Loading...
XSTOKOPY
Market cap7mUSD
Oct 23, Last price  
0.10SEK
Name

Kopy Goldfields AB (publ)

Chart & Performance

D1W1MN
XSTO:KOPY chart
P/E
—
P/S
0.08
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
60.92%
Rev. gr., 5y
26.11%
Revenues
86m
-25.30%
56,16173,23064,066470,232273,13644,2645,177,295829,356286,68700656,614,10498,841,00089,578,000115,775,00086,485,000
Net income
-1m
L-95.47%
0000001,671,6900000019,152,0007,716,000-29,480,000-1,334,000
CFO
-17m
L-62.78%
309,0130000000000017,350,00010,717,000-46,399,000-17,272,000
Earnings
Mar 21, 2025

Profile

Kopy Goldfields AB (publ) operates as a gold exploration and production company in Sweden. The company focuses on the exploration, evaluation, and production of gold and silver deposits in the Khabarovsk region and Bodaibo district of the Irkutsk region of Russia. It holds interests in the Krasny gold project comprising two bedrock licenses and one alluvial gold license located in the Irkutsk region of Russia. As of December 31, 2021, the company operated two bedrock mines, such as the Yubileyniy and Perevalnoe; and two placer mines, including the Buor-Sala and Khayarylakh located in the Khabarovsk region of Russia. The company is headquartered in Stockholm, Sweden.
URL
https://www.kopygoldfields.com/
IPO date
Aug 27, 2010
Employees
1,163
Domiciled in
SE
Incorporated in
SE

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
86,485
-25.30%
115,775
29.24%
89,578
-9.37%
Cost of revenue
61,219
121,004
67,729
Unusual Expense (Income)
NOPBT
25,266
(5,229)
21,849
NOPBT Margin
29.21%
24.39%
Operating Taxes
333
(4,298)
2,925
Tax Rate
1.32%
13.39%
NOPAT
24,933
(931)
18,924
Net income
(1,334)
-95.47%
(29,480)
-482.06%
7,716
-59.71%
Dividends
Dividend yield
Proceeds from repurchase of equity
817
698
BB yield
-0.22%
-0.04%
Debt
Debt current
145,564
121,861
4,272
Long-term debt
3,572
7,746
40,484
Deferred revenue
26,094
Other long-term liabilities
3,668
5,435
3,598
Net debt
(202,438)
(249,633)
(223,927)
Cash flow
Cash from operating activities
(17,272)
(46,399)
10,717
CAPEX
(28,311)
(26,022)
(26,843)
Cash from investing activities
(36,133)
(35,100)
(28,376)
Cash from financing activities
49,061
81,647
13,416
FCF
(37,921)
(35,673)
(12,224)
Balance
Cash
1,949
6,293
6,145
Long term investments
349,625
372,947
262,538
Excess cash
347,250
373,451
264,204
Stockholders' equity
(389,518)
69,532
98,464
Invested Capital
653,240
142,890
72,781
ROIC
6.26%
29.81%
ROCE
9.58%
12.76%
EV
Common stock shares outstanding
903,204
899,097
889,805
Price
0.37
-10.32%
0.41
-79.53%
1.99
-2.07%
Market cap
329,670
-9.91%
365,932
-79.31%
1,768,932
6.65%
EV
127,231
476,111
1,949,184
EBITDA
30,807
6,897
33,813
EV/EBITDA
4.13
69.03
57.65
Interest
17,124
11,867
6,919
Interest/NOPBT
67.77%
31.67%