OTC: COPJF - Cooper Energy Limited

Yield per half year: +60%
Dividend yield: 0.00%
Sector: Energy

Reporting Cooper Energy Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $	0.5356	1.72	13.82	0.6406	0.5078	0.3791	0.5209	0.2698			0.4636	-15.88
Выручка, млрд $	0.0203	0.0346	0.0014	0.000908	0.0508	0.0845	0.1284	0.0825	0.0918	0.0918	0.0876	12.56
Чистая прибыль, млрд $	-0.0348	-0.0123	0.000578	-0.000145	-0.0552	-0.0193	-0.0066	-0.0253	-0.0478	-0.0478	-0.0308	-2.84
EV, млрд $				0.5804	0.4862	0.3878	0.5199	0.2055	0.3499	0.3499	0.3899	-6.37
EBIT, млрд $	-0.0244	-0.0045	0.0025	-0.0119	-0.0821	-0.0195	-0.0397	-0.039	-0.0447	-0.0447	-0.0450	-11.45
EBITDA, млрд $	-0.0242	-0.0042	0.0238	-0.0047	-0.0645	-0.0111	-0.0029	0.0099	0.0042	0.0042	-0.0129	-157.91
Баланс стоимость, млрд $	0.0916	0.285	0.2849	0.2783	0.2253	0.2091	0.3138	0.2214	0.1751	0.1751	0.2289	-4.92
FCF, млрд $	-0.0245	-0.103	-0.1131	-0.1117	-0.0216	-0.017	0.0232	-0.0789	-0.0634	-0.0634	-0.0315	24.03
Операционный денежный поток, млрд $	0.0079	0.0041	0.0143	0.0132	0.0308	0.0052	0.0364	0.0263	-0.0418	-0.0418	0.0114	-206.30
Операционная прибыль, млрд $	-0.0244	-0.0045	0.0001	-0.000227	-0.0789	-0.0167	-0.0058	-0.0057	-0.0081	-0.0081	-0.0230	-36.57
Операционные расходы, млрд $	0.0334	0.0185	0.0014	0.0011	0.0968	0.0262	0.0368	0.0104	0.0198	0.0198	0.0380	-27.20
CAPEX, млрд $	0.0324	0.1071	0.1402	0.1248	0.0512	0.0211	0.0131	0.1052	0.0216	0.0216	0.0424	-15.85

	2019Q4	2020Q4	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Капитализация, млрд $		0.4702	0.3832	0.3645		0.3229	0.3886	0.4766	0.3025	0.2984	0.2258	0.1815			0.2970	-17.56
Выручка, млрд $				0.0962		0.1077	0.0506	0.0672	0.0478	0.0602	0.0333	0.0453	0.0356	0.0475	0.0444	-4.63
Чистая прибыль, млрд $					-0.0023	-0.0046	-0.0021	-0.0041	-0.0311	-0.0392	-0.0285	-0.0389	-0.0073	-0.0098	-0.0247	-24.21
EV, млрд $	0.4932		0.3878			0.537		0.3812	0.3723	0.216	0.2527	0.2192	0.4506	0.3503	0.2978	10.15
EBIT, млрд $					-0.0017	-0.0017	-0.002	0.0022	-0.0402	-0.0089	-0.025	-0.0371	-0.0101	-0.0083	-0.0179	-1.39
EBITDA, млрд $				0.0263		0.0526	0.0259	0.0409	-0.0064	0.0279	-0.01	-0.0124	0.0067	0.0163	0.0057	-10.19
Баланс стоимость, млрд $					0.4984	0.3199	0.5536	0.3672	0.4969	0.3129	0.2763	0.1881	0.2627	0.1751	0.2430	-10.96
FCF, млрд $				0.0207		0.0219	-0.1003	-0.1335	-0.0055	-0.0073	-0.0093	-0.0106	-0.043	-0.053	-0.0246	48.66
Операционный денежный поток, млрд $					0.0096	0.0096	0.0181	0.0367	0.0037	0.0047	0.0066	0.009	-0.038	-0.0507	-0.0137	-260.91
Операционная прибыль, млрд $				0.028		0.0298	0.0015	0.0022	-0.0402	-0.0089	-0.025	0.000519	-0.0027	-0.0086	-0.0089	-0.68
Операционные расходы, млрд $				0.0107		0.0075	0.0144	0.0065	0.0486	0.0078	0.0351	0.0046	0.0092	0.0153	0.0144	14.42
CAPEX, млрд $					0.0025	0.0025	0.0837	0.1702	0.0093	0.012	0.0159	0.0196	0.005	0.0024	0.0110	-27.52

