MSFT 425.025 -0.9035% AAPL 220.43 0.8648% NVDA 115.85 1.4004% GOOGL 172.44 -0.1101% GOOG 174.27 -0.0573% AMZN 182.99 1.1945% META 460.09 -0.2558% AVGO 152.64 0.859% TSLA 224.8499 4.102% TSM 161.61 1.1327% LLY 823.56 -4.2238% V 257.56 1.3338% JPM 209.535 0.453% UNH 562.83 0.5502% NVO 129.31 -1.7401% WMT 70.206 -0.5581% LVMUY 143.15 0.9022% XOM 116.85 1.5999% LVMHF 714.04 0.4982% MA 436.96 1.0429%
Last update at 2024-07-25T16:48:00Z
Next-Gen Disruptors: 3 Small-Caps With 100%+ Revenue Growth
Sun 07 Jul 24, 12:00 AM| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | -13.47800M | -14.07000M | -8.09100M | -12.97500M | -11.75300M |
| Minority interest | - | - | - | - | - |
| Net income | -13.15100M | -13.12500M | -7.84500M | -12.99800M | -11.75300M |
| Selling general administrative | 6.76M | 7.01M | 4.20M | 3.76M | 1.93M |
| Selling and marketing expenses | 12.19M | 8.35M | 4.21M | 3.78M | 5.54M |
| Gross profit | 10.13M | 5.14M | 2.39M | 1.40M | 0.68M |
| Reconciled depreciation | 2.04M | 1.78M | 1.36M | 1.12M | - |
| Ebit | -14.32900M | -16.76500M | -6.48600M | -8.59100M | -9.55400M |
| Ebitda | -12.28600M | -14.98000M | -5.12300M | -7.46900M | -9.21200M |
| Depreciation and amortization | 2.04M | 1.78M | 1.36M | 1.12M | 0.34M |
| Non operating income net other | - | - | - | - | - |
| Operating income | -13.42400M | -15.01200M | -11.33100M | -9.79100M | -9.21200M |
| Other operating expenses | 31.63M | 25.28M | 13.11M | 11.91M | 10.68M |
| Interest expense | 0.33M | 0.12M | 0.15M | 0.17M | - |
| Tax provision | -0.32700M | -0.94500M | -0.24600M | 0.02M | - |
| Interest income | 0.02M | 0.00800M | 0.01M | 0.00400M | - |
| Net interest income | -0.05400M | 0.94M | 3.24M | -3.18400M | - |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | -0.32700M | -0.94500M | -0.24600M | 0.02M | 0.00600M |
| Total revenue | 18.78M | 10.28M | 4.89M | 3.28M | 1.47M |
| Total operating expenses | 22.98M | 20.13M | 10.61M | 10.03M | 9.89M |
| Cost of revenue | 8.65M | 5.14M | 2.50M | 1.89M | 0.79M |
| Total other income expense net | -0.56900M | -0.01600M | -3.10400M | -1.16100M | -2.01400M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | -13.15100M | -13.12500M | -7.84500M | -12.99800M | - |
| Net income applicable to common shares | -13.15100M | -13.12500M | -7.84500M | -12.99800M | - |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total assets | 20.07M | 22.37M | 30.65M | 22.97M | 17.84M |
| Intangible assets | 1.39M | 4.88M | 7.01M | 4.20M | 4.61M |
| Earning assets | - | - | - | - | - |
| Other current assets | -10.80000M | 0.56M | - | - | 0.03M |
| Total liab | 6.88M | 9.06M | 6.47M | 6.76M | 15.06M |
| Total stockholder equity | 13.18M | 13.31M | 24.19M | 16.22M | 2.78M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 2.55M | 2.38M | 3.33M | 3.72M | 5.37M |
| Common stock | - | - | - | - | - |
| Capital stock | 0.00000M | 0.00000M | 0.00000M | 0.00000M | 0.00000M |
| Retained earnings | -102.33300M | -96.80800M | -83.65700M | -70.53200M | -62.68700M |
| Other liab | - | 0.30M | 0.84M | 1.66M | 1.23M |
| Good will | 4.12M | 10.43M | 11.00M | 5.39M | 6.88M |
| Other assets | 0.00000M | 0.38M | 0.15M | 0.14M | 0.13M |
