NASDAQ: AKTX - Akari Therapeutics, Plc

Yield per half year: -68.77%
Dividend yield: 0.00%
Sector: Healthcare

Reporting Akari Therapeutics, Plc

Capitalization

IFRS

Reporting Annual Quarterly

	2012	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд $		0.000386	0.0041	0.0069	0.005	0.0336	0.0024	0.0612	0.0941	0.0034	0.0078
Чистая прибыль, млрд $			-0.0453	-0.0181	-0.0279	-0.02	-0.0218	-0.0176	-0.0176	-0.007	-0.01	-0.01
EV, млрд $						0.5599	0.7624	1.15	1.28	0.0148	0.0111	0.0111
EBIT, млрд $			-0.0343	-0.0271	-0.035	-0.02	-0.0249	-0.018	-0.0172	-0.0231	-0.0168	-0.0168
EBITDA, млрд $			-0.0343	-0.0271	-0.0372	-0.0235	-0.025	-0.0207	-0.017	-0.0231	-0.0168	-0.0168
Баланс стоимость, млрд $			0.0487	0.0341	0.02	0.0134	0.0038	0.0124	0.0056	0.0018	-0.000229	-0.000229
FCF, млрд $			-0.005	-0.0247	-0.0316	-0.0225	-0.0123	-0.017	-0.0188	-0.0215	-0.0164	-0.0164
Операционный денежный поток, млрд $			-0.005	-0.0246	-0.0316	-0.0225	-0.0123	-0.017	-0.0188	-0.0215	-0.0164	-0.0164
Операционная прибыль, млрд $			-0.0306	-0.0272	-0.035	-0.02	-0.0249	-0.018	-0.0172	-0.0231	-0.0168	-0.0168
Операционные расходы, млрд $			0.0113	0.0272	0.035	0.0238	0.0249	0.0201	0.0172	0.0239	0.0168	0.0168
CAPEX, млрд $	0	0.0001	0.0000	0.0001	0.0000	0.0000

	2014Q4	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд $								0.0789	0.0749	0.0707	0.0658	0.0035	0.0018	0.0015	0.000794	0.0101	0.0178
Выручка, млрд $	0.000102
Чистая прибыль, млрд $											-0.0055	0	0	0.001	-0.003	-0.0035	-0.0035	-0.0056	-0.0076	-0.0029
EV, млрд $											1.11	0.0000	0.0000	0.0106	0.0069	0.0169	0.0126	0.0115	0.0313	0.0347
EBIT, млрд $											-0.0058	0	0	-0.0046	-0.0154	-0.0038	-0.0038	-0.006	-0.0074	-0.0029
EBITDA, млрд $											-0.006	0	0	-0.0046	-0.0154	-0.0038	-0.0038	-0.006	-0.0075	-0.0028
Баланс стоимость, млрд $											0.0083	0	0	0.0028	0.0028	-0.000229	-0.000229	-0.0036	-0.0037	-0.0067
FCF, млрд $											-0.0086	0	0	-0.0049	-0.0096	0	0	-0.004	-0.0049	-0.0015
Операционный денежный поток, млрд $											-0.0086	0	0	-0.0049	-0.0096	0	0	-0.004	-0.0049	-0.0015
Операционная прибыль, млрд $											-0.0058	0	0	-0.0046	-0.0092	-0.0038	-0.0038	-0.006	-0.0074	-0.0029
Операционные расходы, млрд $											0.0058	0	0	0.0046	0.0092	0.0035	0.0035	0.006	0.0056	0.0029
CAPEX, млрд $		0	0	0.0000	0.0000	0.0000	0	0	0	0	942

