XNASATOM
Market cap321mUSD
Jan 15, Last price
11.17USD
1D
20.11%
1Q
229.50%
Jan 2017
65.48%
IPO
39.63%
Name
Atomera Inc
Chart & Performance
Profile
Atomera Incorporated develops, commercializes, and licenses proprietary materials, processes, and technologies for the semiconductor industry in North America and the Asia Pacific. The company's lead technology is the Mears Silicon Technology, a thin film of reengineered silicon that can be applied as a transistor channel enhancement to CMOS-type transistors. Its customers include foundries, integrated device manufacturers, fabless semiconductor manufacturers, original equipment manufacturers, and electronic design automation companies. The company was formerly known as Mears Technologies, Inc. and changed its name to Atomera Incorporated in January 2016. Atomera Incorporated was incorporated in 2001 and is headquartered in Los Gatos, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 550 43.98% | 382 -4.50% | |||||||
Cost of revenue | 21,227 | 17,908 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (20,677) | (17,526) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | (85) | ||||||||
Tax Rate | |||||||||
NOPAT | (20,677) | (17,441) | |||||||
Net income | (19,790) 14.02% | (17,356) 10.45% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 13,505 | 5,763 | |||||||
BB yield | -7.78% | -4.00% | |||||||
Debt | |||||||||
Debt current | 3,184 | 1,371 | |||||||
Long-term debt | 5,682 | 8,385 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | (10,665) | (11,428) | |||||||
Cash flow | |||||||||
Cash from operating activities | (14,557) | (12,499) | |||||||
CAPEX | (31) | (39) | |||||||
Cash from investing activities | (6,751) | (39) | |||||||
Cash from financing activities | 12,715 | 5,023 | |||||||
FCF | (19,418) | (15,516) | |||||||
Balance | |||||||||
Cash | 19,531 | 21,184 | |||||||
Long term investments | |||||||||
Excess cash | 19,504 | 21,165 | |||||||
Stockholders' equity | (203,059) | (183,271) | |||||||
Invested Capital | 226,458 | 208,463 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 24,755 | 23,157 | |||||||
Price | 7.01 12.70% | 6.22 -69.09% | |||||||
Market cap | 173,533 20.48% | 144,037 -68.17% | |||||||
EV | 162,868 | 132,609 | |||||||
EBITDA | (19,238) | (16,020) | |||||||
EV/EBITDA | |||||||||
Interest | 194 | 255 | |||||||
Interest/NOPBT |