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2004	2005	2008	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $						0.0497	0.1474	0.152	0.1054	0.0844	0.0586	0.1555	0.0323	0.009	0.009	0.0680	-36.09
Short Term Investments $	0.0000	0.0001	0.0038						0.018	0.013				0.000717	0.000717	0.0071	48.29
Long term investments $				0.028	0.0015	0.0000	0.0000	0.0023	0.0013	0.0215	0.011	0.000484	0.0011			0.0071	-3.29
Total Receivables $						0.0034	0.0109	0.0175	0.0136	0.0128	0.0206	0.0192	0.0121	0.0148	0.0148	0.0159	2.95
Total Current Assets $						0.0582	0.1873	0.1846	0.1214	0.1017	0.0886	0.1833	0.0479	0.0242	0.0242	0.0891	-24.96
Чистые активы, млрд $					0.0912	0.1171	0.2964	0.3185	0.4942	0.5141	0.4951	0.5208	0.697		1.11	0.5442	7.12
Активы, млрд $						0.1763	0.4926	0.5242	0.6429	0.6609	0.628	0.7556	0.6536	0.596	0.596	0.6588	-2.05
Short Term Debt $										0.0167	0.0385	0.0241	0.000614	0.000888	0.000888	0.0162	-44.39
Long Term Debt $								0.1169	0.2137	0.1306	0.1014	0.0762	0.0905	0.1592	0.1592	0.1116	4.04
Задолженность, млрд $						0.0848	0.2076	0.2393	0.3646	0.4356	0.4189	0.4418	0.4322	0.4209	0.4209	0.4299	-0.68
Чистый долг, млрд $						-0.0467	-0.1444	-0.12	0.0317	0.0628	0.0813	-0.0492	0.0325	0.1009	0.1009	0.0457	9.95
Долг, млрд $									0.1398	0.1587	0.1505	0.1063	0.0648	0.1069	0.1069	0.1174	-7.60
Interest income $								0.004	0.0034	0.0017	0.000542	0.000468	0.003			0.0018	-2.47
Расходы на обслуживание долга $						0.0014	0.0026	0.0028	0.0032	0.0045	0.0086	0.0085	0.0048	0.0225	0.0225	0.0098	37.97
Чист. проц. доходы, млрд $								0.0026	0.0022	0.0011	0.000348	0.000318	0.002		0.002	0.0012	-1.89
Амортизация, млрд $						0.000284	0.000235	0.0033	0.000648	0.0016	0.0017	0.0368	0.0489	0.0489	0.0489	0.0276	98.17
Себестоимость, млрд $						0.0122	0.0201	0.0357	0.0437	0.0542	0.1176	0.0983	0.0778	0.0813	0.0813	0.0858	8.45
Товарно материальные запасы $						0.000303	0.002	0.0003	0.000273	0.000528	0.00061	0.00053	0.000914	0.000857	0.000857	0.0007	10.17

