Aftermaster Inc

US

AFTM

Stock

Yield per half year: 0%
Dividend yield: 0%
Sector: Consumer Discretionary

Reporting Aftermaster Inc

Capitalization

IFRS

Reporting Annual Quarterly

	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	5 year average	CAGR 5
Капитализация, млрд $		0.0288	0.0118	0.0138	0.0277	0.0607	0.0432	0.027	0.0089	0.005	0.00078	0.0170	-55.20
Выручка, млрд $	0.000206	0.000522	0.000225	0.000278	0.000182	0.000303	0.0019	0.00088	0.0016	0.000976		0.0011	26.36
Чистая прибыль, млрд $	-0.0053	-0.0091	-0.0075	-0.0045	-0.0053	-0.0112	-0.0056	-0.0085	-0.0043	-0.0124		-0.0084	2.06
EV, млрд $	0.0238	0.0291	0.0133	0.0158	0.033	0.003	0.0052	0.0066	0.0034	0.0087		0.0054	23.73
EBIT, млрд $	-0.0052	-0.0073	-0.0051	-0.0033	-0.0035	-0.007	-0.0075	-0.0061	-0.0044	-0.0039		-0.0058	-11.04
EBITDA, млрд $	-0.005	-0.007	-0.0046	-0.0031	-0.0034	-0.007	-0.0074	-0.0059	-0.0042	-0.0038		-0.0057	-11.50
OIBDA, млрд $										0.0015		0.0015	0.00
Баланс стоимость, млрд $	0.0018	0.0011	-0.0034	-0.005	-0.0064	-0.0117	-0.0046	-0.0085	-0.0075	-0.0128		-0.0090	1.81
FCF, млрд $	-0.0032	-0.0038	-0.0032	-0.0018	-0.0016	-0.0029	-0.0041	-0.0043	-0.0024	-0.0024		-0.0032	-3.71
Операционный денежный поток, млрд $	-0.0027	-0.0029	-0.0031	-0.0017	-0.0016	-0.0028	-0.0038	-0.0041	-0.0024	-0.0024		-0.0031	-3.04
Операционная прибыль, млрд $	-0.0052	-0.0073	-0.0063	-0.0033	-0.0035	-0.007	-0.0075	-0.0061	-0.0044	-0.0039		-0.0058	-11.04
Операционные расходы, млрд $	0.0051	0.0068	0.0044	0.0032	0.0033	0.007	0.0089	0.0057	0.0045	0.0041		0.0060	-10.15
CAPEX, млрд $	0.000512	0.000875	0.000113	0.000116	0.0001	0.0001	0.000285	0.000181	0	0		0.0002	9.31

	2013Q2	2013Q3	2013Q4	2014Q1	2014Q2	2014Q3	2015Q1	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	5 quarters average	CAGR 5
Капитализация, млрд $												0.0158	0.0139		0.0071	0.0043	0.0033	0.0023	0.0034	0.0028	0.000589	0.000409	0.0019	-29.21
Выручка, млрд $													0.000441	0.000748	0.000258	0.000408	0.000207	-0.000173	0.00014	0.00015	0.000141	0.000141	0.0001	-195.99
Чистая прибыль, млрд $												-0.0014	0.0022		-0.0036	-0.0022	-0.0064	0.000683	-0.0026	-0.0021	-0.0137	-0.0143	-0.0064	-283.73
EV, млрд $	0.0141	0.014	0.0212	0.0196	0.0218	0.0291	0.0637												0.0099	0.0078		0.0086	0.0238	-21.64
EBIT, млрд $												-0.0016	-0.000697		-0.0018	-0.0011	-0.001	-0.000904	-0.000779	-0.000797	-0.000442	-0.000442	-0.0007	-13.33
EBITDA, млрд $											-0.000423	-0.0015	-0.000656		-0.0018	-0.0011	-0.000991		-0.000749	-0.00077	-0.0132	-0.000415	-0.0032	-15.98
OIBDA, млрд $																			-0.0001	-0.000118	0.00014	0.00014	0.0000	-208.78
Баланс стоимость, млрд $												-0.0106	-0.007		-0.0075	-0.0097	-0.0141	-0.0128	-0.0151	-0.0164	-0.03	-0.03	-0.0209	18.57
FCF, млрд $											-0.000732	-0.000704	-0.000402		-0.000552	-0.000662	-0.000338		-0.000578	-0.000508	-0.000203	-0.000203	-0.0004	-9.69
Операционный денежный поток, млрд $												-0.000699	-0.000402		-0.000552	-0.000662	-0.000336	-0.00056	-0.000578	-0.000508	-0.000203	-0.000203	-0.0004	-18.37
Операционная прибыль, млрд $												-0.0016	-0.000697		-0.0018	-0.0011	-0.001	-0.000904	-0.000779	-0.000797	-0.000442	-0.000442	-0.0007	-13.33
Операционные расходы, млрд $												0.000918	0.000773		0.0018	0.0011	0.0011	0.000731	0.000805	0.000839	0.000583	0.000471	0.0007	-8.42
CAPEX, млрд $								0.0001	0.0000	0.0000	0	0	0	0	0		0		0				0.0001	0.00

