US: AKOM - Aerkomm Inc

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

Reporting Aerkomm Inc

Capitalization

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.0458 0.044 0.1202 0.1182 0.0293 0.0653 0.0298 0.0726 -24.34
Выручка, млрд $
0.0000 0.0000 0.0000 0 0.0017 0.0016 0.0033 0.000731 0.000731 0.000731 0.0016 -15.53
Чистая прибыль, млрд $
0.0000 -0.0071 -0.0081 -0.008 -0.0091 -0.0094 -0.0119 -0.0119 -0.0238 -0.0238 -0.0132 21.20
EV, млрд $
0.1199 0.1277 0.0399 0.0638 0.0524 0.0656 0.0656 0.0699 -12.47
EBIT, млрд $
0.0000 0.0000 -0.0071 -0.0081 -0.0086 -0.009 -0.011 -0.0104 -0.0223 -0.0223 -0.0123 20.99
EBITDA, млрд $
0.0000 -0.0066 -0.0074 -0.0075 -0.0084 -0.0099 -0.0094 -0.0099 -0.0209 -0.0209 -0.0117 20.00
Баланс стоимость, млрд $
0 0.0065 0.0414 0.0458 0.039 0.0342 0.0251 0.0251 0.0242 0.0242 0.0295 -9.10
FCF, млрд $
-0.0037 -0.0063 -0.0416 -0.0094 -0.002 -0.0021 -0.0124 -0.0124 -0.0085 -0.0085 -0.0075 33.56
Операционный денежный поток, млрд $
0.0000 -0.006 -0.007 -0.0087 -0.0019 -0.002 -0.0111 -0.0111 -0.0021 -0.0021 -0.0056 2.02
Операционная прибыль, млрд $
0.0000 -0.0071 -0.008 -0.0086 -0.0083 -0.0098 -0.0104 -0.0104 -0.0215 -0.0215 -0.0121 20.97
Операционные расходы, млрд $
0.0000 0.0071 0.0081 0.0086 0.0094 0.01 0.0104 0.0104 0.0204 0.0204 0.0121 16.76
CAPEX, млрд $
0.0037 0.000273 0.0346 0.000635 0.000116 0.000164 0.0013 0.0013 0.0063 0.0063 0.0018 122.32


Balance sheet

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0 0.0000 0.0001 0.000751 0.000585 0.0000 0.0069 0.0069 0.0042 0.0042 0.0039 41.10
Short Term Investments $
0.0001 0.0001 0.000995 0.002 0.002 0.0012 0.0012 0.0013 64.38
Long term investments $
0.0043 0.0047 0.0046 0.0043 0.0045 0.00
Total Receivables $
0.0036 0 0.000459 0.0017 0.000453 0 0.000143 0.000428 0.0023 0.0023 0.0010 6.23
Total Current Assets $
0 0.0012 0.0034 0.0072 0.0075 0.0066 0.0187 0.0187 0.0081 0.0081 0.0119 1.55
Чистые активы, млрд $
0 0.0037 0.0035 0.0026 0.002 0.0373 0.0012 0.000549 0.0087 -26.73
Активы, млрд $
0 0.0103 0.0474 0.05 0.0567 0.0552 0.0706 0.0706 0.0879 0.0879 0.0682 9.16
Short Term Debt $
0.0000 0.0017 0.0000 0.000341 0.000895 0.002 0.0013 0.0016 0.0394 0.0394 0.0090 113.17
Long Term Debt $
0.0000 0.0092 0.0087 0.0323 0.0328 0.0208 37.41
Задолженность, млрд $
0 0.0038 0.006 0.0042 0.0177 0.021 0.0456 0.0456 0.0637 0.0637 0.0387 29.19
Чистый долг, млрд $
0 0.0000 -0.0001 -0.000328 0.0098 0.0107 0.0268 0.0269 0.0355 0.0355 0.0219 29.36
Долг, млрд $
0.000378 0.0101 0.0107 0.0336 0.0338 0.0397 0.0397 0.0256 31.49
Расходы на обслуживание долга $
0 0 0.0000 0.0016 0.000483 0.0015 0.0015 0.0015 0.0013 -1.60
Чист. проц. доходы, млрд $
0 0 0.0000 -0.000942 -0.000483 -0.000511 -0.0006 -18.44
Goodwill $
0.0011 0.0015 0.0015 0.0015 0.0015 0.0015 0.0046 0.0046 0.0027 25.12
Амортизация, млрд $
0.000552 0.000716 0.001 0.000544 0.001 0.000575 0.0014 0.0014 0.0009 6.96
Себестоимость, млрд $
0.0000 0.0000 0 0 0.0017 0.0016 0.0031 0.0018 0.0018 0.0018 0.0020 1.15
Товарно материальные запасы $
0.00021 0.000209 0.000895 0.003 0.0047 0.0014 0.0014 0.0014 0.000171 0.000171 0.0018 -48.46


