NYSE: EMAN - eMagin Corporation

Yield per half year: 0%
Dividend yield: 0.00%
Sector: Technology

Reporting eMagin Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
0.0606 0.0632 0.0626 0.0769 0.0666 0.0259 0.0513 0.2021 0.069 0.1663 0.0830 0.71
Выручка, млрд $
0.0251 0.0214 0.022 0.0262 0.0267 0.0294 0.026 0.0305 0.0298 0.0305 0.0285 2.22
Чистая прибыль, млрд $
-0.0041 -0.008 -0.0078 -0.0095 -0.0016 -0.016 -0.00045 0.000729 -0.0031 0.000729 -0.0041 14.14
EV, млрд $
0.0369 0.0205 0.1081 0.1035 0.0683 0.1774 0.0683 0.0956 53.97
EBIT, млрд $
-0.0041 -0.0083 -0.0119 -0.0095 -0.0056 -0.0069 -0.01 -0.0029 -0.0052 -0.0029 -0.0061 -1.47
EBITDA, млрд $
-0.0025 -0.0067 -0.0098 -0.0076 -0.0045 -0.0039 -0.0068 -0.0014 -0.0024 -0.0014 -0.0038 -11.81
Баланс стоимость, млрд $
0.0234 0.0205 0.0175 -0.2363 -0.2406 -0.2521 -0.2573 0.0238 -0.261 0.0238 -0.1974 1.64
FCF, млрд $
-0.0025 -0.0101 -0.0095 -0.0087 -0.0062 -0.006 -0.0089 -0.0063 -0.0059 -0.0063 -0.0067 -0.99
Операционный денежный поток, млрд $
-0.0013 -0.0086 -0.0081 -0.0064 -0.0051 -0.0049 -0.0074 -0.0035 -0.0036 -0.0035 -0.0049 -6.73
Операционная прибыль, млрд $
-0.0041 -0.0083 -0.0087 -0.0117 -0.0056 -0.0069 -0.01 -0.0029 -0.0052 -0.0029 -0.0061 -1.47
Операционные расходы, млрд $
0.011 0.0148 0.0139 0.0157 0.0123 0.0133 0.0146 0.0133 0.0136 0.0133 0.0134 2.03
CAPEX, млрд $
0.0012 0.0014 0.0014 0.0023 0.0011 0.0011 0.0014 0.0028 0.0027 0.0028 0.0018 19.67


Balance sheet

IFRS
Reporting Annual Quarterly
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.0093 0.0052 0.0035 0.0034 0.0035 0.0083 0.0057 0.0043 0.0038 0.0043 0.0051 1.66
Short Term Investments $
0.00012 0.000171 0.0001 0.0001 0.0001 0.0031 0.0057 0.0085 0.0063 0.00075 0.0049 -24.71
Long term investments $
0.001 0.0005 0.0008 -29.29
Total Receivables $
0.004 0.005 0.0042 0.0049 0.0034 0.0041 0.0066 0.0059 0.01 0.01 0.0060 24.08
Total Current Assets $
0.0153 0.0186 0.018 0.0184 0.0162 0.0176 0.0263 0.0207 0.0239 0.0239 0.0209 8.09
Чистые активы, млрд $
0.0091 0.009 0.0086 0.018 0.0177 0.0162 0.0182 0.0491 0.0226 0.0491 0.0248 5.01
Активы, млрд $
0.0281 0.0272 0.0273 0.0254 0.0296 0.0476 0.0514 0.0731 0.0731 0.0731 0.0550 19.82
Short Term Debt $
0.002 0.0023 0.0017 0.0038 0.0015 0.0037 0.0039 0.0032 0.0023 0.0023 0.0029 8.92
Long Term Debt $
0.000122 0.0023 0.000227 0.0062 0.0000 0.0001 0.0022 0.0001 0.0000 0.000982 0.0019 -30.83
Задолженность, млрд $
0.0047 0.0068 0.0098 0.0074 0.0119 0.0314 0.0331 0.0493 0.0505 0.0493 0.0352 33.52
Чистый долг, млрд $
-0.0093 -0.0036 0.000282 -0.0034 0.0032 0.0084 0.0091 0.0116 0.011 0.0116 0.0087 28.01
Долг, млрд $
0.0000 0.0001 0.0035 0.0071 0.0068 0.0167 0.0149 0.0159 0.0148 0.0159 0.0138 16.83
Interest income $
0.0000 0.0000 0.000726 0.0021 0.0013 0.0014 21.43
Расходы на обслуживание долга $
0.0000 0.0000 0.000363 0.0001 0.000201 0.000132 0.000851 0.000963 0.000956 0.000963 0.0006 36.60
Чист. проц. доходы, млрд $
0.0000 -0.000363 0.0021 0.0013 -0.000132 -0.000851 -0.000963 0.0003 -185.56
Goodwill $
0.0000 0.0000 0.0000 0.000382 0.000336 0.000282 0.000326 0.000269 0.00016 0.000126 0.0002 -14.88
Амортизация, млрд $
0.000905 0.0012 0.0015 0.0016 0.0021 0.002 0.0011 0.003 0.0031 0.0015 0.0021 -5.59
Себестоимость, млрд $
0.0196 0.0183 0.0182 0.015 0.0169 0.0222 0.02 0.0231 0.0215 0.0202 0.0214 -1.87
Товарно материальные запасы $
0.0046 0.0039 0.0074 0.0086 0.0086 0.0088 0.0084 0.0076 0.0087 0.0087 0.0084 0.23