	2004Q2	2005Q2	2008Q2	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд $																	0.247	0.1585	0.0883	0.0586	0.0771	0.0486	0.0644	0.0438	0.009	0.009	0.0350	-28.63
Short Term Investments $	0.0000	0.0001	0.0038																							0.000717	0.0015	92.83
Long term investments $				0.0017	0.0012	0.0011	0.0000	0.0000	0.0000	0.0000				0.011				0.000484				0.0011					0.0030	-1.73
Total Receivables $																	0.0196	0.0196	0.0143	0.0145	0.0286	0.0181	0.0148	0.0101	0.0221	0.0148	0.0160	-3.95
Total Current Assets $																	0.1879	0.1879	0.0807	0.0818	0.1144	0.072	0.0855	0.0582	0.0363	0.0242	0.0552	-19.59
Чистые активы, млрд $													0.7715	0.4951	0.4844	0.4844	0.5307	0.5307	0.7505	0.7606	1.11	0.6978					0.7699	5.63
Активы, млрд $																	1.2	0.7701	1.36	0.9012	1.34	0.8465	0.8478	0.5771	0.7693	0.596	0.7273	-6.78
Short Term Debt $														0.0385		0.0662	0.0383	0.0237		0.000874		0.000621	0.000959	0.000653	0.000533	0.000888	0.0007	7.41
Long Term Debt $					0.1298	0.1267	0.005	0.004	0.0029	0.0045				0.1014				0.0777				0.0906				0.1592	0.0867	104.05
Задолженность, млрд $																	0.7015	0.4502	0.8052	0.534	0.8475	0.5337	0.5715	0.3891	0.5066	0.4209	0.4844	-4.64
Чистый долг, млрд $																	-0.0781	-0.0511	0.0649	0.0439	0.076	0.0421	0.0698	0.0482	0.1502	0.1009	0.0822	19.10
Долг, млрд $														0.106		0.1127		0.1009		0.1025	0.1531	0.0654	0.1342	0.092	0.1592	0.1069	0.1115	10.33
Расходы на обслуживание долга $										0.0071	0.0062	0.0056		0.0052		0.005		0.0047		0.0042		0.0033		0.0036		0.0043	0.0040	-1.76
Амортизация, млрд $																0.027		0.0314	0.0243	0.0387	0.0339	0.0368	0.0151	0.0247	0.0168	0.0246	0.0236	-7.74
Себестоимость, млрд $																0.0863		0.079	0.0393	0.0882	0.0442	0.0614	0.0261	0.0402	0.0291	0.0408	0.0395	-7.85
Товарно материальные запасы $																	0.00054	0.00054	0.0012	0.0012	0.0022	0.0014	0.00083	0.000565	0.0013	0.000857	0.0010	-9.35

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.0169	0.0035	0.000361	-8.9E-5	-0.0339	-0.0118	-0.004	-0.0097	-0.0181		-0.0181	-0.0155	-11.79
Цена акции ао		0.246	0.3105	0.3688	0.2915	0.2175	0.1	0.08	0.12	0.16	0.16	0.1355	-5.96
Число акций ао, млн	2060	7004.5	1027.49	1040.63	1043.9	1046.71	1036.64	1648.67	1657.97		1657.97	1286.78	9.69
FCF/акцию	-0.0119	-0.0147	-0.1101	-0.1074	-0.0207	-0.0163	0.0224	-0.0479	-0.0382		-0.0382	-0.0201	13.04

	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
EPS		0		0		0		-0.0016	-0.0147	-0.0149	-0.0107	-0.0147	-0.0028	-0.0037	-0.0094	-24.32
Цена акции ао			0.1986	0.2091	0.2284	0.1977	0.1852	0.1811	0.1429	0.1134	0.0846	0.0687			0.1181	-17.62
Число акций ао, млн	1741.6	1741.6		1743.43		1632.73	2099	2631.53	2116.58	2631.53	2669.32	2640.04			2537.80	0.06
FCF/акцию				0.0087		0.0133	-0.0478	-0.0765	-0.0026	-0.0044	-0.0055	-0.0064	-0.0263	-0.0319	-0.0149	48.62

