 0.00000M 6.06M
Other cashflows from financing activities 2.65M 4.50M -0.39700M -1.11900M 6.59M
Change to netincome -1.82000M 2.20M 0.89M 1.93M 1.05M
Capital expenditures 0.37M 0.96M 0.31M 1.31M 1.34M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital - -1.78000M 1.43M -1.19400M 0.59M
Stock based compensation - - - - -
Other non cash items 1.14M 4.90M 2.12M 1.97M 0.93M
Free cash flow -1.50900M -5.24600M -0.75400M -3.07100M -1.31482M

Fundamentals

  • Previous Close 0.06
  • Market Cap13.52M
  • Volume0
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-3.69300M
  • Revenue TTM27.19M
  • Revenue Per Share TTM0.14
  • Gross Profit TTM 8.62M
  • Diluted EPS TTM-0.05

Peer Comparison

Sector: Technology Industry: Scientific & Technical Instruments

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
SBW
Shekel Brainweigh Ltd		 - -% 0.06 - - 0.52 24.68 1.58 -21.4709
CDA
Codan Ltd		 -0.02 0.18% 11.14 25.85 20.96 3.79 4.63 4.04 20.07
CAT
Catapult Grp Intl Ltd		 -0.05 3.29% 1.47 - - 4.23 3.29 4.37 49.71
OIL
Optiscan Imaging Ltd		 -0.005 5.26% 0.09 - - 35.68 5.09 41.87 -14.4256
IKE
Ikegps Group Ltd		 -0.005 1.11% 0.45 - - 2.50 2.31 2.18 -3.9825

Reports Covered

Stock Research & News

View All

Profile

Shekel Brainweigh Ltd., together with its subsidiaries, operates as a digital weighing technology company in Israel, Europe, the United States, and internationally. The company operates through Retail, HealthCare, and Industry segments. It engages in the development, planning, assembly, and marketing of electronic weighing systems; and provision of physician, wheelchair, multi-functional wheelchair, neonatal, and low-profile personal floor and personal scales under the Healthweigh brand name. The company also offers retail scales, including scanners, coolers, bays, carts, checkouts, and checkout systems; weighbridges, silo weighing and robotics milking systems, process weighing, livestock weighing systems, crystal growing machines, and axle and airport scales; and Innovendi, an unattended automated locked vending machine system. In addition, it provides electronic scales and weighing systems, as well as force measurement applications. Shekel Brainweigh Ltd. was founded in 1971 and is based in Nof HaGalil, Israel.

Shekel Brainweigh Ltd

Hamerkava 7, Nof HaGalil, Israel, 1789063

Key Executives

Name Title Year Born
Mr. Arik Schor Chairman & CEO NA
Mr. Barak Nir Chief Financial Officer NA
Tzvika Bar-Am Chief Operating Officer NA
Mr. Guy Moshe Chief Technology Officer NA
Ifat Yoffe Chief Marketing Officer NA
Mr. Rami Bahar Chief Bus. Devel. Officer NA
Mr. Udi Wiesner Chief Exec. Officer of Retail Innovation Division NA
Mr. Nir Leshem Chief Exec. Officer of Shekel Scales Division NA
Mr. Rami Bahar Chief Business Development Officer NA
Mr. Rami Bahar Chief Business Development Officer NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.