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд $					0.0689	0.0341	0.0281	0.006	0.0057	0.0141	0.0094	0.0132	0.0038	0.0038
Short Term Investments $			0.01			0.01
Total Receivables $	0.0000	0.0000	0.000175	0.0001	0.0000			0.0104	0.0045	0.0035		0.003		0.003
Total Current Assets $					0.0697	0.0456	0.0288	0.0164	0.0103	0.0176	0.0116	0.0138	0.0043	0.0043
Чистые активы, млрд $					0.0000	0.0001	0.0001	0.0000	0
Активы, млрд $					0.0699	0.0459	0.0291	0.0165	0.0103	0.0176	0.0116	0.0138	0.0044	0.0044
Short Term Debt $		0.000898	0	0
Задолженность, млрд $					0.0212	0.0118	0.0091	0.0031	0.0065	0.0052	0.0061	0.012	0.0046	0.0046
Чистый долг, млрд $					-0.0689	-0.0341	-0.0281	-0.006	-0.0057	-0.0141	-0.0094	-0.0132	-0.0038	-0.0038
Interest income $					0.0083	0.000143	0.000175	0.000222	0	0.0000	0.0000	0.0000
Расходы на обслуживание долга $			0.000202		0.0031	0.0091	0.0024	0.0001	0.000267	0.000205	0.00021	0.0053		0.0053
Чист. проц. доходы, млрд $						0.000143	0.000175	0.000222	0	0.0000	0.0000	0.0000		0.0000
Амортизация, млрд $					0.0000	0.0000	-0.0022	-0.0036	-0.000132	-0.0027	0.000197	0	0	0
Себестоимость, млрд $					0.0000	0.0000		0.0000	0.0000	0	0	0	0	0
Товарно материальные запасы $					0			0.002	0.001	0.000522		0.0025		0.0025

	2014Q1	2014Q4	2015Q1	2015Q2	2015Q3	2015Q4	2016Q1	2016Q2	2016Q3	2016Q4	2017Q1	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд $																														0.0082	0.0000	0.0000	0.0072	0.0072	0.0038	0.0038	0.0013	0.0042	0.0022
Short Term Investments $	0		0					0.0461	0.0451	0.01	0.01
Total Receivables $				0.0001	0.0000	0.0000	0.0000	0.0000	0.0000							0.0104	0.0104		0.0029	0.0045
Total Current Assets $																														0.0114	0.0000	0.0000	0.008	0.008	0.0043	0.0043	0.0028	0.0051	0.0027
Чистые активы, млрд $												0.0001	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0	0	0
Активы, млрд $																														0.0114	0.0000	0.0000	0.008	0.008	0.0044	0.0044	0.0028	0.0051	0.0027
Short Term Debt $		0			0.003																																	0.001	0.001
Задолженность, млрд $																														0.003	0.0000	0.0000	0.0052	0.0052	0.0046	0.0046	0.0063	0.0088	0.0094
Чистый долг, млрд $																														-0.0082	0.0000	0.0000	-0.0072	-0.0072	-0.0038	-0.0038	-0.0013	-0.0032	-0.0012
Долг, млрд $																										0.0032	0.0034	0.0061	0.0055	0.0031								0.001	0.001
Interest income $																							0	0	0	0	0	0	0	0			0	0.0001
Расходы на обслуживание долга $																			0.000555	0.0001	0.0015	0.0024					0.0001	0.0001	0.0001	0								0.0001	0.0001
Чист. проц. доходы, млрд $																								0	0	0	0	0	0	0			0	0.0001			0
Амортизация, млрд $																														-0.00014	0	0	0	0	0	0	0.0000	-0.0001	0.000101
Себестоимость, млрд $			0.0023	0.0015																					0		0		0	0			0				0.0000
Товарно материальные запасы $			0.0000	0.000142		0.000727	0.0013	0.0016	0.0012							-0.002	0		0.0015	0

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	-12.51	-1.84	-3.03	-1.26	-0.9691	-0.557	-0.4102	-2.23	-2.04		-2.04
Цена акции ао		11.72	6.58	2.12	2.23	1.81	2.03	9.4	3.12	0.9682	0.9682
Число акций ао, млн	0.5906	0.5888	0.7628	15.81	22.46	31.59	42.92	3.12	4.89		4.89
FCF/акцию	-8.43	-41.91	-41.47	-1.43	-0.5458	-0.5366	-0.4391	-6.89	-3.36		-3.36

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS				-0.0934	-1.01	-1.01	0.2643	-0.6827	-0.6496	-0.6496	-0.8275	-0.8025	-0.2374
Цена акции ао	1.7	1.61	1.32	1.11	1.03	0.5171	0.394	0.1807	1.87	3.31
Число акций ао, млн	46.46	46.46	53.58	59.35	3.42	3.42	3.79	4.39	5.4	5.4
FCF/акцию				-0.1445	-1.15	-1.15	-1.29	-2.18	-0.000636	-0.000636	-0.6012	-0.5196	-0.1222