| Cash | 10.87M | 3.29M | 3.83M | 11.02M | 4.34M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 5.56M | 8.14M | 5.42M | 4.73M | 13.51M |
| Current deferred revenue | 1.98M | 1.17M | 0.51M | 0.44M | 0.56M |
| Net debt | -8.88700M | -0.24400M | -3.26600M | -10.35400M | 3.32M |
| Short term debt | 0.66M | 2.43M | 0.36M | 0.30M | 7.34M |
| Short long term debt | 0.29M | 2.22M | - | - | 7.16M |
| Short long term debt total | 1.99M | 3.05M | 0.56M | 0.66M | 7.66M |
| Other stockholder equity | 100.58M | 95.08M | 91.11M | 71.49M | 52.39M |
| Property plant equipment | - | 0.28M | 0.57M | 0.69M | 0.71M |
| Total current assets | 13.27M | 6.40M | 11.92M | 12.56M | 5.52M |
| Long term investments | - | - | - | - | - |
| Net tangible assets | - | -2.00200M | 6.18M | 6.63M | -8.70700M |
| Short term investments | - | 0.00000M | 5.89M | - | - |
| Net receivables | 2.39M | 2.55M | 2.21M | 1.54M | 1.15M |
| Long term debt | 0.80M | 0.61M | - | - | - |
| Inventory | 10.80M | - | - | - | - |
| Accounts payable | 0.37M | 2.17M | 1.22M | 0.27M | 0.24M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | 14.94M | 15.04M | 16.73M | 15.26M | 13.07M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 0.14M | 0.38M | 0.15M | 0.14M | 0.13M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 6.80M | 15.97M | 18.73M | 10.41M | 12.32M |
| Capital lease obligations | 0.89M | 0.22M | 0.56M | 0.66M | 0.51M |
| Long term debt total | - | - | - | - | - |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | 5.04M | -9.79600M | -1.18900M | -5.59600M | - |
| Change to liabilities | 1.24M | -0.01200M | -0.52300M | -0.22100M | - |
| Total cashflows from investing activities | 5.04M | -9.79600M | -1.18900M | -5.59600M | - |
| Net borrowings | 2.82M | -0.27500M | -0.81000M | 7.61M | - |
| Total cash from financing activities | 2.60M | 11.74M | 14.71M | 13.11M | 9.36M |
| Change to operating activities | -0.49200M | 1.74M | -0.48000M | 0.22M | - |
| Net income | -13.15100M | -13.12500M | -7.84500M | -12.99800M | -11.75300M |
| Change in cash | -0.53800M | -7.18900M | 6.68M | 0.62M | 0.20M |
| Begin period cash flow | 3.83M | 11.02M | 4.34M | 3.72M | 3.51M |
| End period cash flow | 3.29M | 3.83M | 11.02M | 4.34M | 3.72M |
| Total cash from operating activities | -8.05100M | -9.20800M | -6.61200M | -6.73300M | -8.73600M |
| Issuance of capital stock | 0.00000M | 9.75M | 13.46M | 4.39M | - |
| Depreciation | 2.04M | 1.78M | 1.36M | 1.12M | 0.34M |
| Other cashflows from investing activities | -0.60200M | 0.02M | 0.02M | -0.04200M | - |
| Dividends paid | 0.00000M | 0.00000M | 0.00000M | 0.00000M | - |
| Change to inventory | -0.49200M | 1.71M | -0.48000M | 0.22M | 0.02M |
| Change to account receivables | -0.29400M | -0.85100M | 0.05M | 0.30M | -0.21000M |
| Sale purchase of stock | - | - | - | - | - |
| Other cashflows from financing activities | 4.15M | 2.27M | 2.06M | 9.34M | 0.13M |
| Change to netincome | 2.60M | 1.36M | 0.91M | 4.72M | - |
| Capital expenditures | 0.06M | 0.29M | 0.14M | 0.05M | 0.35M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | 0.46M | 0.88M | -0.95700M | 0.30M | -0.17400M |
| Stock based compensation | 1.68M | 2.36M | 0.74M | 0.61M | 0.38M |
| Other non cash items | -0.43800M | -1.68100M | -2.90100M | 2.81M | 2.41M |
