Akcie - Finanční data - Fundamenty - Všechna data pro vaši analýzu

Zkusit zdarma

eMagin Corporation

EMAN

Cena

$ 2.07

+0.06 (2.99%)

Valuace

70

Růst

0

Zdraví

75

Souhrn Finanční data Předpovědi Zprávy Dividendy Zisky Konkurence Návštěvnost webu Akcionáři

Finanční data

Návštěvnost webu

Výsledovka

Rozvaha

Peněžní toky

Ukazatele

Klíčové metriky

Výsledovka

Rozvaha

Peněžní toky

Ukazatele

Klíčové metriky

V miliónech (USD)

Revenue		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	Total Revenues	27.6	30.5	26.0	29.4	26.7	26.2
	Cost of Revenues	20.3	20.2	21.5	23.1	20.0	22.2
	Gross Profit	7.2	10.3	4.6	6.4	6.7	4.0

Revenue		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Total Revenues	5.0	6.6	8.4	7.6	7.2	7.4
	Cost of Revenues	5.5	5.1	5.0	4.8	5.6	4.9
	Gross Profit	-0.5	1.5	3.4	2.9	1.6	2.5

Operating Income		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	R&D Expenses	5.3	5.4	7.0	5.7	5.0	6.7
	Selling General & Admin Expenses	15.6	7.9	7.6	7.6	7.3	9.0
	Depreciation & Amortization	2.1	1.5	3.1	3.0	1.1	2.0
	Total Operating Expenses	20.9	13.3	14.6	13.3	12.3	15.7
	Operating Income	-14.3	-2.9	-10.0	-6.9	-5.6	-11.7

Operating Income		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	R&D Expenses	1.6	1.2	1.2	1.2	1.5	1.5
	Selling General & Admin Expenses	9.0	2.8	2.1	1.7	1.9	2.2
	Depreciation & Amortization	0.8	0.1	0.6	0.6	1.3	0.8
	Total Operating Expenses	10.7	4.0	3.3	3.0	3.4	3.7
	Operating Income	-11.2	-2.5	-0.5	-0.1	-1.8	-1.2

Net Income		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	Interest Income	0.0	0.0	0.0	0.0	0.0	0.0
	Interest Expense	1.0	1.0	0.9	0.1	-0.2	-0.1
	Other Expense	0.9	1.8	4.8	-4.5	1.3	2.2
	IBT	-13.3	-1.1	-5.2	-11.4	-4.3	-9.5
	Income Tax Expense	-0.4	-1.8	1.2	0.3	-1.3	2.1
	Net Income	-13.2	0.7	-6.5	-11.8	-3.0	-9.5

Net Income		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Interest Income	0.0	0.0	0.0	0.0	0.0	0.0
	Interest Expense	0.3	0.2	0.3	0.2	0.2	0.2
	Other Expense	0.0	-0.1	1.3	-0.2	0.4	1.0
	IBT	-11.2	-2.6	0.8	-0.3	-1.4	-0.1
	Income Tax Expense	-0.3	0.3	-0.7	0.2	-0.4	-1.0
	Net Income	-11.2	-2.9	1.5	-0.6	-1.1	0.9

Per Share Data		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	EPS	$-0.15	$0.01	$-0.09	$-0.19	$-0.06	$-0.21
	EPS Diluted	$-0.15	$0.01	$-0.09	$-0.19	$-0.06	$-0.21
	Shares Outstanding	83.0	75.6	71.9	60.5	48.1	44.4
	Diluted Shares Outstanding	83.0	75.6	73.2	60.5	48.1	44.4

Per Share Data		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	EPS	$-0.13	$-0.04	$0.02	$-0.01	$-0.01	$0.01
	EPS Diluted	$-0.13	$-0.04	$0.02	$-0.01	$-0.01	$0.01
	Shares Outstanding	83.0	82.0	79.0	76.8	73.9	72.8
	Diluted Shares Outstanding	83.0	82.0	79.7	76.8	73.9	72.8

Current Assets		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	Cash And Equivalents	3.3	4.3	5.7	8.3	3.5	3.4
	Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0
	Total Cash & ST Investments	3.3	4.3	5.7	8.3	3.5	3.4
	Accounts Receivable	7.1	10.0	5.9	6.6	4.1	3.4
	Inventory	9.0	8.7	7.6	8.4	8.8	8.6
	Other Current Assets	0.9	0.6	0.7	0.9	1.1	0.9
	Total Current Assets	20.6	23.9	20.7	26.3	17.6	16.2

