Prophecy International Holdings (ASX: PRO) – eMite & Snare
COMPANY SCOREBOARD
| Pro Plus | Pro | Con Plus | Con |
|
|
|
ABOUT COMPANY
Prophecy International (PRO) (https://www.prophecyinternational.com/) offers two software product suites, namely, eMite and Snare to the worldwide large corporate marketplace. eMite is the contact centre analytics solution that combines advanced analytics, data correlation, KPI management, and threshold alerting into a single, out-of-the-box browser-based solution. Snare is the cybersecurity software that provides security monitoring, threat detection, security information and event management (SIEM), and centralised log management.
CAPITAL STRUCTURE
| ASX Code | Share Price | Shares | Option (In) | Market Cap | Cash/Asset ($m) |
| PRO | 0.9 | 73625934 | 66263340.6 | 9.8/5 |
| Holders No | Top 20 (Cur) | Top 20 (Pre) | Director Hold | Performance Right | Note |
| 1650 | not tallied | 67.85% | 16.84% | last raise $7m@81c |
BUSINESS
Below is the company’s five years performance
| PRO | 2023 | 2022 | 2021 | 2020 | 2019 |
| Operation Revenue | 19607 | 16431 | 12841 | 13594 | |
| Cost of Sale | |||||
| Gross Revenue | 19607 | 16431 | 12841 | 13594 | 0 |
| Gross Margin | 1 | 1 | 1 | 1 | 0 |
| Overheads | -21673 | -16606 | -14229 | -13105 | |
| Fixed Overheads | |||||
| Variable Overheads | |||||
| Total Operation Expense | -21673 | -16606 | -14229 | -13105 | 0 |
| Operation Profit | -2066 | -175 | -1388 | 489 | 0 |
| Other Revenue | -148 | -245 | 757 | -4481 | |
| Interest Expense | -53 | -38 | -49 | -34 | |
| D&A | -1397 | -1689 | -1865 | -1865 | |
| Income Tax | 956 | 231 | 790 | 432 | |
| Net Profit | -2708 | -1916 | -1755 | -5459 | 0 |
| NOTES | $4.7m impairment |
SUMMARY
When the overheads always rose faster than revenue, sometimes, one would wonder whether some of the sale were inflated.