OTCM
LILMF
Market cap29mUSD
May 02, Last price
0.05USD
1D
-1.01%
1Q
-70.69%
IPO
-99.54%
Name
Lilium NV
Chart & Performance
Profile
Lilium N.V., a transportation company, engages in the research and development of electric vertical takeoff and landing aircrafts for use in high-speed air transport system for people and goods. Lilium N.V. was incorporated in 2015 and is headquartered in Wessling, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
Income | |||||
Revenues | |||||
Cost of revenue | 286,329 | 291,060 | |||
Unusual Expense (Income) | |||||
NOPBT | (286,329) | (291,060) | |||
NOPBT Margin | |||||
Operating Taxes | 334 | (326) | |||
Tax Rate | |||||
NOPAT | (286,663) | (290,734) | |||
Net income | (389,119) 53.76% | (253,064) -38.43% | |||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 104,699 | 127,740 | |||
BB yield | -16.21% | -35.41% | |||
Debt | |||||
Debt current | 2,943 | 2,616 | |||
Long-term debt | 17,402 | 19,322 | |||
Deferred revenue | 2,002 | ||||
Other long-term liabilities | 4,654 | 3,949 | |||
Net debt | (190,342) | (191,040) | |||
Cash flow | |||||
Cash from operating activities | (231,989) | (257,585) | |||
CAPEX | (28,671) | (9,142) | |||
Cash from investing activities | (119,749) | 190,294 | |||
Cash from financing activities | 254,876 | 117,084 | |||
FCF | (259,596) | (296,823) | |||
Balance | |||||
Cash | 195,006 | 199,568 | |||
Long term investments | 15,681 | 13,410 | |||
Excess cash | 210,687 | 212,978 | |||
Stockholders' equity | (971,701) | (639,292) | |||
Invested Capital | 1,022,610 | 854,088 | |||
ROIC | |||||
ROCE | |||||
EV | |||||
Common stock shares outstanding | 547,391 | 316,475 | |||
Price | 1.18 3.51% | 1.14 -83.55% | |||
Market cap | 645,921 79.03% | 360,781 -75.77% | |||
EV | 455,579 | 169,741 | |||
EBITDA | (273,635) | (282,793) | |||
EV/EBITDA | |||||
Interest | 882 | 443 | |||
Interest/NOPBT |