Empire Energy Group Limited

OTC
EEGUF
Stock
Yield per half year: +12 927.27%
Dividend yield: 0%
Sector: Energy

Reporting Empire Energy Group Limited

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.0758 0.1017 0.193 0.1616 0.0875 0.1239 2.91
Выручка, млрд $
0.025 0.0202 0.0179 0.0182 0.007 0.0053 0.0074 0.0129 0.0039 0.0042 0.0073 -11.04
Чистая прибыль, млрд $
0.0228 -0.0258 -0.0203 -0.0208 -0.0063 -0.0097 -0.0055 -0.0142 -0.0093 -0.0093 -0.0090 8.10
EV, млрд $
0.0259 0.0624 0.0696 0.1181 0.0732 0.062 -0.0137 -0.0137 0.0618 -172.25
EBIT, млрд $
-0.0053 -0.0107 -0.003 0.0047 -0.0045 -0.0044 -0.0077 -0.0047 -0.0117 -0.0141 -0.0066 21.06
EBITDA, млрд $
0.0026 -0.0076 0.000789 0.0069 -0.0027 -0.0033 -0.0063 -0.0022 -0.0108 -0.0119 -0.0051 31.95
OIBDA, млрд $
-0.0014 -0.0044 0.0001 -0.0087 -0.0036 57.89
Баланс стоимость, млрд $
0.0503 0.026 0.0273 0.0176 0.0249 0.0957 0.1235 0.1061 0.0878 0.0878 0.0876 28.66
FCF, млрд $
-0.00011 -0.0023 -0.000277 -0.0024 -0.0106 -0.02 -0.03 -0.0062 -0.0246 -0.0246 -0.0183 18.34
Операционный денежный поток, млрд $
0.0023 0.000151 -0.0013 -0.000235 -0.00098 -0.0024 -0.0022 0.0047 -0.0016 -0.0017 -0.0005 10.30
Операционная прибыль, млрд $
-0.0107 -0.003 0.0047 -0.0045 -0.0044 -0.0077 -0.0032 -0.0121 -0.0139 -0.0139 -0.0083 25.87
Операционные расходы, млрд $
0.0173 0.0087 0.0081 0.0077 0.0062 0.0063 0.0097 0.0117 0.0122 0.0058 0.0092 14.50
CAPEX, млрд $
0.000261 0.000939 0.000277 0.0024 0.0106 0.02 0.0347 0.0046 0.0174 0.0174 0.0175 10.42


Balance sheet

IFRS
Reporting Annual Quarterly
1994 1995 1996 1997 2007 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.000891 0.0012 0.0053 0.0128 0.0117 0.0224 0.0202 0.0164 0.0164 0.0164 0.0174 6.99
Short Term Investments $
0.000162 0.000114 0.0001 0.0001 0.0144 0.0036 0.0037 99.47
Long term investments $
0.000473 0.0001 0.0003 -54.02
Total Receivables $
0.003 0.0031 0.0033 0.0023 0.0021 0.0047 0.0089 0.0018 0.0018 0.0018 0.0039 -3.04
Total Current Assets $
0.0081 0.0069 0.0129 0.0162 0.0147 0.0276 0.0298 0.019 0.0243 0.0243 0.0231 10.58
Чистые активы, млрд $
0.0588 0.0844 0.0701 0.0281 0.0345 0.0397 0.1112 0.0567 9.67
Активы, млрд $
0.1273 0.0972 0.0818 0.0512 0.0549 0.139 0.1827 0.1621 0.1075 0.1075 0.1292 14.38
Short Term Debt $
0.0537 0.0474 0.0311 0.0085 0.0067 0.0074 0.0076 0.0089 0.0013 0.0013 0.0064 -27.96
Задолженность, млрд $
0.077 0.0713 0.0545 0.0335 0.03 0.0433 0.0592 0.0559 0.0197 0.0197 0.0416 -8.07
Чистый долг, млрд $
0.0528 0.0462 0.0259 -0.0041 -0.0042 -0.0147 -0.0121 -0.0072 -0.0149 -0.0149 -0.0106 28.82
Долг, млрд $
0.0312 0.0087 0.0075 0.0078 0.0082 0.0092 0.0015 0.0015 0.0068 -27.52
Interest income $
0 0 0 0.0000 0.0000 0.0000 0.000309 0.0003 0.00
Расходы на обслуживание долга $
0.0049 0.0051 0.0057 0.0023 0.0018 0.0017 0.0021 0.0023 0.000813 0.000813 0.0017 -14.70
Чист. проц. доходы, млрд $
-0.0051 0 0 0 0.0000 0.0000 0.000209 0.000209 -0.0024 -120.24
Goodwill $
0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.000101 0.0001 0.0001 0.00
Амортизация, млрд $
0.0079 0.0031 0.0038 0.0023 0.0019 0.0011 0.0016 0.0025 0.000958 0.0022 0.0016 -12.80
Себестоимость, млрд $
0.0133 0.0119 0.0107 0.0131 0.006 0.0053 0.005 0.0055 0.0038 0.0125 0.0051 -8.73
Товарно материальные запасы $
0.00076 0.000756 0.000693 0.000801 0.0000 0.0000 0.0000 0.0001 0.0000 0.0000 0.0006 -33.34


