Market cap
$17 Mln
Revenue (TTM)
$17 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -15.39 | 1.76 | -2.26 | -29.75 | -23.79 |
| EBIT | -68.18 | -20,273.20 | 83.98 | -152.75 | -251.01 |
| Net Profit | -850.76 | -17,550.99 | 62.92 | -181.98 | -196.99 |
| EPS | -850.76 | -16,194.60 | 40.15 | -175.61 | -207.41 |
| Book Value | -- | -- | -6.34 | -0.67 | 2.50 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-21 | Dec-20 |
| EBIT-Margin
| -26.42 | -13.63 | -18.19 | -20.62 | -124.06 |
| Net Margin
| -14.18 | -6.58 | -61.88 | -- | -97.81 |
| Return on equity
| -6.18 | -2.25 | -53.30 | -9.48 | -59.94 |
| Return on Capital
| -8.59 | -4.49 | -- | -8.72 | -54.96 |
| Return on Assets
| -8.25 | -4.46 | -38.01 | -7.38 | -47.88 |
| Debt to Equity (x)
| -- | -- | 0.00 | 0.01 | 0.16 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
--
|
-8.72
|
-54.96
|
37.91
|
4.95
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
-53.30
Lower than Peers by 64.20
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
-53.30
|
-9.48
|
-59.94
|
50.87
|
10.18
|
|
Peer Median
|
10.90
|
--
|
--
|
--
|
--
|
ROA
-38.01
Lower than Peers by 41.79
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
-38.01
|
-7.38
|
-47.88
|
30.50
|
3.60
|
|
Peer Median
|
3.79
|
--
|
--
|
--
|
--
|
EBIT Margin
-18.19
Lower than Peers by 27.05
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
-18.19
|
-20.62
|
-124.06
|
65.43
|
6.29
|
|
Peer Median
|
8.86
|
--
|
--
|
--
|
--
|
Net Margin
-61.88
Lower than Peers by 71.42
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
-61.88
|
-13.78
|
-97.81
|
69.45
|
2.66
|
|
Peer Median
|
9.53
|
--
|
--
|
--
|
--
|
Cash Profit Margin
0.00
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
0.00
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
-2.26
Lower than Peers by 17.83
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
-2.26
|
-0.14
|
-0.12
|
-0.70
|
-0.01
|
|
Peer Median
|
15.56
|
--
|
--
|
--
|
--
|
EBIT Growth
83.98
Higher than Peers by 54.26
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
83.98
|
85.65
|
-267.48
|
212.34
|
29.74
|
|
Peer Median
|
29.73
|
--
|
--
|
--
|
--
|
Net Profit Growth
62.92
Higher than Peers by 32.38
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
62.92
|
87.84
|
-224.03
|
686.37
|
528.07
|
|
Peer Median
|
30.55
|
--
|
--
|
--
|
--
|
EPS Growth
40.15
Lower than Peers by 22.30
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
40.15
|
0.89
|
-2.13
|
6.86
|
4.85
|
|
Peer Median
|
62.45
|
--
|
--
|
--
|
--
|
Book Value Growth
-39.21
Lower than Peers by 62.62
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
-39.21
|
--
|
--
|
--
|
--
|
|
Peer Median
|
23.40
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
--
--
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
--
|
0.01
|
0.16
|
0.05
|
0.89
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
--
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
--
|
0.01
|
0.03
|
0.03
|
0.02
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
1.69
Higher than Peers by 0.08
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
1.69
|
1.92
|
2.83
|
2.61
|
1.55
|
|
Peer Median
|
1.61
|
--
|
--
|
--
|
--
|
Quick Ratio
1.69
Higher than Peers by 0.11
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
1.69
|
--
|
--
|
--
|
1.47
|
|
Peer Median
|
1.58
|
--
|
--
|
--
|
--
|
Interest Coverage
-54.22
Lower than Peers by 69.03
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
-54.22
|
-98.10
|
-232.47
|
22.65
|
3.09
|
|
Peer Median
|
14.81
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
14.60
Lower than Peers by 3.45
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
14.60
|
9.11
|
22.84
|
15.03
|
15.04
|
|
Peer Median
|
18.04
|
--
|
--
|
--
|
--
|
Asset Turnover
0.61
Higher than Peers by 0.18
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
0.61
|
0.54
|
0.49
|
0.44
|
1.35
|
|
Peer Median
|
0.44
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
--
|
64.93
|
72.78
|
118.88
|
61.54
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
--
|
--
|
--
|
33.23
|
8.51
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
--
|
57.65
|
28.44
|
94.51
|
57.19
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
--
|
--
|
--
|
57.60
|
12.86
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
--
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
--
|
-7.69
|
-0.86
|
2.22
|
25.03
|
|
Peer Median
|
50.65
|
--
|
--
|
--
|
--
|
Price / Book Value
1.09
Lower than Peers by 7.46
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
1.09
|
0.72
|
0.68
|
0.86
|
2.33
|
|
Peer Median
|
8.55
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
-4.08
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
-4.08
|
-7.77
|
-0.61
|
1.84
|
8.90
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
17
Lower than Peers by 1,067
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-21
|
Dec-20
|
Dec-19
|
Dec-18
|
|---|---|---|---|---|---|
|
CynergisTek (CTEK)
|
17
|
--
|
--
|
--
|
--
|
|
Peer Median
|
1,084
|
--
|
--
|
--
|
--
|