XETRA : EXJ.DE

Readcrest Capital AG — Financials

$1.4 EUR

$0.03 (2.19%)

Volume
1K
Average Volume
5.19K
Market Capitalization
$4.65M
P/E Ratio
-26.27
Dividend Yield
0.00%
Price Target
Year High
$2.06
Year Low
$1.14
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.28
EXJ.DE Financial Statements
date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31
revenue - - - - - - - - - -
costOfRevenue - - - - - - - - - -
grossProfit - - - - - - - - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - 91000 69000 - 124.31K 9741.6 -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 198.97K 128.29K 142.87K 145.22K 91000 69000 270.99K 124.31K 9741.6 361.3K
otherExpenses -25400 -26270 -25643 20540 110.7K 193.42K 267.49K 164.46K 4780.91 91700
operatingExpenses 173.57K 102.02K 117.23K 165.76K 201.7K 262.42K 267.49K 288.77K 50232 164.8K
costAndExpenses 173.57K 102.01K 117.23K 165.76K 201.7K 262.42K 267.49K 288.77K 50232 164.8K
netInterestIncome -2361 -2631 -1803 -180 855 - - - - -10000
interestIncome - 48 - - 855 - - - - 300
interestExpense 2361 2679 1803 180.88 - - 30161 393.51 23669 10300
depreciationAndAmortization - 167.9K 228.48K 236.56K - 171.86K 161.14K 52516 22816 -
ebitda -173.57K -101.96K -117.23K -165.76K -200.85K -262.42K -267.49K -289.16K -73902 -277.2K
ebit -173.57K -179.96K -117.23K -165.76K -200.85K -262.42K -297.66K -289.16K -73902 -277.2K
nonOperatingIncomeExcludingInterest - -48.0 -25640 -2460 -895 - 30161 389.45 23669 277.1K
operatingIncome -173.57K -180.01K -142.87K -168.22K -201.7K -262.42K -267.49K -288.77K -50232.47 -164.8K
totalOtherIncomeExpensesNet -2361 -2624 23840 -180 855 - -30161.62 -393.51 -23669.99 -279.4K
incomeBeforeTax -175.94K -104.64K -119.03K -165.94K -200.85K -262.42K -297.62K -289.16K -73902.46 -279.5K
incomeTaxExpense - - -228.48K 180.88 - -171.86K 665 -52516 -89708.82 100
netIncomeFromContinuingOperations -175.94K -104.64K -119.03K -165.94K -200.85K -262.42K -298.32K -289.16K 15806 -279.6K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - -181 854.94 - 34.13 -0.06 - -
netIncome -175.94K -104.64K -119.03K -166.12K -199.99K -262.42K -298.28K -289.16K 15806 -279.6K
netIncomeDeductions - - - -181 854.94 - 34.13 -0.06 - -279.32K
bottomLineNetIncome -175.94K -104.64K -119.03K -165.94K -200.85K -262.42K -298.32K -289.16K 15806 -279.6
eps -0.05 -0.03 -0.04 -0.06 -0.07 -0.09 -0.1 -0.1 0.01 -0.14
date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31
cashAndCashEquivalents 1907 196.52K 585.06 12521 95555 217.85K 500.63K 757.82K 56771 407.6K
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 1907 196.52K 585.06 12521 95555 217.85K 500.63K 757.82K 56771 407.6K
netReceivables - 1517 - - - - - - - 117.6K
accountsReceivables - - - - - - - - - -
otherReceivables - 1517 - - - - - - - 117.6K
inventory - - - - - - - - - -114.8K
prepaids - - - - 3395 3395 3395.36 - 1350 2800
otherCurrentAssets 75774 161.84K 362.9K 242.6K 84656 77762 44434 72414 41773 -
totalCurrentAssets 77682 359.87K 363.48K 255.12K 183.61K 299.01K 548.46K 830.24K 99895 528K
propertyPlantEquipmentNet - - - - - - - - - -
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments 1474 1517 - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 372.99K - - - 3395 3395 3395.36 - 1350.0 2800
totalNonCurrentAssets 374.46K 1517 - - 3395 3395 3395.36 - 1350.0 2800
otherAssets - -1517 - - -3395 -3395 -3395.36 - -1350.0 -2800
totalAssets 452.14K 359.87K 363.48K 255.12K 183.61K 299.01K 548.46K 830.24K 99895 528K
totalPayables 274.39K 207.19K 214.91K 82912 89929 25309 69510 18787 250 5100
accountPayables 27 - 17401 26451 64620 33065 44200 18787 250 4500
otherPayables 274.36K 207.19K 197.51K -1142 25309 -7756 25310 - - 1200
accruedExpenses - - - - - - - - - -
