Smiles Inclusive Ltd (sil) Logo

Smiles Inclusive Ltd (SIL)

___:___ · Healthcare
0.00
0.00
(0.00)
VOLUME
DIV YIELD
PE RATIO
1 YR RETURN
52 WEEK RANGE
06/2021
06/2020
06/2019
06/2018
12/2017
N/A
N/A
N/A
N/A
N/A
Profitability
NPAT ($) (60,914,000) (60,914,000) Membership required Membership required Membership required - - - - -
NPAT Margin -35.38% -35.38% Membership required Membership required Membership required - - - - -
Abnormals ($) (51,262,000) (51,262,000) Membership required Membership required Membership required - - - - -
NPAT before Abnormals ($) (9,652,000) (9,652,000) Membership required Membership required Membership required - - - - -
Return on Equity (ROE) 17.91% 17.91% Membership required Membership required Membership required - - - - -
Return on Assets (ROA) -88.27% -88.27% Membership required Membership required Membership required - - - - -
Valuation
PE Ratio (0.42) (0.42) Membership required Membership required Membership required - - - - -
PE Relative to Market -- -- Membership required Membership required Membership required - - - - -
Price to Book (0.10) (0.10) Membership required Membership required Membership required - - - - -
Price to Cash Flow (5.35) (5.35) Membership required Membership required Membership required - - - - -
Shares Outstanding (M) 148.96 148.96 Membership required Membership required Membership required - - - - -
Market Cap ($M) $5.21 $5.21 Membership required Membership required Membership required - - - - -
Enterprise Value ($M) $45.93 $45.93 Membership required Membership required Membership required - - - - -
Performance
Total Shareholder Return -- -- Membership required Membership required Membership required - - - - -
Relative to Market -- -- Membership required Membership required Membership required - - - - -
Per Share
Earnings (EPS Adjusted) -52.07 -52.07 Membership required Membership required Membership required - - - - -
Earnings (with Abnormals) -8.25 -8.25 Membership required Membership required Membership required - - - - -
Cash Flow 0.00 0.00 Membership required Membership required Membership required - - - - -
Cash 0.00 0.00 Membership required Membership required Membership required - - - - -
Net Tangible Assets (0.36) (0.36) Membership required Membership required Membership required - - - - -
Book Value (0.36) (0.36) Membership required Membership required Membership required - - - - -
Share Price $0.04 $0.04 Membership required Membership required Membership required - - - - -
Liquidity
Quick Ratio 0.05 0.05 Membership required Membership required Membership required - - - - -
Current Ratio 0.05 0.05 Membership required Membership required Membership required - - - - -
Efficiency
Asset Turnover 2.99 2.99 Membership required Membership required Membership required - - - - -
Inventory Turnover 119.66 119.66 Membership required Membership required Membership required - - - - -
Working Capital Turnover (3.34) (3.34) Membership required Membership required Membership required - - - - -
Dividends
DPS (c) - - Membership required Membership required Membership required - - - - -
Dividend yield - - Membership required Membership required Membership required - - - - -
Franking - - Membership required Membership required Membership required - - - - -
Gross DPS (c) - - Membership required Membership required Membership required - - - - -
Gross Dividend Yield - - Membership required Membership required Membership required - - - - -
Payout Ratio - - Membership required Membership required Membership required - - - - -
Membership required
Member Content
Source:
Morningstar Logo
06/2021
06/2020
06/2019
06/2018
12/2017
N/A
N/A
N/A
N/A
N/A
INCOME
Trading Revenue 27,283,000 27,283,000 Membership required Membership required Membership required - - - - -
Other Income 3,140,000 3,140,000 Membership required Membership required Membership required - - - - -
Total Income Excl. Interest 30,423,000 30,423,000 Membership required Membership required Membership required - - - - -
INTEREST/FINANCE INCOME
Forex Gain/Loss - - Membership required Membership required Membership required - - - - -
Total Income 30,423,000 30,423,000 Membership required Membership required Membership required - - - - -
EXPENSES
Expenses (33,603,000) (33,603,000) Membership required Membership required Membership required - - - - -
EBITDA (3,180,000) (3,180,000) Membership required Membership required Membership required - - - - -
DEPRECIATION AND AMORTISATION
Depreciation (4,158,000) (4,158,000) Membership required Membership required Membership required - - - - -
Amortisation (16,000) (16,000) Membership required Membership required Membership required - - - - -
Depreciation & Amortisation (4,174,000) (4,174,000) Membership required Membership required Membership required - - - - -
EBIT (7,354,000) (7,354,000) Membership required Membership required Membership required - - - - -
INTEREST/FINANCE EXPENSES