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2000	2001	2006	2007	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	5 year average	CAGR 5
Наличность, млрд $						0.000633	0.00025	0.0001	0.000165	0.0001	0.0022	0.000394	0.000251	0.00039	0.000366					0.0007	-30.14
Short Term Investments $			0.0001									0.0001	0.000124							0.0001	7.43
Long term investments $											0.0000
Total Receivables $						0.000144	0.0000	0.0000	0.0000	0	0	0.0000	0.0001	0.000204	0.0000					0.0001	12.31
Total Current Assets $						0.0011	0.000414	0.000208	0.000201	0.000102	0.0055	0.0015	0.0011	0.000982	0.001					0.0020	-28.89
Чистые активы, млрд $						0.0013	0.0019	0.000539	0.00042	0.000165	0.00017	0.000295	0.000266	0.000143	0.0001					0.0002	-10.07
Активы, млрд $						0.0029	0.0027	0.000952	0.000799	0.000386	0.0068	0.002	0.0015	0.0012	0.0011					0.0025	-30.53
Short Term Debt $						0.00012	0.000272	0.000265	0.000347	0.0053	0.0052	0.0056	0.0069	0.0038	0.0058					0.0055	2.21
Long Term Debt $	0.0001	0.0000				0.0000	0.000279	0.0013	0.0018	0.0001										0.0007	0.00
Задолженность, млрд $						0.0011	0.0016	0.0044	0.0058	0.0067	0.0185	0.0066	0.01	0.0086	0.0139					0.0115	-5.56
Чистый долг, млрд $						-0.000471	0.0003	0.000166	0.000182	0.0053	0.003	0.0052	0.0066	0.0034	0.0055					0.0047	12.89
Долг, млрд $						0.000162	0.000551	0.0016	0.0021	0.0054	0.0052	0.0056	0.0069	0.0038	0.0058					0.0055	2.21
Расходы на обслуживание долга $						0.000207	0.000983	0.0012	0.0014	0.0016	0.0024	0.000968	0.0019	0.0032	0.0031					0.0023	5.25
Чист. проц. доходы, млрд $												-0.000968	-0.0019	-0.0032	-0.0031					-0.0023	33.77
Goodwill $				0.000951		-0.3104	-0.2368													-0.1821	-729.12
Амортизация, млрд $										0.000114	0.0001	0.0001	0.000179	0.000159	0.0001	0.000206	0.000237	0.000228	0.000168	0.0002	10.93
Себестоимость, млрд $						0.000383	0.001	0.000965	0.000323	0.000382	0.000307	0.000485	0.0013	0.0016	0.000823					0.0009	21.80
Товарно материальные запасы $					-0.0738	-0.4735							0.000105		0.000307					-0.1367	-125.40