shortTermDebt 274.36K 207.19K 197.51K 31152 - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - 25309 25309 25309 - 25309 25309 600
deferredRevenue - - -197.51K -31152 - - - - - -
otherCurrentLiabilities -274.36K -166.95K - - 18713 52525 4818 30128 30127 -
totalCurrentLiabilities 274.39K 247.44K 214.91K 82912 108.64K 77834 74328 48915 30377 5100
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent 25974 25974 25974 665 665 665 665 - - 215.2K
otherNonCurrentLiabilities 151.78K 86460 122.59K 171.54K 93012 49100 39635 49168 48200 302.2K
totalNonCurrentLiabilities 177.76K 112.43K 148.57K 172.21K 93677 49765 40300 49168 48200 517.4K
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 452.14K 437.87K 363.48K 255.12K 183.61K 127.6K 114.63K 98083 78577 522.5K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - 5.99M
commonStock 3.3M 3.3M 3M 3M 3M 3M 3M 3M 2M 2M
retainedEarnings -7.67M -7.42M -7.31M -7.2M -7.03M -6.83M -6.57M -6.27M -5.98M -5.99M
additionalPaidInCapital 4M 4M 4M 4M 4M 4M 4M 4M 4M 4M
date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31
netIncome -176K -105 -119K -165.9K -200.8K -262.4K -298.3K -289.2K 15800 -279.6K
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital -86000 -17000 -59000 40200 47600 -20300 41100 -9700 -366.6K 677.5K
accountsReceivables - - - - - - - - - -
inventory -33000 4 -1000 12000 - -33300 24600 -29200 77300 953.5K
accountsPayables - - - - - - - - 25300 -60600
otherWorkingCapital -53000 -17004 -58000 28200 47600 13000 16500 19500 -443.9K -276K
otherNonCashItems 2000 -95895 1000 -32900 30900 - -8879.79 965.06 -494.51K 10200
netCashProvidedByOperatingActivities -260K -113K -177K -158.6K -122.3K -282.7K -257.2K -298.9K -350.8K 408.1K
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - 1200
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - 11000
otherInvestingActivities - - - - - - - - - 1600
netCashProvidedByInvestingActivities - - - - - - - - - 12600
netDebtIssuance 65000 10000 165 76000 - - - - - -30700
longTermNetDebtIssuance 65000 10 165 76000 - - - - - -30700
shortTermNetDebtIssuance - 9990 - - - - - - - -
netStockIssuance - 300 - - - - - 1M - -
netCommonStockIssuance - 300 - - - - - 1M - -
commonStockIssuance - 300 - - - - - 1M - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - 298.7K 164.84K -500 - - - - - -10300
netCashProvidedByFinancingActivities 65000 309K 165K 75500 - - - 1M - -41000
date 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30
revenue - - - - - - - - - -
costOfRevenue - - - - - - - - - -
grossProfit - - - - - - - - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - - - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 106.27K 92700 83587 56700 64770 78100 108.32K 59900 78345 128.7K
otherExpenses -25400 - -23970 -2300 -25640 - 40 -2500 40.0 5300.0
operatingExpenses 80871 92700 59617 54400 39130 78100 108.36K 57400 78305 123.4K
costAndExpenses 80874 92700 59612 54400 39127 78100 108.36K 57400 78304 123.4K
netInterestIncome -2361 - -1131.9 - - - - - - -
interestIncome - - 48 - - - - - 855 -
interestExpense 2361 - 1179.9 1500 1203.02 600 180.88 - - -
depreciationAndAmortization - - 45810 122.08K 54880 86065 - - - -
ebitda -80874 -92700 -59564 -54400 -39130 -78100 -108.36K -57400 -78310 -123.4K
ebit -80874 -92700 -125.56K -54400 -39127 -78100 -108.36K -57400 -78349 -122.5K
nonOperatingIncomeExcludingInterest - - -48.0 - -3 - -4 - 39 -900
operatingIncome -80874 -92700 -59620 -54400 -39130 -78100 -108.36K -57400 -78310 -123.4K
totalOtherIncomeExpensesNet -2361 - 10876 -1500 -1200 -600 -177 - -39 900
incomeBeforeTax -83236 -92700 -48744 -55900 -40330 -78700 -108.54K -57400 -78349 -122.5K