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-38.05	-4.32	0.3921	-0.0515	-21.92	-8.88	-2.56	-11.58	-24.13		-24.13	14.09	-13.8140	1.94
ROA, %	-19.76	-2.5	0.2135	-0.0248	-8.47	-2.99	-0.9693	-4.19	-7.66		-7.66	5.59	-4.8559	-1.99
ROS, %		-35.53	40.04	-15.86	-108.7	-22.82	-5.14	-30.67	-52.07	-52.07	-52.07	8.63	-32.5540	17.94
ROCE, %		-1.57	0.5687	-1.97	-13.3	-3.49	-5.74	-7.04	-8.13	-25.53	-25.53	25.33	-9.9860	48.88
Ebit margin, %					-168.67	-26.18	-30.92	-47.27	-48.69	-48.69	-48.69		-40.3500	13.21
Рентаб EBITDA, %		-12.25	1649.07	-513.35	-127.02	-13.18	-2.26	12	4.58	4.58	4.58	22.99	1.14	-180.94
Чистая рентаб, %	-171.98	-35.53	40.04	-15.95	-108.7	-22.82	-5.14	-30.67	-52.07		-52.07	8.63	-43.8800	-13.69
Operation Margin, %		-12.93	50.11	-10.86	-130.15	-15.2	-4.52	-6.91	-8.82	-8.82	-8.82	15.79	-8.8540	-10.31
Доходность FCF, %	-4.57	-5.98	-1.44	-28.89	-8.14	-6.99	7.08	-78.87					-23.1620	22.25

	2020Q4	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %				-0.4644	-0.9287	-0.3791	-1.26	-6.26	-11.84	-9.67	-14.59	-3.06	-4.26	14.09	-8.6840	-18.49
ROA, %				-0.1929	-0.3618	-0.1545	-0.4601	-2.31	-4.63	-3.95	-5.45	-1.09	-1.43	5.59	-3.3100	-20.94
ROS, %			-6.16		-4.3	-4.15	-6.17	-65.04	-65.12	-85.59	-85.87	-20.51	-20.63	8.63	-55.5440	-20.54
ROCE, %				-0.523	-0.2374	0.2736	0.2944	-8.1	-1.27	-3.87	-6.32	-1.72	-1.39	25.33	-2.9140	1.82
Ebit margin, %									-14.78	-75.08	-81.9	-28.37	-17.47		-43.5200	3.40
Рентаб EBITDA, %			27.3		48.83	51.09	60.84	-13.32	46.35	-30.03	-27.37	18.82	34.32	22.99	8.42	-5.83
Чистая рентаб, %			-6.16		-4.3	-4.15	-6.17	-65.04	-65.12	-85.59	-85.87	-20.51	-20.63	8.63	-55.5440	-20.54
Operation Margin, %			-0.813		19.64	2.99	3.29	-84.1	-14.78	-75.08	1.15	-7.58	-18.11	15.79	-22.8800	4.15
Доходность FCF, %	-3.04	-3.19	4.16		6.73	-25.81	-42.23	-1.83	-3.87	-6.53	-16.26				-14.1440	-17.38

