Loading...
XETRM0YN
Market cap43mUSD
Dec 23, Last price  
1.29EUR
1D
-1.53%
1Q
-73.29%
IPO
-97.89%
Name

Mynaric AG

Chart & Performance

D1W1MN
XETR:M0YN chart
P/E
—
P/S
5.97
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
17.45%
Rev. gr., 5y
3.59%
Revenues
5m
+21.89%
112,8901,295,4841,855,694471,4962,928,7594,517,724114,000679,0002,355,0004,422,0005,390,000
Net income
-94m
L+26.76%
2,600-195,826-840,782-1,843,007-6,921,221-7,778,085-9,896,000-20,642,000-45,477,000-73,782,000-93,528,000
CFO
-29m
L-42.56%
36,5519,771-1,419,430-1,646,688190,357-8,034,698-8,319,000-17,407,000-41,807,000-50,456,000-28,984,000
Earnings
Apr 22, 2025

Profile

Mynaric AG engages in developing and manufacturing advanced laser communication technology for long-distance data transmission between moving objects for wireless terrestrial, airborne, and space applications in Germany and internationally. The company offers CONDOR, an optical inter-satellite link flight terminal for satellite-to-satellite communications in space; and HAWK, an airborne flight terminal for air-to-air and air-to-ground links of airborne vehicles. Its products provide connectivity solutions to link satellites, high-altitude platforms, unmanned aerial vehicles, aircraft, and the ground. The company was incorporated in 2009 and is headquartered in Gilching, Germany.
URL
https://mynaric.com/
IPO date
Oct 30, 2017
Employees
328
Domiciled in
DE
Incorporated in
DE

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
5,390
21.89%
4,422
87.77%
2,355
246.83%
Cost of revenue
67,543
127,307
80,133
Unusual Expense (Income)
NOPBT
(62,153)
(122,885)
(77,778)
NOPBT Margin
Operating Taxes
(552)
(24)
1,791
Tax Rate
NOPAT
(61,601)
(122,861)
(79,569)
Net income
(93,528)
26.76%
(73,782)
62.24%
(45,477)
120.31%
Dividends
Dividend yield
Proceeds from repurchase of equity
12,769
10,939
58,239
BB yield
-9.04%
-11.87%
-26.93%
Debt
Debt current
8,726
14,965
1,638
Long-term debt
104,602
14,174
14,778
Deferred revenue
(1)
Other long-term liabilities
14,159
466
211
Net debt
89,370
18,374
(31,727)
Cash flow
Cash from operating activities
(28,984)
(50,456)
(41,807)
CAPEX
(4,851)
(11,299)
(10,958)
Cash from investing activities
(4,588)
(11,699)
(10,958)
Cash from financing activities
47,087
22,209
57,183
FCF
(68,901)
(126,532)
(88,972)
Balance
Cash
23,958
10,410
48,143
Long term investments
355
(1)
Excess cash
23,688
10,544
48,025
Stockholders' equity
(253,312)
(161,476)
(87,708)
Invested Capital
306,239
211,787
181,860
ROIC
ROCE
EV
Common stock shares outstanding
6,043
5,436
4,250
Price
23.36
37.78%
16.96
-66.67%
50.88
 
Market cap
141,194
53.18%
92,177
-57.37%
216,247
 
EV
230,564
110,551
184,520
EBITDA
(55,011)
(116,427)
(73,260)
EV/EBITDA
Interest
15,862
2,632
2,381
Interest/NOPBT