Market cap
$6 Mln
Revenue (TTM)
$6 Mln
P/E Ratio
--
P/B Ratio
3.7
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -99.48 | -99.51 | -37.36 | -27.75 | -2.23 |
| EBIT | -- | -- | 62.11 | -214.61 | -307.34 |
| Net Profit | -87.55 | -638.36 | 87.77 | -247.61 | -308.96 |
| EPS | -- | -- | -- | -- | -- |
| Book Value | -- | -- | -- | -- | -- |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-23 | Dec-22 |
| EBIT-Margin
| -35.04 | -21.86 | -30.19 | -31.49 | -61.26 |
| Net Margin
| -- | -- | -49.93 | -- | -- |
| Return on equity
| -83.59 | -53.66 | -- | -71.19 | -167.72 |
| Return on Capital
| -74.04 | -48.60 | -- | -55.24 | -155.72 |
| Return on Assets
| -51.72 | -33.66 | -50.44 | -33.55 | -113.28 |
| Debt to Equity (x)
| -- | -- | 0.00 | 0.35 | 0.25 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
--
|
-55.24
|
-155.72
|
-11.18
|
24.15
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
--
--
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
--
|
-71.19
|
-167.72
|
-11.88
|
29.76
|
|
Peer Median
|
18.13
|
--
|
--
|
--
|
--
|
ROA
-50.44
Lower than Peers by 55.41
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
-50.44
|
-33.55
|
-113.28
|
-8.34
|
13.44
|
|
Peer Median
|
4.97
|
--
|
--
|
--
|
--
|
EBIT Margin
-30.19
Lower than Peers by 41.13
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
-30.19
|
-31.49
|
-61.26
|
-12.37
|
2.96
|
|
Peer Median
|
10.94
|
--
|
--
|
--
|
--
|
Net Margin
-49.93
Lower than Peers by 58.08
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
-49.93
|
-26.75
|
-147.68
|
-7.53
|
2.97
|
|
Peer Median
|
8.15
|
--
|
--
|
--
|
--
|
Cash Profit Margin
0.00
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
0.00
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
-37.36
Lower than Peers by 46.56
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
-37.36
|
-0.34
|
-0.20
|
0.08
|
0.37
|
|
Peer Median
|
9.19
|
--
|
--
|
--
|
--
|
EBIT Growth
62.11
Higher than Peers by 47.08
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
62.11
|
65.87
|
-295.89
|
-551.50
|
156.61
|
|
Peer Median
|
15.03
|
--
|
--
|
--
|
--
|
Net Profit Growth
87.77
Higher than Peers by 73.28
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
87.77
|
87.97
|
-1,469.12
|
-373.96
|
157.58
|
|
Peer Median
|
14.49
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
--
--
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
--
|
0.35
|
0.25
|
0.04
|
0.31
|
|
Peer Median
|
0.35
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
-0.28
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
-0.28
|
0.29
|
0.17
|
0.01
|
0.03
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
0.21
Lower than Peers by 1.21
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
0.21
|
0.94
|
0.72
|
3.47
|
2.01
|
|
Peer Median
|
1.42
|
--
|
--
|
--
|
--
|
Quick Ratio
0.21
Lower than Peers by 1.19
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
0.21
|
0.94
|
0.66
|
3.35
|
2.01
|
|
Peer Median
|
1.40
|
--
|
--
|
--
|
--
|
Interest Coverage
-68.47
Lower than Peers by 77.13
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
-68.47
|
-24.34
|
-90.23
|
-49.84
|
131.84
|
|
Peer Median
|
8.66
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
1.45
Lower than Peers by 17.59
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
1.45
|
14.00
|
13.55
|
11.07
|
10.37
|
|
Peer Median
|
19.04
|
--
|
--
|
--
|
--
|
Asset Turnover
1.01
Higher than Peers by 0.53
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
1.01
|
1.25
|
0.77
|
1.11
|
4.52
|
|
Peer Median
|
0.48
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
--
|
62.86
|
50.05
|
37.74
|
27.73
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
--
|
8.05
|
9.15
|
3.63
|
7.41
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
--
|
31.96
|
23.68
|
12.07
|
5.00
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
--
|
38.95
|
35.52
|
29.30
|
30.13
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Book Value
3.74
Lower than Peers by 2.29
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
3.74
|
--
|
--
|
--
|
--
|
|
Peer Median
|
6.03
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
-0.41
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
-0.41
|
-0.05
|
-0.03
|
2.61
|
-3.21
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
6
Lower than Peers by 1,330
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-23
|
Dec-22
|
Dec-21
|
Dec-20
|
|---|---|---|---|---|---|
|
WaveDancer (WAVD)
|
6
|
--
|
--
|
--
|
--
|
|
Peer Median
|
1,337
|
--
|
--
|
--
|
--
|