Northamber Net Income surged on 1,523%
29 Jan 2021 • About Northamber (
$NAR) • By InTwits
Northamber reported FY2020 financial results today. Here are the key drivers of the company's long term financial model:
- EBITDA Margin is relatively stable: in FY2020 vs. -1.4% in FY2019 vs. -1.8% in FY2016
- Northamber motivates its personel by high Stock Based Compensation (SBC): average SBC/Revenue for FY2016-FY2020 was 0.0% while average EBITDA Margin was -1.1% for the sames years
Below you can find a comprehensive analysis of the key data driving the company's performance and the stock price.
Revenue and profitability
The company's Revenue increased on 5.0%.
Net Income margin surged on 17.3 pp from -1.2% to 16.1% in FY2020.
Financial and operational results
Northamber ($NAR) key annual financial indicatorsmln. £ | 2016 | 2017 | 2018 | 2019 | 2020 | 2020/2019 |
---|
P&L
|
---|
Revenue | 61.844 | 57.288 | 58.136 | 50.329 | 52.835 | 5.0% |
Gross Profit | 4.819 | 4.392 | 4.547 | 4.331 | | |
SG&A | 6.111 | 5.443 | 5.126 | 5.201 | | |
EBITDA | -1.125 | -0.957 | -0.391 | -0.717 | | |
Net Income | -1.233 | -0.999 | -0.489 | -0.598 | 8.512 | |
Balance Sheet
|
---|
Cash | 5.466 | 4.972 | 5.067 | 3.446 | | |
Short Term Debt | 0.000 | 0.000 | 0.000 | 0.000 | | |
Long Term Debt | 0.000 | 0.000 | 0.000 | 0.000 | | |
Cash flow
|
---|
Capex | 0.032 | 0.183 | 0.057 | 0.071 | | |
Ratios
|
---|
Revenue growth | -5.5% | -7.4% | 1.5% | -13.4% | 5.0% | |
EBITDA growth | 64.2% | -14.9% | -59.1% | 83.4% | | |
|
---|
Gross Margin | 7.8% | 7.7% | 7.8% | 8.6% | | |
EBITDA Margin | -1.8% | -1.7% | -0.7% | -1.4% | |
SG&A, % of revenue | 9.9% | 9.5% | 8.8% | 10.3% | | |
Net Income Margin | -2.0% | -1.7% | -0.8% | -1.2% | 16.1% | 17.3% |
CAPEX, % of revenue | 0.1% | 0.3% | 0.1% | 0.1% | | |
|
---|
ROIC | -6.5% | -5.6% | -3.2% | -5.0% | | |
ROE | -6.2% | -5.4% | -2.7% | -3.5% | | |
Peers in Technology Hardware & Equipment
Below you can find Northamber benchmarking vs. other companies in Technology Hardware & Equipment industry. It's shown for the period of 5 years for the key financial metrics. Each table has median value for all the companies in the industry together with individual financial data of the top-5 companies in the industry by particular financial metric.
Top companies by Revenue growth, %
Top | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 |
---|
Software Radio Technology ($SRT) | - | 3.2% | -51.6% | 285.6% | -8.0% |
Seeing Machines ($SEE) | - | -57.8% | 116.6% | 3.8% | 25.5% |
Samsung Electronics Co ($SMSN) | 0.6% | 18.7% | 1.8% | -5.8% | - |
|
---|
Median (3 companies) | -3.8% | 3.2% | 7.1% | 3.8% | 8.7% |
---|
Northamber ($NAR) | - | -7.4% | 1.5% | -13.4% | 5.0% |
Top companies by Gross margin, %
Top | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 |
---|
Seeing Machines ($SEE) | 81.3% | 4.9% | 24.8% | 58.1% | 36.1% |
Software Radio Technology ($SRT) | 48.4% | 65.7% | 43.2% | 45.4% | 23.1% |
|
---|
Median (2 companies) | 38.6% | 33.4% | 45.7% | 51.7% | 29.6% |
---|
Northamber ($NAR) | 7.8% | 7.7% | 7.8% | 8.6% | - |
Top companies by EBITDA margin, %
Top | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 |
---|
Software Radio Technology ($SRT) | 16.0% | 24.2% | -67.8% | 22.3% | -26.8% |
Seeing Machines ($SEE) | -5.6% | -187.7% | -116.1% | -124.7% | -106.9% |
|
---|
Median (2 companies) | 8.2% | 6.7% | 10.2% | -51.2% | -66.8% |
---|
Northamber ($NAR) | -1.8% | -1.7% | -0.7% | -1.4% | - |
Top companies by CAPEX/Revenue, %
Top | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 |
---|
Seeing Machines ($SEE) | 1.6% | 5.6% | 12.6% | 1.2% | 2.0% |
Software Radio Technology ($SRT) | 1.0% | 1.1% | 1.6% | 1.2% | 2.8% |
|
---|
Median (2 companies) | 1.6% | 1.7% | 2.0% | 1.2% | 2.4% |
---|
Northamber ($NAR) | 0.1% | 0.3% | 0.1% | 0.1% | - |
Top companies by ROIC, %
Top | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 |
---|
Software Radio Technology ($SRT) | 1.5% | 6.2% | -35.6% | 16.7% | -32.7% |
Seeing Machines ($SEE) | -7.9% | -71.4% | -76.1% | -52.1% | -59.6% |
Samsung Electronics Co ($SMSN) | 14.3% | 23.2% | 22.2% | - | - |
|
---|
Median (3 companies) | 1.8% | 5.4% | 7.5% | -17.7% | -46.2% |
---|
Northamber ($NAR) | -6.5% | -5.6% | -3.2% | -5.0% | - |
Top companies by Net Debt / EBITDA
Top | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 |
---|
Software Radio Technology ($SRT) | -0.5x | -0.3x | - | 0.2x | - |
|
---|
Median (1 company) | -0.9x | -0.4x | -0.8x | 0.2x | - |
---|