Atlas Salt Inc.

OTC

REMRF

Stock

Yield per half year: -36.36%
Dividend yield: 0%
Sector: Materials

Reporting Atlas Salt Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд $					0.066	0.1307			0.0984	40.72
Выручка, млрд $						0.0000	0.000221	0.000217	0.0002	0.00
Чистая прибыль, млрд $	-0.0001	-0.000197	-0.000204	-0.000174	-0.0016	-0.0025	-0.0048	-0.0048	-0.0019	88.07
EBIT, млрд $	-0.0001	-0.000155	-0.000165	-0.000133		-0.0034			-0.0008	102.44
EBITDA, млрд $	-0.0001	-0.000196	-0.000204	-0.000173	-0.0017	-0.004		-0.003	-0.0013	82.79
OIBDA, млрд $			-0.000213	-0.000185	-0.0023	-0.0056			-0.0021	126.44
Баланс стоимость, млрд $	0.0019	0.0018	0.0018	0.0017	0.0101	0.0148	0.0218	0.0218	0.0100	64.68
FCF, млрд $	-0.0001	-0.0001	-0.000338	-0.000163	-0.0019	-0.0044	-0.0054	-0.0054	-0.0024	74.06
Операционный денежный поток, млрд $	0.0000	-0.0001	-0.000283	-0.000103	-0.001	-0.0011	-0.0026	-0.0026	-0.0010	55.83
Операционная прибыль, млрд $	-0.0001	-0.000197	-0.000204	-0.000174	-0.0017	-0.004	-0.0052	-0.0052	-0.0023	91.11
Операционные расходы, млрд $	0.0001	0.000197	0.000204	0.000174	0.0017	0.004	0.0052	0.0052	0.0023	91.11
CAPEX, млрд $	0.0001	0.0000	0.0001	0.0001	0.000844	0.0033	0.0028	0.0028	0.0014	94.73

	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд $				0.0623	0.0499	0.0818	0.1028	0.1142		0.1092								0.0916	16.96
Выручка, млрд $												0.0000	0.000197	-0.000226				-0.0000	-207.11
Чистая прибыль, млрд $								-0.000873	-0.0015	0.000351	-0.001	-0.0023	-0.000265	-0.000855	-0.000576	-0.000786	-0.000607	-0.0006	18.03
EBIT, млрд $	0.0000	-0.0001	-0.000221	-0.0011	-0.000242		-0.000364	-0.000811	-0.00037	-0.0017		-0.0023						-0.0011	44.59
EBITDA, млрд $			-0.000232	-0.0011	-0.00031	-0.000485	-0.000428	-0.0009	-0.000611	-0.002	-0.0011	-0.0025						-0.0014	22.67
Баланс стоимость, млрд $								0.0108	0.0136	0.0147	0.0174	0.0223	0.0161	0.0164	0.016	0.0156	0.0156	0.0159	-0.63
FCF, млрд $								-0.0014	0.0011	-0.003	-0.0012	-0.0029	-0.0017	-0.0013	-0.000884	-0.000635	-0.0011	-0.0011	-8.34
Операционный денежный поток, млрд $								-0.000728	-0.000396	0.000227	-0.0014	-0.0015	-0.001	-0.000121	-0.000316	-0.000282	-0.000496	-0.0004	-13.08
Операционная прибыль, млрд $								-0.0009	-0.000612	-0.002	-0.0011	-0.0025	-0.000209	-0.00096	-0.00059	-0.000738	-0.000604	-0.0006	23.65
Операционные расходы, млрд $								0.0009	0.000612	0.002	0.0011	0.0026	0.000406	0.000734	0.00059	0.000738	0.000604	0.0006	8.27
CAPEX, млрд $								0.000702	0.000774	0.0011	0.0014	0.0014	0.000731	0.0012	0.000568	0.000353	0.000594	0.0007	-4.07