Current Assets		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Cash And Equivalents	3.3	3.8	4.3	3.9	4.3	3.9
	Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0
	Total Cash & ST Investments	3.3	3.8	4.3	3.9	4.3	3.9
	Accounts Receivable	7.1	8.2	10.0	7.0	6.7	7.4
	Inventory	9.0	8.8	8.7	8.3	7.7	8.2
	Other Current Assets	1.3	1.0	0.6	0.8	0.7	0.9
	Total Current Assets	20.6	21.8	23.9	20.3	19.8	21.2

Long-Term Assets		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	Net Property, Plant & Equipment	52.5	49.2	30.6	21.2	11.8	8.9
	Goodwill	0.0	0.0	0.0	0.0	0.0	0.0
	Intangible Assets	0.0	0.0	0.0	0.1	0.2	0.3
	Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0
	Other Long-Term Assets	0.0	0.0	0.0	0.0	0.0	0.0
	Total Long-Term Assets	52.6	49.2	30.6	21.3	12.0	9.2
	Total Assets	73.2	73.1	51.4	47.6	29.6	25.4

Long-Term Assets		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Net Property, Plant & Equipment	52.5	51.2	49.2	39.6	37.6	37.0
	Goodwill	0.0	0.0	0.0	0.0	0.0	0.0
	Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0
	Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0
	Other Long-Term Assets	0.0	0.0	0.0	0.0	0.0	0.0
	Total Long-Term Assets	52.6	51.2	49.2	39.6	37.6	37.0
	Total Assets	73.2	73.1	73.1	60.0	57.5	58.3

Current Liabilities		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	Accounts Payable	2.6	2.1	1.3	1.2	1.3	2.0
	Short-Term Debt	1.3	2.3	3.2	3.9	3.7	3.5
	Other Current Liabilities	6.1	2.6	4.4	8.7	3.5	1.9
	Current Liabilities	10.0	7.0	8.9	14.3	8.8	7.4

Current Liabilities		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Accounts Payable	2.6	1.2	2.1	1.5	1.2	4.0
	Short-Term Debt	1.3	1.3	2.3	2.0	3.3	2.7
	Other Current Liabilities	6.1	3.3	2.6	3.0	2.9	3.1
	Current Liabilities	10.0	5.8	7.0	6.5	7.5	9.8

Long-Term Liabilities		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	Long-Term Debt	18.5	13.6	11.7	12.8	3.1	0.0
	Capital Leases	14.7	14.9	12.9	12.9	3.9	0.0
	Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0
	Total Liabilities	61.5	49.3	33.1	31.4	11.9	7.4

Long-Term Liabilities		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Long-Term Debt	18.5	13.5	13.6	13.7	11.7	11.7
	Capital Leases	14.7	14.8	14.9	14.9	12.9	12.9
	Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0
	Total Liabilities	61.5	50.5	49.3	39.5	38.3	39.5

Total Common Equity		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	Common Stock	0.1	0.1	0.1	0.1	0.1	0.0
	Retained Earnings	-272.2	-258.4	-257.3	-252.1	-240.6	-236.3
	Comprehensive Income	0.0	0.0	0.0	0.0	0.0	-11.2
	Total Common Equity	11.7	23.8	18.2	16.2	17.7	18.0

Total Common Equity		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Common Stock	0.1	0.1	0.1	0.1	0.1	0.1
	Retained Earnings	-272.2	-261.0	-258.4	-259.2	-258.8	-257.4
	Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0
	Total Common Equity	11.7	22.6	23.8	20.5	19.1	18.7

Other		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	Total Debt	19.8	15.9	14.9	16.7	6.8	0.0
	Book Value	11.7	23.8	18.2	16.2	17.7	18.0

Other		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Total Debt	19.8	14.8	15.9	15.6	14.9	14.4
	Book Value	11.7	22.6	23.8	20.5	19.1	18.7

Cash Flow From Operating Activities		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	Net Income	-13.3	-1.1	-5.2	-11.4	-4.3	-9.5
	Depreciation & Amortization	2.7	2.9	2.8	2.8	2.6	2.0
	Stock-Based Compensation	1.1	0.9	0.7	0.2	0.6	0.6
	Change Working Capital	2.5	-4.8	-0.4	-1.0	-2.5	0.0
	Change In Accounts Receivable	1.1	-2.8	1.5	-1.3	-0.8	1.3
	Change In Accounts Payable	4.6	0.3	-1.8	0.4	-1.7	0.6
	Change In Inventories	-1.4	-1.1	0.7	0.5	-0.3	-1.2
	Other Non-cash Items	-4.8	-1.4	-5.2	4.6	-1.5	0.6
	Cash from Operations	-7.0	-3.5	-7.4	-4.9	-5.1	-6.4

