Nft Ltd - Understand $mi stock

$MI Market Cap: $3.212 Million

Research Board Inbox Deep Research Not Interested Shortlisted

Financial Snapshot

Revenue

$4.494M

TTM

Gross Margin

72.02%

TTM

Net Earnings

$8.724M

TTM

Current Assets

$73.69M

Q4 2023

Current Liabilities

$12.89M

Q4 2023

Current Ratio

571.77%

Q4 2023

Total Assets

$73.69M

Q4 2023

Total Liabilities

$12.89M

Q4 2023

Book Value

$60.80M

Q4 2023

Cash

$61.75M

Q4 2023

P/E

0.3682

Nov 29, 2024 EST

Free Cash Flow

Revenues

Revenue YoY Change

Revenues

Concept	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009
Revenue	$2.154M	$3.400M	$120.0K	$0.00	$3.170M	$8.500M	$12.92M	$19.14M	$11.34M	$4.720M	$360.0K	$0.00	$0.00	$0.00	$0.00
YoY Change	-36.66%	2733.33%		-100.0%	-62.71%	-34.21%	-32.5%	68.78%	140.25%	1211.11%

Expenses

Cost Of Revenues

Gross Profit

Gross Profit Margin

Gross Profit

Concept	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009
Revenue	$2.154M	$3.400M	$120.0K	$0.00	$3.170M	$8.500M	$12.92M	$19.14M	$11.34M	$4.720M	$360.0K	$0.00	$0.00	$0.00	$0.00
Cost Of Revenue	$556.6K	$780.0K	$0.00	$0.00	$1.860M	$2.580M	$1.250M	$1.130M	$810.0K	$430.0K	$150.0K
Gross Profit	$1.597M	$2.620M	$120.0K	$0.00	$1.310M	$5.920M	$11.68M	$18.01M	$10.53M	$4.290M	$210.0K
Gross Profit Margin	74.15%	77.06%	100.0%		41.32%	69.65%	90.4%	94.1%	92.86%	90.89%	58.33%

Selling, General & Admin Expense

Research & Development

Depreciation, Depletion & Amortization

SGA Expense to Gross Profit Ratio

R&D To Gross Profit Ratio

DDA To Gross Profit Ratio

Operating Expenses Total

Operating Profits/Loss

Operational Expenses

Concept	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009
Selling, General & Admin	$2.474M	$3.100M	$13.57M	$790.0K	$4.800M	$11.58M	$13.31M	$9.570M	$3.840M	$2.610M	$210.0K	$150.0K	$70.00K	$40.00K	$57.00K
YoY Change	-20.19%	-77.16%	1617.72%	-83.54%	-58.55%	-13.0%	39.08%	149.22%	47.13%	1142.86%	40.0%	114.29%	75.0%	-29.82%
% of Gross Profit	154.92%	118.32%	11308.33%		366.41%	195.61%	113.96%	53.14%	36.47%	60.84%	100.0%
Research & Development					$30.00K	$380.0K				$0.00	$180.0K	$180.0K	$160.0K	$150.0K	$120.0K
YoY Change					-92.11%					-100.0%	0.0%	12.5%	6.67%	25.0%
% of Gross Profit					2.29%	6.42%				0.0%	85.71%
Depreciation & Amortization	$0.00	$0.00	$0.00	$460.0K	$600.0K	$900.0K	$740.0K	$520.0K	$340.0K	$220.0K	$60.00K	$0.00	$0.00
YoY Change			-100.0%	-23.33%	-33.33%	21.62%	42.31%	52.94%	54.55%	266.67%
% of Gross Profit	0.0%	0.0%	0.0%		45.8%	15.2%	6.34%	2.89%	3.23%	5.13%	28.57%
Operating Expenses	$2.474M	$3.100M	$13.57M	$790.0K	$4.970M	$12.22M	$13.50M	$9.570M	$3.830M	$2.610M	$210.0K	$330.0K	$230.0K	$190.0K	$178.0K
YoY Change	-20.21%	-77.16%	1617.72%	-84.1%	-59.33%	-9.48%	41.07%	149.87%	46.74%	1142.86%	-36.36%	43.48%	21.05%	6.74%
Operating Profit	-$876.7K	-$480.0K	-$13.45M	-$790.0K	-$3.660M	-$6.300M	-$1.820M	$8.440M	$6.700M	$1.680M	$0.00
YoY Change	82.64%	-96.43%	1602.53%	-78.42%	-41.9%	246.15%	-121.56%	25.97%	298.81%