	2006Q4	2007Q1	2007Q4	2008Q1	2010Q3	2011Q1	2011Q3	2011Q4	2012Q4	2013Q1	2013Q2	2013Q3	2013Q4	2014Q1	2014Q2	2014Q3	2014Q4	2015Q1	2016Q1	2016Q2	2016Q3	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	5 quarters average	CAGR 5
Наличность, млрд $																											0.00018	0.00039	0.00039	0.000133	0.0001	0.000366	0.0001	0.0001	0	0	0.0002	-5.54
Short Term Investments $	0.0001	0.000228																	0.0000	0.0001	0.0001	0.0000	0.0001	0.000124	0.0000	0.0001											0.0001	0.00
Total Receivables $																										0.00056	0.0001		0.000204	0.000368	0.000366	0.0000	0.0000	0.0000	0.0000	0.0000	0.0003	-8.15
Total Current Assets $																										0.0012	0.000825		0.000982	0.0011	0.000818	0.001	0.00068	0.000671	0.000613	0.000613	0.0007	-9.32
Чистые активы, млрд $																									0.000235	0.000203	0.000168	0.000144	0.00012		0.0001	0.0001	0.000186	0.000158	0.000131		0.0001	5.55
Активы, млрд $																											0.0011	0.0012	0.0012	0.0012	0.000918	0.0011	0.00089	0.000853	0.000769	0.000769	0.0009	-6.91
Short Term Debt $																										0.0079	0.0037		0.0038	0.0049	0.0054	0.0058	0.0065	0.0074	0.0077	0.0078	0.0070	6.10
Long Term Debt $									0.0014	0.000773	0.0018	0.0018	0.0018	0.0001	0.0001	0.0000	0.0000	0.0000																			0.0011	-43.90
Задолженность, млрд $																											0.0081	0.0086	0.0086	0.0108	0.015	0.0139	0.016	0.0172	0.0307	0.0307	0.0217	17.17
Чистый долг, млрд $																								0.0066	0.0072	0.0078	0.0035		0.0034	0.0047	0.0053		0.0065	0.0073		0.0078	0.0063	10.66
Долг, млрд $											0.0021	0.0021	0.005	0.0052	0.0054	0.0053		0.0054															0.0066	0.0074		0.0078	0.0065	8.03
Расходы на обслуживание долга $																											0.000905	0.000978	0.000796	0.000732	0.000687	0.000867	0.00069	0.000652	0.000555	0.000555	0.0007	-8.54
Чист. проц. доходы, млрд $																															-0.000687	-0.000867	-0.00069	-0.000652	-0.000555		-0.0007	-4.18
Goodwill $			0.00072	0.00072	-0.3104	-0.265	-0.2217	-0.2042	0.0000	0.0000		0.0000															0.0001										-0.2002	-120.03
Амортизация, млрд $																								0.0000	0.0000	0.0000	0.0000		0.0000	0.0000	0.0000		0.0000	0.0000		0.0000
Себестоимость, млрд $																											0.000365	0.000689	0.000199	0.000461	0.000138	-0.000193	0.000114	0.000109	0.000113	0.000113	0.0001	-189.85
Товарно материальные запасы $																									0.000207	0	0.000123		0.000388	0.000557		0.000307	0.000303	0.000303	0.000303	0.000303	0.0003	-0.26

Share

IFRS

Reporting Annual Quarterly

	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS		-0.3587	-0.2175	-0.1004	-0.0851	-0.0836	-0.1178	-0.0821	-0.0327	-0.0668	-0.1348							-0.0868	2.73
Цена акции ао								0.2174	0.0536	0.0154	0.0015	0.0041	0.000103	0.000106	0.0001	0.0001	0.0001	0.0009	-52.42
Число акций ао, млн		32.95	38.2	58.42	74.87	98.59	104.73	124.08	166.33	324.83	503.59							244.71	36.90
FCF/акцию	-0.1186	-0.1147	-0.0848	-0.0304	-0.0219	-0.0293	-0.0391	-0.0345	-0.0144	-0.0074								-0.0249	-24.06

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS			-0.01	-0.0127	-0.02	-0.01	-0.03	-0.0068	-0.05	-0.0274	-0.0274	-0.03											-0.0283	34.56
Цена акции ао													0.0001	0.0001	0.0001	0.000111	0.000102	0.000121	0.0001	0.0001	0.0001	0.0001	0.0001	-3.74
Число акций ао, млн		124.08	182.81		150.22	166.33	188.06	100.44	281.61	324.83	659.33	503.59											373.96	38.05
FCF/акцию	-0.0061	-0.0057	-0.0022		-0.0037	-0.004	-0.0018		-0.0021	-0.0016	-0.000307	-0.000402											-0.0012	-25.90