Cash Flow From Operating Activities		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Net Income	-11.2	-2.6	0.8	-0.3	-1.4	-0.1
	Depreciation & Amortization	0.8	0.8	0.6	0.6	1.0	0.7
	Stock-Based Compensation	0.3	0.3	0.3	0.2	0.2	0.2
	Change Working Capital	4.9	1.4	-3.0	-0.9	-1.2	0.3
	Change In Accounts Receivable	1.2	2.0	-2.3	0.2	0.6	-1.2
	Change In Accounts Payable	4.2	-0.1	0.2	0.4	-2.8	2.6
	Change In Inventories	-0.2	-0.1	-0.4	-0.7	0.5	-0.5
	Other Non-cash Items	0.0	0.0	-4.8	0.0	-0.2	-1.1
	Cash from Operations	-5.1	-0.2	-1.3	-0.4	-1.7	-0.1

Cash Flow From Investing Activities		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	Capital Expenditure	-2.4	-2.8	-1.4	-1.1	-1.1	-2.3
	Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0
	Investments	0.0	0.0	0.0	0.0	0.0	0.0
	Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0
	Other Investing Activities	-13.2	-16.4	-10.5	-1.4	0.0	0.0
	Cash from Investing	-15.6	-19.2	-11.9	-2.5	-1.1	-2.3

Cash Flow From Investing Activities		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Capital Expenditure	-0.3	-0.4	-0.1	-1.5	-0.7	-0.5
	Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0
	Investments	0.0	0.0	0.0	0.0	0.0	0.0
	Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0
	Other Investing Activities	-1.8	-2.4	-10.1	1.0	-0.8	-6.6
	Cash from Investing	-2.1	-2.8	-10.2	-0.5	-1.5	-7.1

Cash Flow From Financing Activities		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	Debt Repaid	-1.2	-0.9	0.0	0.0	0.0	-3.8
	Debt Issued	6.0	2.0	-1.8	10.0	6.8	0.0
	Issuance of Common Stock	4.9	5.8	0.2	9.8	3.5	12.2
	Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0
	Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0
	Other Financing Activities	17.7	16.0	15.2	4.5	2.9	0.1
	Cash from Financing	21.4	20.8	15.4	14.3	6.4	8.5

Cash Flow From Financing Activities		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Debt Repaid	0.0	0.0	-0.1	0.0	-0.4	-0.5
	Debt Issued	5.0	-1.1	0.4	0.7	0.9	0.0
	Issuance of Common Stock	0.0	1.2	2.2	1.5	1.6	0.5
	Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0
	Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0
	Other Financing Activities	6.7	2.5	9.8	-1.2	2.0	5.4
	Cash from Financing	6.7	2.5	11.9	0.3	3.3	5.4

Cash position		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	Net Change in Cash	-1.2	-1.9	-3.9	6.9	0.2	-0.2
	Closing Cash Balance	3.6	4.6	6.5	10.4	3.5	3.4

Cash position		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Net Change in Cash	-0.5	-0.5	0.5	-0.6	0.1	-1.8
	Closing Cash Balance	3.6	4.2	4.6	4.2	4.8	4.7

Free Cash Flow		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
	Free Cash Flow	-9.4	-6.3	-8.9	-6.0	-6.2	-8.7
	Real Free Cash Flow	-10.5	-7.2	-9.5	-6.1	-6.8	-9.3

Free Cash Flow		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Free Cash Flow	-5.5	-0.6	-1.4	-1.9	-2.4	-0.6
	Real Free Cash Flow	-5.8	-0.8	-1.7	-2.1	-2.6	-0.8

Nacenění		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
	P/E	-3.68	88.19	-14.37	-8.47	-5.47	-4.80
	P/EG	-0.01	-0.80	0.27	-0.04	0.08	0.55
	P/B	14.10	2.70	5.08	6.14	0.93	2.55
	P/S	8.29	2.11	3.56	3.39	0.62	1.74
	P/FCF	-7.53	-10.22	-10.48	-16.66	-2.66	-5.28
	P/OFC	-7.98	-18.19	-12.48	-20.37	-3.24	-7.17
	Price/EV	-4.14	55.34	-14.95	-15.63	-4.44	-3.57

Nacenění		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	P/E	-3.68	-14.63	11.31	-19.52	-11.04
	P/EG	-0.01	0.05	-0.03	0.40	-0.02
	P/B	14.10	7.55	2.82	2.22	2.51

Marže		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
	Gross Profit Margin	-10.2%	33.8%	17.6%	21.6%	25.2%	15.2%
	EBIT Margin	-220.3%	-0.5%	-16.7%	-38.5%	-16.8%	-36.6%
	EBITDA Margin	-220.3%	4.5%	-26.2%	-23.5%	-16.7%	-45.3%
	Operating Profit Margin	-225.3%	-9.6%	-38.2%	-23.5%	-20.8%	-44.5%
	Net Profit Margin	-225.4%	2.4%	-24.8%	-40.0%	-11.3%	-36.4%