Interest Expenses

Interest Expenses To Operating Income %

Other Expense/Income

Interest & Other Expense/Income

Concept	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009
Interest Expense	$1.003M		$0.00	$10.00K	-$300.0K	-$1.910M	$540.0K	-$720.0K		$0.00	$0.00	$0.00	$0.00	-$2.000K	-$1.000K
YoY Change			-100.0%	-103.33%	-84.29%	-453.7%	-175.0%						-100.0%	100.0%
% of Operating Profit								-8.53%		0.0%
Other Income/Expense, Net	-$733.4K	$0.00	$0.00	$10.00K	-$60.00K	$460.0K	$580.0K	$420.0K	$30.00K	$0.00	$0.00	$0.00	$0.00	$60.00K
YoY Change			-100.0%	-116.67%	-113.04%	-20.69%	38.1%	1300.0%					-100.0%

Income/Loss

Pretax Income

Income Tax

Net Profits/Loss

Pretax Income YoY Change

Income Tax Rate

Net Profits/Loss YoY Change

Basic EPS

Net Income To Revenue Ratio

Pretax & Net Income

Concept	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009
Pretax Income	-$1.610M	-$9.780M	-$13.45M	-$770.0K	-$4.020M	-$8.110M	-$720.0K	$8.140M	$6.720M	$1.680M	$0.00	-$330.0K	-$240.0K	-$131.0K	-$178.0K
YoY Change	-83.54%	-27.29%	1646.75%	-80.85%	-50.43%	1026.39%	-108.85%	21.13%	300.0%		-100.0%	37.5%	83.21%	-26.4%
Income Tax	$94.95K	$260.0K	$0.00	$0.00	$70.00K	-$480.0K	-$2.620M	$1.770M	$1.280M	$310.0K	$0.00	$0.00	$0.00	$0.00	$0.00
% Of Pretax Income								21.74%	19.05%	18.45%
Net Earnings	$5.204M	-$10.35M	-$30.07M	-$610.0K	-$4.090M	-$7.630M	-$1.060M	$6.370M	$5.440M	$1.370M	$0.00	-$340.0K	-$240.0K	-$131.0K	-$178.0K
YoY Change	-150.28%	-65.58%	4829.51%	-85.09%	-46.4%	619.81%	-116.64%	17.1%	297.08%		-100.0%	41.67%	83.21%	-26.4%
Net Earnings / Revenue	241.63%	-304.41%	-25058.33%		-129.02%	-89.76%	-8.2%	33.28%	47.97%	29.03%	0.0%
Basic Earnings Per Share
Diluted Earnings Per Share	$7.95	-$0.40	-$2.42	-$0.07	-$0.36	-$0.68	-$0.09	$0.56	$0.49	$0.16	$0.00	-$0.01	-$0.01	-$0.59	-$0.80