| Free cash flow | -8.10600M | -9.49400M | -6.75300M | -6.77900M | -9.08800M |
Sector: Technology Industry: Software - Infrastructure
| Company | Change (USD) | Price (USD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| ALAR Alarum Technologies Ltd. |
0.60 2.19% | 28.04 | - | 23.47 | 6.98 | 13.49 | 6.53 | -59.7804 |
| MSFT Microsoft Corporation |
-3.875 0.90% | 425.02 | 37.32 | 29.94 | 13.03 | 12.45 | 13.06 | 24.59 |
| ORCL Oracle Corporation |
1.92 1.38% | 140.69 | 29.34 | 18.66 | 5.55 | 74.06 | 7.10 | 18.13 |
| ADBE Adobe Systems Incorporated |
9.57 1.80% | 540.62 | 45.43 | 26.39 | 10.65 | 13.74 | 10.52 | 29.33 |
| PANW Palo Alto Networks Inc |
3.60 1.11% | 327.84 | 44.57 | 45.05 | 11.98 | 20.70 | 11.82 | 77.11 |
Alarum Technologies Ltd. provides internet access and web data collection solutions in North, South, and Central America, Europe, Southeast Asia, the Middle East, and Africa. The company operates through two segments, Enterprise Internet Access Solutions and Consumer Internet Access Solutions. The company offers security blanket against ransomware, viruses, phishing, and other online threats, as well as secured and encrypted connection, masking the customers online activity and keeping them safe from hackers. It also provides privacy solutions and services, a software solution that uses an encryption protocol which is defined upon the process being used to generate a secured encrypted path and keep the users' data private and safe; and web data collection solution allows organizations to collect vast amounts of web and internet data by simultaneously connecting to the Internet from different IP addresses. In addition, the company offers static residential proxy network, rotating residential proxy network, data center proxy network, premium dedicated static residential proxies, mobile proxies, SERP data collection service, and social data collection service, as well as advertising services to enterprise customers. The company offers its products through resellers and internet service providers. It serves advertising and media companies, financial organizations, cyber security companies, industrial and commercial companies, online companies, education institutions, and AI recruitment market and other sectors. The company was formerly known as Safe-T Group Ltd. and changed its name to Alarum Technologies Ltd. in January 2023. Alarum Technologies Ltd. was founded in 2013 and is headquartered in Tel Aviv, Israel.
30 Haarba'a Street (PO Box 174), Tel Aviv, Israel, 6473926
| Name | Title | Year Born |
|---|---|---|
| Mr. Shachar Daniel | Co-Founder, CEO & Director | 1978 |
| Ezra Mualem | Chief Operating Officer | NA |
| Tomer Cohen | Chief Technology Officer | NA |
| Moshe Kramer | Senior Vice President of R&D | NA |
| Jeffy Binhas | Chief Revenue Officer | NA |
| Mr. Eitan Bremler | Co-Founder and VP of Product Strategy, Marketing, & BD | 1979 |
| Mr. Shai Avnit CPA | Chief Financial Officer | 1966 |
| Mr. Omer Weiss | Legal Counsel | NA |
| Ms. Dafna Lipowicz | Vice President of Human Resources | 1976 |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.
US 
AU
UK
CA
NZ
Please wait processing your request...