Share

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.1626 -0.2696 -0.26 -0.2148 -0.0322 -0.2654 -0.0061 0.0096 -0.0378 0.0096 -0.0664 3.26
Цена акции ао 2.26 1.51 0.5395 0.8552 2.77 0.85 2.07 2.07 2.07 2.07 1.97 -5.66
Число акций ао, млн 24 25 30 34 44.43 48.13 60.46 73.18 75.64 75.64 60.37 11.23
FCF/акцию -0.098 -0.3351 -0.2794 -0.1953 -0.1292 -0.099 -0.1209 -0.0832 -0.0714 -0.0832 -0.1007 -11.18


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -17.54 -39.34 -44.49 -53.82 -8.69 -94.54 -2.61 3.47 -13.36 3.47 43.70 -23.1460 8.98
ROA, % -14.62 -29.58 -28.5 -36.2 -5.64 -41.56 -0.9091 1.17 -4.24 1.17 11.13 -10.2358 -5.55
ROS, % -35.33 -36.37 -11.32 -40.04 -24.78 2.39 2.39 2.39 2.39 2.39 18.67 -3.0440 -162.64
ROCE, % -40.72 -67.99 -53.1 -26.79 -20.73 -23.48 -4.44 -7.7 -12.18 -12.18 37.14 -13.7060 -10.09
Ebit margin, % -52.83 -20.84 -23.51 -38.25 -9.61 -9.51 -9.51 -20.3440 -14.52
Рентаб EBITDA, % -31.27 -44.58 -28.79 -16.69 -13.28 -26.16 -4.66 -8.02 -4.59 -4.59 24.98 -11.3420 -19.14
Чистая рентаб, % -16.33 -37.62 -35.33 -36.37 -5.8 -54.54 -1.73 2.39 -10.41 2.39 18.57 -14.0180 12.41
Operation Margin, % -39.64 -44.47 -20.84 -23.51 -38.25 -9.61 -9.51 -9.51 -9.51 -9.51 17.42 -15.2780 -24.30
Доходность FCF, % -3.53 -10.41 -3.88 -16.06 -12.36 -13.02 -24.02 -11.67 -4.38 -9.12 -12.4420 -6.87


Coefficients

IFRS
Reporting Annual Quarterly
2006 2007 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-11.52 -15.39 -7.78 -9.88 -6.98 -8.56 -4.36 -31.32 77.82 77.82 47.31 5.32 -261.97
P/BV
2.7 3.06 4.39 2.24 0.9756 6.14 5.17 2.38 7.37 2.38 12.93 4.41 49.84
P/S
2.51 2.93 3.49 1.53 0.6464 3.39 3.62 1.86 5.52 1.86 8.36 3.01 53.56
P/FCF
-8.09 -7.68 -4.16 -8.57 -22.83 -10.96 -26.4 -26.4 -26.4 -26.4 685.52 -22.5980 2.95
E/P
-0.1013 -0.1432 -0.1168 -0.2296 -0.0319 0.0106 0.0044 0.0044 0.0044 0.0044 0.85 -0.0016 -167.29
EV/EBIT
-2.66 -3.68 -15.63 -10.39 -23.27 -23.55 -23.55 -23.55 -19.2780 8.54
EV/EBITDA
-4.88 -4.6 -27.68 -15.2 -47.97 -73.46 -47.97 39.49 -33.7820 74.04
EV/S
1.41 0.7677 1.63 3.98 2.24 2.24 2.24 2.24 2.24 8.52 2.59 -10.86
EV/FCF
-4.25 -3.3 -8 -11.7 -10.86 -10.84 -10.84 -10.84 701.68 -10.4480 6.26
Debt/EBITDA
-0.2039 0.8025 -0.8272 -1.26 -2.18 -11.19 -11.36 -11.36 -11.36 -11.36 1.71 -9.4900 39.12
Netdebt/Ebitda
-0.0287 0.2829 -0.7267 -2.15 -1.34 -8.13 -8.29 -8.29 -8.29 -8.29 0.65 -6.8680 43.98
Debt/Ratio
0.4928 1.08 0.1247 0.1032 0.2894 0.2179 0.2175 0.2175 0.2175 0.2175 0.17 0.2320 -5.55
Debt/Equity
-2.97 -1.8 0.2084 0.3028 0.815 0.6694 0.3238 0.3238 2.07 2.07 3.35 0.8404 20.49
Debt/Net Income
-0.2261 -0.3867 -1.22 -0.4174 -2.3 21.85 21.81 21.81 21.81 21.81 3.03 17.00 -256.81
PEG
994.34 994.34 994.34 0.00
Бета
0.5528 0 0 0 1.57 0.5528 0.00
Индекс Альтмана
20.8 0.5167 2.81 2.81 6.62 4.04 5.16 5.16 5.16 5.16 0.89 5.23 -4.86


Dividends

IFRS
Reporting Annual Quarterly
2012 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0031 0.0031 0.00
Дивиденд
0.1 0 0.1000 0.00
Див доход, ао, %
0 0 0.86
Дивиденды / прибыль, %
137.88 0 41.96 137.88 0.00


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual
2023 CAGR 5
Персонал, чел
107 0.00