Marže		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Gross Profit Margin	-10.2%	22.4%	40.6%	37.5%	21.9%
	EBIT Margin	-220.3%	-36.6%	12.9%	-1.1%	-17.0%
	EBITDA Margin	-204.2%	-36.6%	1.6%	6.5%	-6.7%
	Operating Profit Margin	-225.3%	-38.4%	-5.6%	-1.1%	-25.0%
	Net Profit Margin	-225.4%	-44.2%	17.7%	-7.6%	-15.2%

Finanční zdraví		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
	Current Ratio	2.06	3.44	2.32	1.85	2.00	2.18
	Quick Ratio	1.16	2.19	1.47	1.26	1.00	1.03
	Solvency Ratio	-0.17	0.05	-0.10	-0.28	-0.16	-1.01
	Cash Ratio	0.33	0.62	0.64	0.58	0.40	0.45
	Debt To Assets Ratio	0.27	0.22	0.29	0.35	0.23	0.00
	Debt To Equity Ratio	1.70	0.67	0.81	1.03	0.38	0.00
	Financial Leverage Ratio	6.28	3.07	2.82	2.93	1.67	1.41
	Debt Service Coverage Ratio	-7.25	0.98	-2.01	-1.78	-0.92	202.86
	Interest Coverage Ratio	-43.96	-3.05	-11.71	-52.40	27.72	169.09

Finanční zdraví		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Current Ratio	2.06	3.78	3.44	3.15	2.65
	Quick Ratio	1.16	2.26	2.19	1.86	1.63
	Solvency Ratio	-0.17	-0.06	0.04	0.00	0.01
	Cash Ratio	0.33	0.67	0.62	0.60	0.57
	Debt To Assets Ratio	0.27	0.20	0.22	0.26	0.26
	Debt To Equity Ratio	1.70	0.66	0.67	0.76	0.78
	Financial Leverage Ratio	6.28	3.23	3.07	2.93	3.01
	Debt Service Coverage Ratio	-6.72	-1.84	0.31	0.11	-0.04
	Interest Coverage Ratio	-43.96	-12.24	-1.72	-0.35	-7.96

Data na akcii		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
	Revenue Per Share	0.35	0.40	0.36	0.49	0.56	0.59
	Net Income Per Share	-0.16	0.01	-0.09	-0.19	-0.06	-0.21
	Cash Per Share	0.04	0.06	0.08	0.14	0.07	0.08
	Shareholders Equity Per Share	0.14	0.31	0.25	0.27	0.37	0.40
	Free Cash Flow Per Share	-0.12	-0.08	-0.12	-0.10	-0.13	-0.20
	Dividend Per Share	0.00	0.00	0.00	0.00	0.00	0.00

Data na akcii		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Revenue Per Share	0.06	0.08	0.11	0.10	0.10
	Net Income Per Share	-0.13	-0.04	0.02	-0.01	-0.01
	Cash Per Share	0.04	0.05	0.06	0.05	0.06
	Shareholders Equity Per Share	0.14	0.28	0.30	0.27	0.26
	Free Cash Flow Per Share	-0.07	-0.01	-0.02	-0.02	-0.03
	Dividend Per Share	0.00	0.00	0.00	0.00	0.00

Efektivita		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
	Effective Tax Rate	0.0%	166.1%	-24.0%	-2.9%	29.6%	-22.3%
	Receivables Turnover	3.44	3.06	4.43	4.47	6.49	7.69
	Payables Turnover	11.87	9.73	15.91	19.12	15.36	10.99
	Inventory Turnover	2.33	2.32	2.81	2.75	2.26	2.59
	Fixed Asset Turnover	0.59	0.62	0.85	1.39	2.26	2.94
	Working Capital Turnover Ratio	1.90	2.12	2.18	2.82	3.04	3.02

Efektivita		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Effective Tax Rate	0.0%	-11.2%	-83.8%	-74.0%	24.4%
	Receivables Turnover	0.70	0.81	0.84	1.09	1.07
	Payables Turnover	2.07	4.27	2.40	3.13	4.82
	Inventory Turnover	0.61	0.58	0.57	0.57	0.73
	Fixed Asset Turnover	0.09	0.13	0.17	0.19	0.19
	Working Capital Turnover Ratio	0.37	0.40	0.54	0.58	0.60

Dividendy		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
	Dividend Payout Ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
	Dividend Yield Percentage	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %

Dividendy		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
	Dividend Payout Ratio	0.00	0.00	0.00	0.00	0.00
	Dividend Yield Percentage	0.00	0.00	0.00	0.00	0.00

Placený obsah

Pro přístup na tuto stránku budete potřebovat placené členství.

Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.

Získat přístup Kontaktujte nás