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд $	0.0000	0	0.000255	0.000262	0.0082	0.0093	0.0122	0.0122	0.0060	116.75
Long term investments $						0.0016	0.0014		0.0015	-6.46
Total Receivables $	0.0000	0	0	0.0001	0.000222	0.000479	0.000175	0.000175	0.0002	15.02
Total Current Assets $	0.0001	0	0.000265	0.000351	0.0085	0.0098	0.0124	0.0124	0.0063	115.79
Чистые активы, млрд $	0.002	0.0021	0.0018	0.0016		0.0046			0.0024	18.13
Активы, млрд $	0.0021	0.0021	0.0021	0.0019	0.0105	0.016	0.0224	0.0224	0.0106	60.55
Задолженность, млрд $	0.000199	0.000291	0.000242	0.000242	0.000397	0.0012	0.000598	0.000598	0.0005	19.83
Interest income $	0				0.0000	0.000152	0.000569		0.0004	93.48
Чист. проц. доходы, млрд $	0				0.0000	0.000153	0.000423	0.000423	0.0003	66.27
Себестоимость, млрд $	0	0	0	0	0	0	0.0000	0.0000

	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд $								0.0076	0.0102	0.0092	0.0127	0.0152	0.0099	0.0092	0.0083	0.0076	0.0066	0.0083	-7.79
Long term investments $										0.0016	0.0016	0.0017	0.0015	0.0014				0.0016	-2.64
Total Receivables $								0.000586	0.000339	0.000476	0.000116	0.000326	0.000262	0.000132	0.0001	0.0001	0.000219	0.0002	-3.52
Total Current Assets $								0.0082	0.0106	0.0097	0.0128	0.0155	0.0102	0.0094	0.0085	0.0077	0.0069	0.0085	-7.52
Чистые активы, млрд $	0.0017	0.0017	0.0017	0.0016	0.0017		0.0027	0.0033	0.0037	0.0046		0.0065						0.0042	19.21
Активы, млрд $								0.0114	0.0143	0.0159	0.0177	0.0237	0.0165	0.0169	0.0165	0.0161	0.0159	0.0164	-0.74
Задолженность, млрд $								0.000666	0.000657	0.0012	0.000276	0.0014	0.000404	0.000451	0.000439	0.000473	0.000376	0.0004	-1.43
Долг, млрд $							0.000322	0.000554	0.000327	0.0011	0.00024							0.0005	-5.71
Interest income $					0	0.0000	0.0000	0.0000	0.0001	0.0001	0.000147	0.000162	0.000137	0.000122				0.0001	4.06
Чист. проц. доходы, млрд $						0.0000	0	0.0000	0.0001	0.0001	0.000144	0.000156	0.0001	0.0001	0.0001			0.0001	-7.03
Себестоимость, млрд $								0	0	0	0	0	0	0	0.0000	0	0

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.0026	-0.0019	-0.0014	-0.0041	-0.004	-0.0034	-0.021	-0.028	-0.0511			-0.0511	-0.0215	66.45
Цена акции ао							0.8701	1.52	0.5421	0.4291	0.2686	0.2686	0.7260	-20.95
Число акций ао, млн				35.32	37.19	37.19	55.78	87.62	94.77			94.77	62.51	20.57
FCF/акцию				-0.0027	-0.0091	-0.0044	-0.0336	-0.0497	-0.0573			-0.0573	-0.0308	44.48

	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS									-0.0108	-0.0174	0.004	-0.0108	-0.0246	-0.0028	-0.009	-0.006	-0.0083	-0.0063			-0.0065	17.61
Цена акции ао								1.29	1.41	2.39	1.35	1.2	0.8715	0.9038	0.5855				0.2845	0.2686	0.5828	-20.97
Число акций ао, млн	50.6	50.6	50.6	67.8	74.67	74.67	75.89	79.46	80.89		80.89										78.36	1.61
FCF/акцию									-0.024	0.0168	-0.0473	-0.0178	-0.0307	-0.0184	-0.0141	-0.0093	-0.0067	-0.0113			-0.0120	-9.29