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.3535 -0.935 -0.9988 -0.8421 -1.15 -0.3594 -1.2 -1.2 -2.04 -2.04 -1.1899 12.15
Цена акции ао 5.45 4.71 12.6 12.38 3.01 6.61 2.97 2.58 2.58 2.58 3.55 -3.04
Число акций ао, млн 0.1622 8.39 9.34 9.54 9.54 9.72 9.87 9.87 11.67 11.67 10.13 4.11
FCF/акцию -22.88 -0.7475 -4.46 -0.9813 -0.2125 -0.219 -1.26 -1.26 -0.7262 -0.7262 -0.7355 27.86


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, % -6799.17 -110.51 -19.67 -17.42 -23.35 -27.46 -47.39 -47.39 -96.77 -96.77 -48.4720 32.89
ROA, % -3242.82 -69.48 -17.19 -15.96 -16.07 -17 -16.82 -16.82 -30.08 -30.08 -19.3580 13.36
ROS, % -96.35 -363.9 -371.8 -466.95 -498.76 -288.72 -1624.8 -3260.03 -3260.03 -3260.03 -1786.4680 45.57
ROCE, % -6799.17 -110.38 -19.65 -18.68 -22.95 -32.18 -17.92 -88.32 -92.28 -92.28 -50.7300 32.09
Ebit margin, % -304.75 -1425.98 -3053.24 -3053.24 -3053.24 -1959.3025 77.91
Рентаб EBITDA, % -96.35 -363.9 -371.8 -425.48 -469.76 -306.14 -1347.37 -2857.61 -2857.61 -2857.61 -1567.6980 43.49
Чистая рентаб, % -58.11 -96.35 -363.9 -371.8 -466.95 -498.76 -288.72 -1624.8 -3260.03 -3260.03 -1227.8520 47.50
Operation Margin, % -96.35 -363.9 -371.8 -459.19 -534.83 -302.66 -1425.98 -2936.78 -2936.78 -2936.78 -1627.4060 40.58
Доходность FCF, % -13.71 -94.55 -7.79 -1.72 -7.27 -19 -41.66 -15.4880 39.84


Coefficients

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-6.41 -5.4 -15.07 -12.97 -3.12 -5.49 -2.51 -7.8320 -30.13
P/BV
7.09 1.06 2.62 3.03 0.8567 2.6 1.02 1.24 1.24 1.75 -16.36
P/S
25.22 75.16 9.01 34.83 41.19 41.19 37.08 10.31
P/FCF
-7.29 -1.06 -12.84 -58.26 -13.76 -5.26 -2.4 0 0 0 -18.5040 -28.50
E/P
-0.1559 -0.1851 -0.0664 -0.0771 -0.3205 -0.182 -0.3991 0 0 0 -0.2090 43.15
EV/EBIT
-14.91 -7.79 -5.03 -2.94 -2.94 -2.94 -6.7220 -27.73
EV/EBITDA
-15.95 -15.18 -4.01 -6.82 -5.32 -3.14 -3.14 -6.8940 -27.03
EV/S
74.93 12.29 71.66 89.72 89.72 89.72 67.66 3.67
EV/FCF
-12.8 -62.97 -18.77 -5.14 -4.22 -7.74 -7.74 -7.74 -8.7220 -16.24
Debt/EBITDA
-0.0503 -1.21 -1.08 -3.6 -3.43 -1.9 -1.9 -1.9 -2.3820 11.96
Netdebt/Ebitda
0.0018 0.0119 0.0437 -1.16 -1.08 -2.86 -2.73 -1.7 -1.7 -1.7 -2.0140 9.50
Debt/Ratio
0.0076 0.1788 0.1939 0.4763 0.4786 0.4517 0.4517 0.4517 0.4104 18.43
Debt/Equity
0.0082 0.2598 0.3132 1.34 1.35 1.64 2.63 2.63 1.45 53.05
Debt/Net Income
-0.0474 -1.11 -1.14 -2.83 -2.85 -1.67 -1.67 -1.67 -2.0320 7.94
PEG
0 0
Бета
0 0 0
Индекс Альтмана
-17.16 -1.54 -0.0731 0 -0.6642 -0.6642 -4.8593 -55.64


Dividends

IFRS
Reporting Annual
2013 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0
Дивиденд
0
Див доход, ао, %
0
Дивиденды / прибыль, %
-8.07 -8.0700 0.00


Pay for your subscription

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

Subscribe