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-15.37	-139.95	675.1	-53.16	-5.9	-12.62	-49.33	-3.94				10.24	-24.9900	-40.57
P/BV	5.85	6.04	1.37	1.97	1.88	1.47	1.81	0.7815	1.42		1.42	1.40	1.47	-5.46
P/S	26.44	49.73	270.34	604.18	8.34	3.63	4.43	2.1	2.71		2.71	1.28	4.24	-20.13
P/FCF		-16.73	-69.66	-3.46	-12.29	-14.3	14.11	0	0	0	0	6.22	-17.1200	-172.66
E/P		-0.0071	0.002	-0.0188	-0.1694	-0.0792	-0.0203	-0.2537	0	0	0	0.30	-0.1083	68.28
EV/EBITDA				-124.49	-7.54	-34.83	-180.09	20.76	84.1		84.1	5.27	-23.5200	-261.99
EV/EBIT					-6.13	-18.7	-13.1	-5.27	-7.83	-7.83	-7.83		-10.5460	-15.98
EV/S					7.67	3.85	4.05	2.49	3.81	3.81	3.81	1.41	3.60	-0.21
EV/FCF					-14.69	-19.12	22.41	-2.6	-5.52	-5.52	-5.52	16.09	-2.0700	-22.00
Debt/EBITDA					-2.29	-12.63	-36.66	6.55	25.45	25.45	25.45	1.63	1.63	-215.04
Netdebt/Ebitda		34.01	-3.23	-6.8	-1.1	-7.99	16.97	3.28	24.02	24.02	24.02	0.82	12.06	-224.63
Debt/Ratio					0.2238	0.2239	0.1407	0.0991	0.1794	0.1794	0.1794	0.16	0.1645	-4.33
Debt/Equity					0.6565	0.6726	0.3388	0.2927	0.6105	0.0965	0.0965	1.87	0.4022	-32.18
Debt/Net Income					-2.68	-7.3	-16.11	-2.56	-2.24	-2.24	-2.24	4.84	-6.0900	-21.04
Бета								-3.89	2.62	-2.39	-2.39	-0.26	-1.2200	-14.99
Индекс Альтмана		2.97	18.11	10.16	4.56	3.84	-5.68	0.3163	4.41	6.08	6.08	3.08	1.79	9.63

	2017Q4	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	Industry average	5 quarters average	CAGR 5
P/E				-20.39	-54.9	-61.48	-69.75	-185.16	-76.23	-9.72	-4.8	-4.98	-2				10.24	-19.5460	-51.72
P/BV						1.13	1.8	0.702	0.9186	0.5964	0.5558	0.6622	0.9092	1.14	1.42		1.40	0.9374	20.64
P/S						3.79	3	7.68	1.5	0.9263	0.8633	1.04	1.1	1.97	1.54		1.28	1.30	12.27
P/FCF				-32.93	-31.31	24.03	14.86	-3.87	-2.37	-54.66	-25.83	-15.31	-6.15				6.22	-20.8640	21.01
E/P				-0.049	-0.0182	-0.0163	-0.0143	-0.0054	-0.0131	-0.1028	-0.2085	-0.2009	-0.5002				0.30	-0.2051	107.19
EV/EBITDA		30.29			22.62		4.47		4.1	-58.46	2.73	20.62	-5.63	-15.98	529.21		5.27	106.19	186.74
EV/EBIT											-24.27	-10.11	-5.91	-44.61	-42.2			-25.4200	11.70
EV/S	74.16	12.89			6.19		2.18			7.79	3.59	7.59	4.84	12.66	7.37		1.41	7.21	15.47
EV/FCF		-25.15			-41.75		10.82			-67.28	-29.59	-27.17	-20.68	-10.48	-6.61		16.09	-18.9060	-25.90
Debt/EBITDA		0.3416			9.7		3.03		2.51	-24.04	-5.15	-13.42	-7.42	23.76	6.56		1.63	0.8660	-204.96
Netdebt/Ebitda						4.69	-1.49	2.51	1.07	-11.93	1.51	-6.98	-3.89	22.42	6.19		0.82	3.85	32.60
Debt/Ratio	0.2264	0.0052			0.2239		0.1245			0.1139	0.1082	0.1583	0.1594	0.2069	0.1794		0.16	0.1624	10.64
Debt/Equity	0.3651	0.0126			0.6726		0.3195			0.3082	0.3111	0.4857	0.4891	0.606	0.6105		1.87	0.5005	14.43
Debt/Net Income	16.01	0.8782			-31.4		-34.4			-4.92	-2.49	-4.71	-2.37	-21.81	-10.91		4.84	-8.4580	34.38
Бета																-2.39	-0.26	-2.3900	0.00
Индекс Альтмана			4.88	4.37	3.96	4.32	-5.83	11.05	11.04	9.01	10.33					6.08	3.08	9.50	-11.26

Dividends

IFRS

Reporting Annual

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	11.42

	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	128	124	-1.57

	CAGR 5

	CAGR 5