Efficiency

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-5	-12.25	-11.16	-9.8	-26.97	-19.13	-26.45			-22.22	11.99	-18.7020	18.84
ROA, %	-4.52	-10.78	-9.74	-8.62	-25.58	-17.97	-25.18			-21.62	7.15	-17.4180	20.92
ROS, %						-7694.18	0	-2229.5	-2229.5	-2229.5	14.17	-4051.0600	-33.83
ROCE, %	-2.95	-8.37	-8.37	-7.32		-22.56			0	0	17.53	-9.9140	50.21
Ebit margin, %						-10585.2			0	0		-10585.2000	0.00
Рентаб EBITDA, %						-12597.59			-1382.49	-1382.49	29.63	-6990.0400	-66.87
Чистая рентаб, %						-7694.18	-1121.74			-1121.74	14.17	-4407.9600	-61.82
Operation Margin, %						-12608.23	0	-2389.04	-2389.04	-2389.04	20.09	-5795.4367	-42.56
Доходность FCF, %					-3.03	-3.33						-3.1800	4.83

	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %								-9.18	-14.35	3.38	-8.14	-15.15	-1.53	-4.77	-3.21	-4.66	-3.8		11.99	-3.5940	19.96
ROA, %								-7.87	-11.84	2.33	-5.98	-11.18	-1.32	-5.12	-3.45	-4.84	-3.8		7.15	-3.7060	23.55
ROS, %												-7300.19	-134.94	379.03				-2229.5	14.17	-2321.4000	-25.66
ROCE, %	-0.9645	-4.13	-3.94	-12.06	-2.57		-3.99	-8	-3.25	-15.31		-13.46							17.53	-8.8020	27.53
Ebit margin, %												-7268.21								-7268.2100	0.00
Рентаб EBITDA, %												-7940.47						-1382.49	29.63	-4661.4800	-58.27
Чистая рентаб, %												-7300.19	-134.94	379.03					14.17	-2352.0333	-137.31
Operation Margin, %												-7943.17	-106.32	425.4				-2389.04	20.09	-2503.2825	-25.94
Доходность FCF, %				-1.1	-0.5659	-0.9854	-0.8271	-1.32		-2.8										-1.2997	37.68

Coefficients

IFRS

Reporting Annual Quarterly

	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-30.4	-53.29					18.34	-41.8450	32.40
P/BV	9.56	9	2.38			2.38	2.16	6.98	-37.09
P/S		4181.27					2.77	4181.27	0.00
P/FCF	-33	-30.02	0	0	0	0	14.05	-31.5100	-4.62
E/P	-0.0329	-0.0188	0	0	0	0	2.06	-0.0258	-24.41
EV/EBIT				0	0	0
EV/S			0	0	0	0	2.80
EV/FCF				0	0	0	20.90
Debt/EBITDA			0	0	0	0	1.63
Netdebt/Ebitda			0	0	0	0	0.93
Debt/Ratio			0	0	0	0	0.17
Debt/Equity			0	0	0.0275	0.0275	1.06	0.0275	0.00
Debt/Net Income			0	0	0	0	0.50
PEG					0	0
Бета			-3.71	-2.27	0.7427	0.7427	-0.01	-1.7458	-158.50
Индекс Альтмана			-0.2882	-0.3339	-0.3245	-0.3245	7.44	-0.3155	4.03

	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	-55.53	-164.72	-193.6	-267.17	-123.73		-57.9										18.34	-161.4240	-18.87
P/BV					13.85	8.39	8.71	4.44	4.12	3.98	3.16	3.29	2.63	3.07			2.16	3.23	-5.06
P/S									2875.06	280.84	16048.67						2.77	6401.52	77.39
P/FCF	-90.8	-176.7	-101.48	-120.9	-75.57		-35.69										14.05	-102.0680	-27.38
E/P	-0.018	-0.0061	-0.0052	-0.0037	-0.0081		0.0032										2.06	-0.0040	-187.89
Debt/Equity																0.0275	1.06	0.0275	0.00
Бета															5.73	0.7427	-0.01	3.24	-64.00
Индекс Альтмана															-0.3245	-0.3245	7.44	-0.3245	0.00

Dividends

IFRS

Reporting Annual

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	14.59

	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 Quarterly

	2022	CAGR 5
CAPEX/Выручка, %	10 313.35	0.00

	2023Q3	2023Q4	CAGR 5
CAPEX/Выручка, %	371.57	-537.7	-220.30

	CAGR 5