XWARPHR
Market cap10mUSD
Dec 23, Last price
3.68PLN
1D
-4.66%
1Q
-35.66%
Jan 2017
-79.16%
IPO
-84.83%
Name
Pharmena SA
Chart & Performance
Profile
Pharmena S.A., a biotechnology company, manufactures and sells active ingredients in various areas of medicines in Poland and internationally. The company offers dermatological cosmetics, including skin, hair, and nail care products, as well as dietary supplement for atherosclerosis prophylaxis. It offers its products under the Menavitin, Dermena, Allerco, and Thermi names. The company is developing 1-MNA, an anti-atherosclerosis drug which is under phase II clinical trial. Pharmena S.A. was founded in 2002 and is based in Lódz, Poland. Pharmena S.A. is a subsidiary of Pelion S.A.
Valuation
Title PLN in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 9,837 -48.29% | 19,022 25.04% | 15,213 53.16% | |||||||
Cost of revenue | 11,869 | 19,382 | 18,935 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (2,032) | (360) | (3,722) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 5,908 | 204 | 182 | |||||||
Tax Rate | ||||||||||
NOPAT | (7,940) | (564) | (3,904) | |||||||
Net income | 28,941 -1,890.90% | (1,616) -65.16% | (4,639) -33.33% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 69 | 316 | 292 | |||||||
Long-term debt | 295 | 704 | 1,272 | |||||||
Deferred revenue | (88) | |||||||||
Other long-term liabilities | 21 | 2,207 | 4,204 | |||||||
Net debt | (21,873) | (45,027) | (4) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 33,032 | 1,819 | (3,225) | |||||||
CAPEX | (314) | (226) | (319) | |||||||
Cash from investing activities | (3,132) | (219) | (248) | |||||||
Cash from financing activities | (9,261) | (1,466) | 3,214 | |||||||
FCF | (14,383) | 3,342 | (3,808) | |||||||
Balance | ||||||||||
Cash | 22,237 | 1,592 | 1,460 | |||||||
Long term investments | 44,455 | 108 | ||||||||
Excess cash | 21,745 | 45,096 | 807 | |||||||
Stockholders' equity | (21,951) | (49,909) | (49,298) | |||||||
Invested Capital | 44,381 | 45,660 | 48,575 | |||||||
ROIC | ||||||||||
ROCE | 8.47% | 586.14% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 11,138 | 11,138 | 11,110 | |||||||
Price | 7.10 26.79% | 5.60 -29.20% | 7.91 -12.11% | |||||||
Market cap | 79,078 26.79% | 62,371 -29.03% | 87,881 -11.11% | |||||||
EV | 56,910 | 17,042 | 87,621 | |||||||
EBITDA | (1,707) | 201 | (3,096) | |||||||
EV/EBITDA | 84.79 | |||||||||
Interest | 371 | 722 | 265 | |||||||
Interest/NOPBT |