Efficiency

IFRS

Reporting Annual Quarterly

	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-295.52	-821.26	217.27	88.85	83.92	95.4	120.89	100.69	56.83	96.79					94.12	0.29
ROA, %	-185.63	-336.87	-786.31	-560.2	-1382.55	-163.98	-281.91	-570.05	-369.6	-1133.58					-503.8240	47.21
ROIC, %	4089.01		-843.01												1623.00	-145.41
ROS, %				-1610.73	-2922.71	-3694.75	-292.97	-968.01	-257.85	-1269.57	0	0	0		-1296.6300	-19.24
ROCE, %			149.07	65.43	55.48	59.97	161.14	72.11	58.47	30.67		0	0		76.47	-12.55
Ebit margin, %										-402.28		0	0		-402.2800	0.00
Рентаб EBITDA, %			-2063.08	-1108.64	-1869.59	-2300.43	-386.17	-673.01	-255.69	-393.63		0	0		-801.7860	-29.75
Чистая рентаб, %	-2587.57	-1742.65	-3326.52	-1610.73	-2922.71	-3694.75	-292.97	-968.01	-257.85	-1269.57					-1296.6300	-19.24
Operation Margin, %				-1186.04	-1932.23	-2322.71	-390.53	-693.31	-265.3	-402.28	0	0	0		-814.8260	-29.58
Доходность FCF, %	-13.18	-13.14	-27.53	-12.88	-5.93	-4.77	-9.47	-15.89	-26.79	-48.4					-21.0640	58.95

	2010Q3	2011Q3	2012Q3	2017Q3	2017Q4	2018Q1	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	Industry average	5 quarters average	CAGR 5
ROE, %					13.28	-31.36	48.24	22.6	45.05	-5.33	16.87	12.99	45.86	47.71		23.62	-255.02
ROA, %					-90.73	201.86	-313.75	-184.98	-693.24	62.46	-287.05	-249.45	-1786.93	-1859.12		-824.0180	-297.12
ROIC, %	4140.66	34.8	-903.78													1090.56	-160.21
ROS, %					-419.68	501.1	-1400.27	-534.79	-3079.59	-395.03	-1821.81	-1414.92	-9715.87	-10108.38		-4691.2020	91.25
ROCE, %					14.83	9.89	23.91	11.6	7.18	7.06	5.14	4.86	1.47	1.47		4.00	-26.94
Ebit margin, %										522.67	-837.45	-548.01	-312.36	-9323.37		-2099.7040	-277.94
Рентаб EBITDA, %				-68.7	-455.32	-148.59	-681.05	-268.88	-479.8		-534.12	-511.58	-9304.18	-293.17		-2224.5700	-9.38
Чистая рентаб, %					-419.68	501.1	-1400.27	-534.79	-3079.59	-395.03	-1821.81	-1414.92	-9715.87	-10108.38		-4691.2020	91.25
Operation Margin, %					-468.61	-158.07	-693.93	-274.62	-490.83	522.67	-555.1	-529.85	-312.36	-312.36		-237.4000	-190.22
Доходность FCF, %				-3.69	-4.46	-2.89	-7.8	-15.23	-10.27		-16.9	-18.32	-34.38	-49.48		-25.8700	36.95

Coefficients

IFRS

Reporting Annual Quarterly

	2000	2001	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			-4.56	-3.16	-1.57	-3.08	-5.19	-5.43	-7.68	-3.17	-2.1	-0.4033					-3.7567	-40.55
P/BV			13.47	25.95	-3.42	-2.74	-4.36	-5.18	-9.29	-3.19	-1.19	-0.3903					-3.8481	-40.38
P/S			117.96	55.07	52.29	49.61	151.73	200.48	22.51	30.65	5.41	5.12					52.83	-51.98
P/FCF						-7.76	-16.87	-20.98	-10.55	-6.29	-3.73	-2.07	0	0	0		-8.7240	-37.07
E/P						-0.3246	-0.1926	-0.1843	-0.1301	-0.3158	-0.4767	-2.48	0	0	0		-0.7174	68.18
EV/EBIT												-2.21	0	0	0		-2.2100	0.00
EV/EBITDA	0.0372	-0.6095	-4.78	-4.17	-2.86	-5.12	-9.68					-2.25					-4.8160	-11.61
EV/S		2.03	115.67	55.65	58.93	56.74	180.9					8.87	0	0	0		72.22	-30.74
EV/FCF					-4.09	-8.88	-20.12		-1.26	-1.54	-1.42	-3.58	0	0	0		-5.5840	-29.20
Debt/EBITDA		-0.5641	-0.0326	-0.0791	-0.3436	-0.6966	-1.58					-1.52	0	0	0		-0.8439	80.61
Netdebt/Ebitda						-0.059	-1.54	-0.4277	-0.6987	-1.12	-0.8069	-1.43	0	0	0		-0.8967	27.30
Debt/Ratio						2.69	14	0.7572	2.79	4.6	3.3	5.35	0	0	0		3.36	47.85
Debt/Equity						-0.426	-0.85	-0.4405	-1.2	-0.812	-0.5068	-0.4566	0	0	0		-0.6832	0.72
Debt/Net Income		-0.4152	-0.0305	-0.0605	-0.2131	-0.4794	-1.01					-0.4717	0	0	0		-0.4469	50.79
PEG														0	0
Бета													0	0	0
Индекс Альтмана						1.88	38.08	5.09	10.78	1.21	-6.51	-21.08	0	0	0		-2.1020	-232.87