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.2111 -0.1684 -0.1343 -0.0888 -0.0225 -0.0211 -0.0079 -0.0184 -0.0091 -0.0091 -0.0158 -16.56
Цена акции ао 0.314 0.314 0.3153 0.13 0.095 0.0011 0.1125 0.1125 0.1308 -18.63
Число акций ао, млн 95.74 148.69 178.55 291.25 441.34 497.66 654.84 654.84 412.73 29.68
FCF/акцию -0.0029 -0.016 -0.0593 -0.0688 -0.068 -0.0125 -0.0376 -0.0376 -0.0492 -8.71


Efficiency

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 45.42 -99.23 -83.71 -92.63 -29.77 -16.03 -5.08 -12.23 -9.58 -9.58 9.30 -14.5380 -20.29
ROA, % 17.95 -26.51 -25.19 -31.29 -11.95 -9.97 -3.46 -8.15 -6.89 -6.89 4.16 -8.0840 -10.43
ROS, % -144.22 -111.33 -298.77 -118.88 -129.94 -42.64 -364.1 -361.9 -221.43 -221.43 6.72 -224.0020 11.25
ROCE, % -21.3 -11.49 10.23 -11.91 -10.16 -6.38 -2.96 -8.08 -16.06 -16.06 24.42 -8.7280 9.59
Ebit margin, % -65.22 -92.45 -112.16 -36.43 -300 -335.71 -335.71 -175.3500 29.42
Рентаб EBITDA, % -37.82 4.42 37.72 -39.47 -62.27 -84.09 -17.05 -276.92 -283.33 -283.33 21.63 -144.7320 35.40
Чистая рентаб, % -148.05 113.14 -144.22 -111.33 -298.77 -118.88 -129.94 -42.64 -364.1 -361.9 6.72 -190.8660 4.03
Operation Margin, % -16.69 25.67 -65.27 -82.23 -103.99 -24.81 -310.26 -335.71 -330.95 -330.95 13.83 -221.1440 26.05
Доходность FCF, % -4.9 -15.5 -13.14 -20.1 -11.01 -12.9300 17.58


Coefficients

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-3.29 -13.24 -17.47 -26.92 -3.96 36.24 -12.9760 3.78
P/BV
3.77 2.96 1.39 0.6903 0.6527 0.0133 0.0133 1.01 1.14 -66.08
P/S
9.55 13.83 17.85 6.6 17.68 17.68 0.68 13.10 13.11
P/FCF
-20.41 -6.45 -7.61 -4.97 0 0 0 0 8.35 -9.8600 -29.75
E/P
-0.3038 -0.0755 -0.0573 -0.0372 -0.2524 0 0 0 0.25 -0.1452 -3.64
EV/EBIT
-13.76 -14.08 -14.12 -15.57 -5.3 -4.98 0.9716 0.9716 -7.7997 -158.55
EV/EBITDA
3.77 -22.69 -20.96 -18.88 -33.04 -5.77 -5.9 3.60 -20.2680 -23.96
EV/S
8.92 13.03 15.84 5.67 15.9 16.71 -3.26 -3.26 0.75 10.17 -172.89
EV/FCF
-18.83 -5.36 -5.32 -2.44 -10 0.5569 0.5569 0.5569 20.07 -3.3292 -163.68
Debt/EBITDA
4.55 -3.13 -2.28 -1.24 -3.73 -0.8519 -0.8319 -0.1261 -0.1261 1.30 -1.3560 -36.69
Netdebt/Ebitda
58.57 3.77 1.49 1.25 2.35 5.5 0.6667 0.3277 1.25 1.25 0.58 2.02 -11.86
Debt/Ratio
0.1691 0.1376 0.0556 0.0449 0.0568 0.014 0.014 0.014 0.18 0.0371 -24.11
Debt/Equity
0.4896 0.3026 0.0808 0.0664 0.0867 0.0171 0.2244 0.2244 1.33 0.0951 22.67
Debt/Net Income
-0.4159 -1.19 -0.8 -1.49 -0.6479 -0.1613 -0.1613 -0.1613 30.17 -0.6521 -27.40
PEG
0 0
Бета
0.1243 -14.4 559.74 559.74 -0.14 181.82 1551.35
Индекс Альтмана
-4.06 -4.16 -3.27 0 -0.1809 -0.2426 -0.2426 4.59 -2.3827 -43.08


Dividends

IFRS
Reporting Annual
2007 2011 2012 2013 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0049 0.000245 3.5E-5 6.3E-5 0.0013 -66.33
Дивиденд
0
Див доход, ао, %
0 13.12
Дивиденды / прибыль, %
-182.88 -16.06 -16.68 -5.02 248.30 -55.1600 -59.30


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 CAGR 5
CAPEX/Выручка, %
198.15 270.67 268.94 117.95 -12.16
Персонал, чел
40 40 0.00