Interest/Finance Income - - Membership required Membership required Membership required - - - - -
Interest Expense (2,298,000) (2,298,000) Membership required Membership required Membership required - - - - -
Interest Capitalised - - Membership required Membership required Membership required - - - - -
Interest Expenses Incl. Capital (2,298,000) (2,298,000) Membership required Membership required Membership required - - - - -
Net Interest Expenses (2,298,000) (2,298,000) Membership required Membership required Membership required - - - - -
Pre-Tax Profit (9,652,000) (9,652,000) Membership required Membership required Membership required - - - - -
Net Capital Profits - - Membership required Membership required Membership required - - - - -
Pre-Tax Profit Pre-Cap (9,652,000) (9,652,000) Membership required Membership required Membership required - - - - -
TAX
Tax Expenses - - Membership required Membership required Membership required - - - - -
NPAT before Abnormals (9,652,000) (9,652,000) Membership required Membership required Membership required - - - - -
ABNORMALS
Abnormals (51,262,000) (51,262,000) Membership required Membership required Membership required - - - - -
Abnormals Tax - - Membership required Membership required Membership required - - - - -
Net Abnormals (51,262,000) (51,262,000) Membership required Membership required Membership required - - - - -
Non-Controlling Interests - - Membership required Membership required Membership required - - - - -
Reported NPAT after Abnormals (60,914,000) (60,914,000) Membership required Membership required Membership required - - - - -
NPAT before Capital (60,914,000) (60,914,000) Membership required Membership required Membership required - - - - -
EQUITY
Diluted Shares 148,962,000 148,962,000 Membership required Membership required Membership required - - - - -
Diluted Weighted Shares 116,989,000 116,989,000 Membership required Membership required Membership required - - - - -
Ordinary Dividends - - Membership required Membership required Membership required - - - - -
Preference Dividends - - Membership required Membership required Membership required - - - - -
EPS Adjusted (82,500) (82,500) Membership required Membership required Membership required - - - - -
EPS after Abnormals (520,681) (520,681) Membership required Membership required Membership required - - - - -
Share of net Profit/Loss - - Membership required Membership required Membership required - - - - -
Membership required
Member Content
Source:
Morningstar Logo
06/2021
06/2020
06/2019
06/2018
12/2017
N/A
N/A
N/A
N/A
N/A
Current Assets
Cash 260,000 260,000 Membership required Membership required Membership required - - - - -
Receivables 2,082,000 2,082,000 Membership required Membership required Membership required - - - - -
Prepayments 93,000 93,000 Membership required Membership required Membership required - - - - -
Inventories 228,000 228,000 Membership required Membership required Membership required - - - - -
Investments - - Membership required Membership required Membership required - - - - -
Other - - Membership required Membership required Membership required - - - - -
Total Current Assets 2,663,000 2,663,000 Membership required Membership required Membership required - - - - -
Non-current assets
Receivables - - Membership required Membership required Membership required - - - - -
Inventories - - Membership required Membership required Membership required - - - - -
PP&E 6,225,000 6,225,000 Membership required Membership required Membership required - - - - -
Investments - - Membership required Membership required Membership required - - - - -
Intangibles Excl. Goodwill - - Membership required Membership required Membership required - - - - -
Goodwill - - Membership required Membership required Membership required - - - - -
Future Income Tax Benefit - - Membership required Membership required Membership required - - - - -
Other 224,000 224,000 Membership required Membership required Membership required - - - - -
Total Non-Current Assets 6,449,000 6,449,000 Membership required Membership required Membership required - - - - -
Total Assets 9,112,000 9,112,000 Membership required Membership required Membership required - - - - -
Current Liabilities
Accounts Payable 8,046,000 8,046,000 Membership required Membership required Membership required - - - - -
Provisions 2,084,000 2,084,000 Membership required Membership required Membership required - - - - -
Short Term Debt 40,973,000 40,973,000 Membership required Membership required Membership required - - - - -
Other 439,000 439,000 Membership required Membership required Membership required - - - - -
Total Current Liabilities 51,542,000 51,542,000 Membership required Membership required Membership required - - - - -
Non-current liabilities
Accounts Payable - - Membership required Membership required Membership required - - - - -