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -83236 -92700 -48744 -55900 -40330 -78700 -108.54K -57400 -78349 -122.5K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -83236 -92700 -48744 -55900 -40330 -78700 -108.54K -57400 -78349 -122.5K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -83236 -92700 -48744 -55900 -40330 -78700 -108.54K -57400 -78349 -122.5K
eps -0.03 -0.03 -0.01 -0.02 -0.01 -0.03 -0.04 -0.02 -0.03 -0.04
date 2024-12-31 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30
cashAndCashEquivalents 1907 37600 196.52K 17200 585.06 3300 12521 1500 95555 136.5K
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 1907 37600 196.52K 17200 585.06 3300 12521 1500 95555 136.5K
netReceivables - - 1517 51000 - 61000 - 63700 - 47700
accountsReceivables - - - 51000 - 61000 - 63700 - 47700
otherReceivables - - 1517 - - - - - - -
inventory - - - - - - - - - -
prepaids - - - - - - - - 3395.36 800
otherCurrentAssets 75774 43000 41270 7800 362.9K 61000 242.6K 63700 84656 600
totalCurrentAssets 77682 80600 239.3K 76000 363.48K 64300 255.12K 65200 183.61K 185.6K
propertyPlantEquipmentNet - - - - - - - - - -
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments 1474 1500 1517 - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 372.99K 289.8K - - - - - - 3395.36 -
totalNonCurrentAssets 374.46K 291.3K 1517 - - - - - 3395.36 -
otherAssets - - - - - - - - -3395.36 -
totalAssets 452.14K 371.9K 240.82K 76000 363.48K 64300 255.12K 65200 183.61K 185.6K
totalPayables 274.39K 207.2K 207.19K 333.3K 214.91K 276.2K 25309 26200 89929 24900
accountPayables 27 - - 20400 17401 25600 26451 26200 64620 24900
otherPayables 274.36K 207.2K 207.19K 312.9K -17401 -25600 -1142 - 25309 -
accruedExpenses - - - - - - - - - -
shortTermDebt 274.36K 207.19K 207.19K 273.9K - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - 25309 - 25309 -
deferredRevenue - - - -273.9K -197.51K -161.6K -31152 - - -
otherCurrentLiabilities -274.36K -186.29K -166.95K -273.9K - - 126.04K 40900 18713 25300
totalCurrentLiabilities 274.39K 228.11K 247.44K 454.1K 214.91K 276.2K 82912 67100 89929 50200
longTermDebt - 5.98 - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent 25974 - 25974 - 25974 - 665 - 665 -
otherNonCurrentLiabilities 151.78K 143.79K 86460 120.8K 122.59K 62200 103.1K 85000 74300 86500
totalNonCurrentLiabilities 177.76K 143.79K 112.43K 120.8K 148.57K 62200 172.21K 85000 93677 86500
otherLiabilities - - - -120.8K - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 452.14K 371.9K 359.87K 454.1K 363.48K 338.4K 255.12K 152.1K 183.61K 136.7K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 3.3M 3.3M 3.3M 3M 3M 3M 3M 3M 3M 3M
retainedEarnings -7.67M -7.3M -7.42M -7.38M -7.31M -7.27M -7.2M -7.09M -7.03M -6.95M
additionalPaidInCapital 4M 4M 4M 4M 4M 4M 4M 4M 4M 4M
date 2024-12-31 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31
netIncome -83236 -48744 -55900 -40330 -78700 -108.54K -57400 -78349 -122.5K -131.2K
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital -200 -200 -16800 1200 -63200 25100 -46500 49000 4400 -10150
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -16650
accountsPayables - - - - - - - - - -
otherWorkingCapital -200 -200 -16800 1200 -63200 25100 -46500 49000 4400 6500
otherNonCashItems -17664 -6756 14400 -53169 57200 18837 9900 -11550 36700 -
netCashProvidedByOperatingActivities -101.1K -55700 -58300 -92300 -84700 -64600 -94000 -40900 -81400 -141.35K
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance 65000 -65000 - - - - - - - -
longTermNetDebtIssuance - -65000 - - - - - - - -
shortTermNetDebtIssuance 65000 - - - - - - - - -
netStockIssuance - 300K - - - - - - - -
netCommonStockIssuance - 300K - - - - - - - -
commonStockIssuance - 300K - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - 75000 89500 75500 75500 - - - -
netCashProvidedByFinancingActivities 65000 235K 75000 89500 75500 75500 - - - -