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		-93.02	-53.2	-139.77	-119.62	-252.89	-217.1	-196.4	-189.84	-1281.64			4370.31	29.56
ROA, %		-64.84	-39.55	-96.12	-87.69	-162.67	-126.13	-120.42	-54.73	-110.06			-229.8	9.53
ROS, %										0	0	0	0	23.21
ROCE, %			-79.6	-174.98	-149.46	-512.68	-145.3	-309.91	-1289.28	7338.86		7338.86	7338.86	35.43
Ebit margin, %												0	0
Рентаб EBITDA, %												0	0	31.33
Operation Margin, %										0	0	0	0	27.09
Доходность FCF, %	-2467.46	-122.19	-357.76	-630.43	-94.2	-509.6	-27.69	-20.02	-634.18	-210.57

	2014Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %					-61.93	-0.0412	-0.0551	19.76	-107.84	-172.33	-229.26	-1149	676.06	105.79	29.56
ROA, %					-35.97	-0.0605	-24.91	9.16	-37.43	-56.67	-80.48	-156.19	-192.61	-74.14	9.53
ROS, %	-8641.43														23.21
ROCE, %					-59.39	-0.0865	-0.1081	-125.1	-552.74	-213.23	-297.61	1948.37	386.26	82.57	35.43
Рентаб EBITDA, %	-9192.53														31.33
Чистая рентаб, %	-8641.43														23.20
Operation Margin, %	-9179.25														27.09
Доходность FCF, %		-1.98	-6.68	-7.15	-13.04	-0.1119	-0.2229	-327.08	-1205.18	-0.034	-0.0192

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-0.04	-0.0899	-0.3803	-0.1797	-1.2	-0.1105	-3.48	-5.35	-0.4863	-0.7797				27.98
P/BV		0.0836	0.2023	0.2512	42.31	200.23	94.45	231.81	15.69	-65.19			-65.19	7.37
P/FCF				-0.1586	-1.06	-0.1962	-3.61	-4.99	-0.1577	0	0	0	0	37.86
E/P				-5.56	-0.8315	-9.05	-0.2874	-0.1871	-2.06	-1.28	0	0	0	0.04
EV/EBITDA					-23.78	-30.49	-55.92	-75.12	-0.6431	-0.6596			-0.6596	22.92
EV/EBIT						-1.03	-2.17	-3.2	-0.643	-0.6595	-0.6595	-0.6595	-0.6595
EV/S										0	0	0	0	7.21
EV/FCF						-2.09	-2.62	-2.92	-0.6903	-0.6745	-0.6745	-0.6745	-0.6745	41.58
Debt/EBITDA										0	0	0	0	2.20
Netdebt/Ebitda				0.7559	0.7559	0.2293	0.6806	0.5501	0.574	0.2288	0.2288	0.2288	0.2288	1.12
Debt/Ratio										0	0	0	0	0.23
Debt/Equity										0	0	0	0	2.64
Debt/Net Income										0	0	0	0	3.19
Бета										-6.58	-5.5	-5.32	-5.32	-0.08
Индекс Альтмана										-6.34	-22.16	-22.16	-22.16	-65.39

	2014Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
P/E		-55.36	-13.34	-13.83	-11.86	-1.02	-0.5131	-2.55	-0.2647	-2.87	-5.09				27.98
P/BV					134.01	20.96	17.18	6.4	5.07	-90.71	-71.86	-3.6	-9.31	-5.37	7.37
P/S	3.3														6.93
P/FCF		-50.61	-14.96	-14	-7.67	-893.26	-448.71	-0.3057	-0.083	-2938.27	-5202.09				37.86
E/P		-0.0181	-0.075	-0.0723	-0.0843	-0.979	-1.95	0.6709	-3.78	-0.3478	-0.1965				0.04
EV/EBITDA					-59.2	-0.0014	-0.0016	-0.4703	-0.4504	-0.5685	-0.4576	-0.3963	-1.48	-1.73	22.92
EV/EBIT										-4.46	-3.32	-1.92	-4.2	-11.86
EV/FCF									-0.7235	-4936.19	-3677.5	-2.84	-6.39	-23.3	41.58
Debt/EBITDA													-0.1332	-0.3539	2.20
Netdebt/Ebitda					1.37	2.2	2.2	1.56	0.4671	1.01	1.01	0.2192	0.4232	0.4409	1.12
Debt/Ratio													0.197	0.3658	0.23
Debt/Equity													-0.2701	-0.1494	2.64
Debt/Net Income													-0.1323	-0.3454	3.19

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	1.85

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	15	15

	CAGR 5

	CAGR 5