Odyssey Marine Exploration Financial Statements (OMEX)
|
|
|
|
Report date
|
|
|
11.08.2022 |
31.03.2023 |
17.05.2024 |
31.03.2025 |
31.03.2026 |
|
31.03.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
0.921 |
1.33 |
0.804 |
0.769 |
0.354 |
|
0.354 |
|
Operating Income, bln rub |
|
|
-15.0 |
-17.9 |
-10.3 |
-12.0 |
-13.4 |
|
-13.4 |
|
EBITDA, bln rub |
? |
|
-10.7 |
-27.3 |
1.58 |
13.0 |
-43.5 |
|
-31.9 |
|
Net profit, bln rub |
? |
|
-9.96 |
-22.1 |
5.35 |
15.7 |
-43.1 |
|
-43.1 |
|
|
OCF, bln rub |
? |
|
-5.43 |
-10.2 |
-10.2 |
0.642 |
-8.85 |
|
-8.85 |
|
CAPEX, bln rub |
? |
|
0.019 |
1.48 |
1.35 |
0.084 |
0.016 |
|
0.016 |
|
FCF, bln rub |
? |
|
-5.44 |
-11.7 |
-11.5 |
0.558 |
-8.87 |
|
-8.87 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
6.32 |
9.43 |
6.84 |
9.67 |
11.0 |
|
11.0 |
|
Cost of production, bln rub |
|
|
9.55 |
9.76 |
4.30 |
3.10 |
2.81 |
|
2.81 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
10.8 |
2.30 |
5.04 |
6.52 |
4.94 |
|
1 354 |
|
|
Assets, bln rub |
|
|
8.91 |
13.9 |
22.8 |
18.5 |
15.8 |
|
15.8 |
|
Net Assets, bln rub |
? |
|
-26.0 |
-44.5 |
-32.5 |
-16.2 |
-37.6 |
|
-37.6 |
|
Debt, bln rub |
|
|
42.4 |
22.7 |
23.4 |
22.9 |
5.00 |
|
5.00 |
|
Cash, bln rub |
|
|
2.27 |
1.44 |
4.02 |
4.79 |
3.52 |
|
3.52 |
|
Net debt, bln rub |
|
|
40.1 |
21.3 |
19.4 |
18.1 |
1.48 |
|
1.48 |
|
|
Ordinary share price, rub |
|
|
5.20 |
3.88 |
4.65 |
0.720 |
1.96 |
|
1.30 |
|
Number of ordinary shares, mln |
|
|
13.3 |
17.3 |
19.9 |
21.0 |
39.3 |
|
39.3 |
|
|
Market cap, bln rub |
|
|
69 |
67 |
93 |
15 |
77 |
|
51 |
|
EV, bln rub |
? |
|
109 |
88 |
112 |
33 |
78 |
|
52 |
|
Book value, bln rub |
|
|
-28 |
-46 |
-34 |
-18 |
-39 |
|
-39 |
|
|
EPS, rub |
? |
|
-0.75 |
-1.28 |
0.27 |
0.75 |
-1.10 |
|
-1.10 |
|
FCF/share, rub |
|
|
-0.41 |
-0.68 |
-0.58 |
0.03 |
-0.23 |
|
-0.23 |
|
BV/share, rub |
|
|
-2.09 |
-2.67 |
-1.72 |
-0.86 |
-1.01 |
|
-1.01 |
|
|
EBITDA margin, % |
? |
|
-1 165% |
-2 043% |
196.2% |
1 687% |
-12 286% |
|
-9 020% |
|
Net margin, % |
? |
|
-1 081% |
-1 654% |
665.1% |
2 037% |
-12 181% |
|
-12 181% |
|
FCF yield, % |
? |
|
-7.87% |
-17.4% |
-12.4% |
3.69% |
-11.5% |
|
-17.4% |
|
ROE, % |
? |
|
38.2% |
49.6% |
-16.5% |
-96.4% |
114.4% |
|
114.4% |
|
ROA, % |
? |
|
-111.8% |
-159.2% |
23.5% |
84.7% |
-272.0% |
|
-272.0% |
|
|
P/E |
? |
|
-6.94 |
-3.04 |
17.3 |
0.96 |
-1.79 |
|
-1.18 |
|
P/FCF |
|
|
-12.7 |
-5.75 |
-8.05 |
27.1 |
-8.68 |
|
-5.73 |
|
P/S |
? |
|
75.1 |
50.3 |
115.4 |
19.6 |
217.5 |
|
143.7 |
|
P/BV |
? |
|
-2.48 |
-1.45 |
-2.70 |
-0.84 |
-1.95 |
|
-1.29 |
|
EV/EBITDA |
? |
|
-10.2 |
-3.24 |
71.1 |
2.56 |
-1.80 |
|
-1.64 |
|
Debt/EBITDA |
|
|
-3.74 |
-0.78 |
12.3 |
1.40 |
-0.03 |
|
-0.05 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
2.08% |
110.7% |
167.6% |
11.0% |
4.55% |
|
4.55% |
|
| Odyssey Marine Exploration shareholders |