	2013Q2	2013Q3	2013Q4	2014Q1	2014Q2	2014Q3	2015Q1	2017Q2	2017Q3	2017Q4	2018Q1	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E										-11.23	6.29	-1.96	-1.99	-0.5179	3.36	-1.34	-1.3	-0.0429	-0.0286				0.1297	-138.55
P/BV										-1.49	-1.97	-0.9445	-0.4499	-0.2333	-0.1794	-0.2259	-0.1692	-0.0197	-0.0137				-0.1216	-40.22
P/S										47.13	31.53	27.42	10.65	15.95	-13.29	24.39	18.44	4.17	2.89				7.32	-173.70
P/FCF									-27.07	-22.44	-34.57	-12.81	-6.57	-9.74		-5.92	-5.46	-2.91	-2.02				-5.2100	-26.99
E/P										-0.089	0.1589	-0.5107	-0.5022	-1.93	0.2972	-0.747	-0.7673	-23.33	-34.93				-11.8954	-359.44
EV/EBIT																-8.45	-9.46		-0.65				-6.1867	-57.47
EV/EBITDA	-17.36	-14.11	-24.1	-27.1	-21.91	-30.48	-76.02									-3.07	-2.66		-0.3033				-22.5067	-60.23
EV/S	908.49	903.27	495.41	628.27	406.86	998.16	284.54									70.79	51.82		60.61				293.18	-42.90
EV/FCF	-26.73	-26.57	-48.57	-53.66	-55.94	-73.84	-65.72									-17.18	-15.34		-42.32				-42.8800	-10.54
Debt/EBITDA	-2.64	-2.15	-5.73	-7.23	-5.44	-5.51	-6.48									-5.75	-9.29		-0.5904				-5.5241	-36.03
Netdebt/Ebitda								-5.56	-16.92	-5.1	-5.38	-1.94	-4.31	-5.32		-8.7	-9.54		-18.73				-9.3200	34.16
Debt/Ratio	2.69	2.68	9.2	11.22	14	6.43	6.32									7.4	8.68		10.1				7.79	9.45
Debt/Equity	-0.426	-0.4246	-0.9018	-0.9095	-0.85	-0.9152	-0.9366									-0.4348	-0.4516		-0.2593				-0.5995	-22.29
Debt/Net Income	-1.67	-1.67	-3.95	-4.7	-3.26	-3.4	-5.42									-2.58	-3.48		-0.5435				-3.0847	-30.70
Бета																				0	0
Индекс Альтмана								19.6	11.98	7.94	16.52	-1.81		-8.73		-2.01	-2.38			0	0		0.3180	-167.88

Dividends

IFRS

Reporting Annual Quarterly

	2010	2012	2015	2016	2017	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0857	0.0231	1.5E-5	2.7E-5	0			0.0272	-86.68
Дивиденд						0
Див доход, ао, %						0
Дивиденды / прибыль, %	-1608.2	-308.36	-0.1364	-0.4763	-0.092			-383.4529	-85.83

	2010Q3	2011Q3	2012Q3	2015Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.0857	0.0023	0.0231	1.2E-5		0.0278	-89.12
Дивиденды / прибыль, %	-7083.73	-143.88	-835.54	-0.371		-2015.8802	-91.49

	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

	2019	CAGR 5
CAPEX/Выручка, %	0.1953	0.00

	2019Q3	CAGR 5
CAPEX/Выручка, %	1.36	0.00

	CAGR 5