Assets & Liabilities

Cash & Short-Term Investments

Cash & Equivalents

Cash To Operating Expenses Ratio

Inventory

Receivables

Total Short-Term Assets

Property, Plant And Equipment

Long-Term Investments

Total Long-Term Assets

Total Assets

Net Income To Total Assets Percentage

Accounts Payable

Short-Term Debt

Long Term Debt Due

Total Short-Term Liabilities

Long-Term Debt

Other Long-Term Liabilities

Total Long-Term Liabilities

Total Liabilities

Short-Term To Long-Term Debt Ratio

Short-Term Assets To Debt Ratio

Long-Term Debt To Net Income Ratio

Assets & Liabilities

Concept	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009
Cash & Short-Term Investments	$61.75M	$64.79M	$1.500M	$4.700M	$5.420M	$7.970M	$11.87M	$13.40M	$10.77M	$2.360M	$260.0K	$50.00K	$10.00K	$60.00K	$11.00K
YoY Change	-4.69%	4219.33%	-68.09%	-13.28%	-31.99%	-32.86%	-11.42%	24.42%	356.36%	807.69%	420.0%	400.0%	-83.33%	445.45%
Cash & Equivalents	$61.75M	$64.79M	$1.500M	$4.700M	$5.420M	$7.970M	$11.87M	$13.40M	$10.77M	$2.360M	$260.0K	$50.00K	$10.00K	$60.00K	$11.00K
Short-Term Investments									$0.00	$0.00
Other Short-Term Assets	$11.14M	$2.810M	$550.0K	$9.420M	$16.85M	$5.510M	$25.98M	$22.45M	$17.44M	$7.120M	$3.770M	$40.00K	$0.00	$0.00	$0.00
YoY Change	296.48%	410.91%	-94.16%	-44.09%	205.81%	-78.79%	15.72%	28.73%	144.94%	88.86%	9325.0%
Inventory
Prepaid Expenses
Receivables	$0.00	$90.00K	$120.0K	$150.0K	$0.00	$570.0K	$2.290M	$3.060M	$180.0K	$290.0K	$60.00K
Other Receivables	$800.0K	$0.00	$0.00	$8.840M	$7.850M	$8.300M	$9.430M	$6.630M	$0.00	$300.0K	$0.00
Total Short-Term Assets	$73.69M	$67.69M	$2.170M	$23.11M	$30.13M	$22.35M	$49.57M	$45.54M	$28.39M	$10.07M	$4.090M	$100.0K	$10.00K	$60.00K	$11.00K
YoY Change	8.87%	3019.35%	-90.61%	-23.3%	34.81%	-54.91%	8.85%	60.41%	181.93%	146.21%	3990.0%	900.0%	-83.33%	445.45%
Property, Plant & Equipment		$20.00K	$90.00K	$620.0K	$1.590M	$1.450M	$2.190M	$2.070M	$1.210M	$1.040M	$780.0K	$0.00	$0.00
YoY Change		-77.78%	-85.48%	-61.01%	9.66%	-33.79%	5.8%	71.07%	16.35%	33.33%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments		$0.00	$9.300M				$320.0K	$300.0K		$0.00		$0.00	$50.00K	$0.00
YoY Change		-100.0%					6.67%					-100.0%
Other Assets		$40.00K	$100.0K	$660.0K	$600.0K	$750.0K	$730.0K	$310.0K	$120.0K	$0.00	$70.00K
YoY Change		-60.0%	-84.85%	10.0%	-20.0%	2.74%	135.48%	158.33%		-100.0%
Total Long-Term Assets	$0.00	$60.00K	$9.480M	$1.300M	$2.310M	$2.220M	$3.260M	$2.700M	$1.360M	$1.050M	$850.0K	$0.00	$50.00K	$0.00	$0.00
YoY Change	-100.0%	-99.37%	629.23%	-43.72%	4.05%	-31.9%	20.74%	98.53%	29.52%	23.53%		-100.0%
Total Assets	$73.69M	$67.75M	$11.65M	$24.41M	$32.44M	$24.57M	$52.83M	$48.24M	$29.75M	$11.12M	$4.940M	$100.0K	$60.00K	$60.00K	$11.00K
YoY Change
Accounts Payable											$10.00K	$10.00K	$30.00K	$0.00
YoY Change											0.0%	-66.67%
Accrued Expenses	$1.031M	$860.0K	$420.0K	$800.0K	$800.0K	$640.0K	$1.340M	$550.0K	$670.0K	$1.890M	$570.0K	$510.0K	$370.0K	$230.0K	$104.0K
YoY Change	19.88%	104.76%	-47.5%	0.0%	25.0%	-52.24%	143.64%	-17.91%	-64.55%	231.58%	11.76%	37.84%	60.87%	121.15%
Deferred Revenue
YoY Change
Short-Term Debt	$0.00	$1.550M	$0.00	$1.980M	$1.870M	$2.500M	$7.210M	$6.310M	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
YoY Change	-100.0%		-100.0%	5.88%	-25.2%	-65.33%	14.26%
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities	$12.89M	$15.34M	$8.880M	$18.49M	$25.95M	$14.10M	$34.91M	$30.60M	$18.43M	$9.010M	$4.230M	$540.0K	$420.0K	$290.0K	$189.0K
YoY Change	-15.98%	72.75%	-51.97%	-28.75%	84.04%	-59.61%	14.08%	66.03%	104.55%	113.0%	683.33%	28.57%	44.83%	53.44%
Long-Term Debt	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
YoY Change
Other Long-Term Liabilities		$0.00	$0.00	$100.0K	$50.00K
YoY Change			-100.0%	100.0%
Total Long-Term Liabilities	$0.00	$0.00	$0.00	$100.0K	$50.00K	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
YoY Change			-100.0%	100.0%
Total Liabilities	$12.89M	$15.34M	$8.880M	$18.60M	$26.00M	$14.10M	$34.91M	$30.60M	$18.47M	$9.080M	$4.260M	$540.0K	$420.0K	$290.0K	$189.0K
YoY Change	-15.98%	72.75%	-52.26%	-28.46%	84.4%	-59.61%	14.08%	65.67%	103.41%	113.15%	688.89%	28.57%	44.83%	53.44%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

Treasury Stock Shares

Stock Issuance & Repurchase

Ownership Data

Concept	2023	2022	2021
Basic Shares Outstanding	654.4K shares	495.9K shares	247.7K shares
Diluted Shares Outstanding	1.243M shares	495.9K shares	247.7K shares
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Stock Price

Market Cap: $3.2123 Million

About NFT Ltd

Nft Ltd is a HK-based company operating in Interactive Media & Services industry. The company employs 27 full-time employees The company went IPO on 2013-10-08. Nft Ltd is a Hong Kong-based company principally engaged in the operation of online artwork retail platform. The firm is principally engaged in the operation of electronic online platform for offering and trading artworks. The firm is engaged in the art valuation and appreciation potential consulting services, advertising and publicity services as well as others.

Industry: Finance Services Peers: UMeWorld Ltd Antelope Enterprise Holdings Ltd Oriental Culture Holding LTD