Long Term Debt - - Membership required Membership required Membership required - - - - -
Provisions - - Membership required Membership required Membership required - - - - -
Other 11,457,000 11,457,000 Membership required Membership required Membership required - - - - -
Total Non-Current Liabilities 11,457,000 11,457,000 Membership required Membership required Membership required - - - - -
Total Liabilities 62,999,000 62,999,000 Membership required Membership required Membership required - - - - -
Shareholder Equity
Share Capital 42,934,000 42,934,000 Membership required Membership required Membership required - - - - -
Convertible Equity - - Membership required Membership required Membership required - - - - -
Other Equity - - Membership required Membership required Membership required - - - - -
Reserves ex. Share Premium 50,000 50,000 Membership required Membership required Membership required - - - - -
Share Premium Reserves - - Membership required Membership required Membership required - - - - -
Retained Profits (96,871,000) (96,871,000) Membership required Membership required Membership required - - - - -
Total Available Equity Assets (53,890,000) - Membership required Membership required Membership required - - - - -
External Equity
Non-controlling Interests - - Membership required Membership required Membership required - - - - -
Net Assets (53,887,000) (53,887,000) Membership required Membership required Membership required - - - - -
Total Debt 40,973,000 40,973,000 Membership required Membership required Membership required - - - - -
Membership required
Member Content
Source:
Morningstar Logo
06/2021
06/2020
06/2019
06/2018
12/2017
N/A
N/A
N/A
N/A
N/A
OPERATING ACTIVITIES
Receipts 37,798,000 37,798,000 Membership required Membership required Membership required - - - - -
Payments (44,344,000) (44,344,000) Membership required Membership required Membership required - - - - -
Dividends Received - - Membership required Membership required Membership required - - - - -
Interest Received - - Membership required Membership required Membership required - - - - -
Interest Paid (1,252,000) (1,252,000) Membership required Membership required Membership required - - - - -
Taxes Paid - - Membership required Membership required Membership required - - - - -
Other 2,323,000 2,323,000 Membership required Membership required Membership required - - - - -
Net Operating Cash Flow (5,475,000) (5,475,000) Membership required Membership required Membership required - - - - -
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (225,000) (225,000) Membership required Membership required Membership required - - - - -
Payments for Investment - - Membership required Membership required Membership required - - - - -
Payments for Subsidiaries - - Membership required Membership required Membership required - - - - -
Proceeds from PP&E - - Membership required Membership required Membership required - - - - -
Proceeds from Investments 2,000,000 2,000,000 Membership required Membership required Membership required - - - - -
Proceeds from Subsidiaries - - Membership required Membership required Membership required - - - - -
Loans Granted - - Membership required Membership required Membership required - - - - -
Loans Repaid - - Membership required Membership required Membership required - - - - -
Other Investments - - Membership required Membership required Membership required - - - - -
Net Investment Cash Flow 1,775,000 1,775,000 Membership required Membership required Membership required - - - - -
Operating CF less Investment CF (3,700,000) (3,700,000) Membership required Membership required Membership required - - - - -
FINANCING ACTIVITIES
Proceeds from Issues 3,871,000 3,871,000 Membership required Membership required Membership required - - - - -
Proceeds from Borrowings - - Membership required Membership required Membership required - - - - -
Repayment of Borrowings (300,000) (300,000) Membership required Membership required Membership required - - - - -
Dividends Paid - - Membership required Membership required Membership required - - - - -
Other Financing Activities (1,206,000) (1,206,000) Membership required Membership required Membership required - - - - -
Net Financing Cash Flow 2,365,000 2,365,000 Membership required Membership required Membership required - - - - -
Total Net Cashflow (1,335,000) (1,335,000) Membership required Membership required Membership required - - - - -
CASH
Cash and Cash Equiv. Period Open 1,595,000 1,595,000 Membership required Membership required Membership required - - - - -
Exchange Rate Adjustments - - Membership required Membership required Membership required - - - - -
Other Cash Adjustments - - Membership required Membership required Membership required - - - - -
Cash and Cash Equiv. Period Close 260,000 260,000 Membership required Membership required Membership required - - - - -
Membership required
Member Content
Source:
Morningstar Logo