Atomera Incorporated Financial Ratios — ATOM Stock

Profitability (USD)

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-543.39	-83.24	-58.49	-69.41	-76.89	-54.46	-41.65	-55.55	-77.98	-69.37	-80.35
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	64.55	39.84	52.53	79.03	100	78.8	94.91	8.89	-393.85
EBITDA Margin (%)	- -	- -	- -	-11,991.82	-5,325.2	-2,522.89	-23,775.81	-3,686	-4,193.72	-3,497.82	-13,311.85	-30,593.85
Operating Margin (%)	- -	- -	- -	-12,009.09	-5,338.62	-2,556.29	-24,064.52	-3,882.25	-4,587.96	-3,759.45	-14,322.96	-32,496.92
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-11,880	-5,242.68	-2,495.31	-23,996.77	-3,912	-4,565.71	-3,598.18	-13,655.56	-31,036.92
Profit Margin (%)	- -	- -	- -	-11,880	-5,242.68	-2,495.31	-23,996.77	-3,928.5	-4,565.71	-3,598.18	-13,655.56	-31,036.92
Net Income to Common Margin (%)	- -	- -	- -	-11,880	-5,242.68	-2,495.31	-23,996.77	-3,928.5	-4,565.71	-3,598.18	-13,655.56	-31,036.92
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	7	14	- -	- -	- -	- -	1	7	5	4	2	1
ST Debt	- -	14	- -	- -	- -	- -	- -	2	1	2	2	1
LT Debt	7	- -	- -	- -	- -	- -	1	5	4	2	- -	1
Total Debt/EBITDA	-2.03	-2.63	- -	- -	- -	-0.01	-0.05	-0.44	-0.3	-0.19	-0.11	-0.06
Net Debt/EBITDA	-2.02	-2.05	2.68	1.32	1.45	1.11	2.57	1.95	1.32	0.65	1.43	0.97
Total Debt/EBIT	-2.02	-2.62	- -	- -	- -	-0.01	-0.05	-0.42	-0.28	-0.18	-0.1	-0.06
Net Debt/EBIT	-2.02	-2.04	2.67	1.31	1.44	1.09	2.54	1.85	1.21	0.61	1.33	0.91
EBITDA to Interest Expense	-5.82	-2.84	-3.78	- -	- -	- -	- -	-115.19	-62.82	-99.16	-139.31	-331.43
EBITDA-CapEx/Interest Expense	-5.87	-2.85	-3.79	- -	- -	- -	- -	-116.04	-62.98	-99.32	-139.42	-332.25
EBIT to Interest Expense	-5.83	-2.85	-3.79	- -	- -	- -	- -	-121.32	-68.73	-106.58	-149.89	-352.05
Interest Expense	1	2	3	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-90,809.16	-2,438.16	-357.1	-612.42	-629.99	-887.43	-381.06	-459.88	-685.66	-845.06	-760.5	-1,145.7
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	1.61	17.36	17.26	11.25	1.88	3.87
Long-Term Debt/Capital (%)	-9.82	- -	- -	- -	- -	- -	-0.4	-3.09	-1.97	-1.03	-0.21	-0.3
Long-Term Debt/Total Assets (%)	8,122.98	- -	- -	- -	- -	- -	1.53	13.66	13.12	8.51	1.62	3.38
Total Debt/Equity (%)	-90.5	-109.94	- -	- -	- -	1.1	1.85	23.03	24.01	20.02	7.91	6.96
Total Debt/Capital (%)	-9.82	-20.92	- -	- -	- -	-0.11	-0.46	-4.1	-2.73	-1.82	-0.9	-0.53
Total Debt/Total Assets (%)	8,122.98	421.78	- -	- -	- -	1	1.76	18.13	18.25	15.14	6.81	6.06
Net Debt to Equity	-90.22	-85.57	-103.37	-103.03	-106.69	-107.98	-101.6	-101.12	-104.28	-69.3	-102.8	-104.51
Net Debt/Capital (%)	-9.79	-15.56	21.77	13.74	13.44	9.92	20.25	15.27	10.61	5.94	10.51	7.4
EBITDA	-3	-5	-10	-13	-13	-13	-15	-15	-16	-19	-18	-20
EBITDA-CapEx	-3	-5	-10	-13	-13	-13	-15	-15	-16	-19	-18	-20
Operating Income (Loss)	-3	-5	-10	-13	-13	-14	-15	-16	-18	-21	-19	-21

Liquidity (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.03	0.19	25.91	18.3	11.75	10.13	26.2	10.42	7.28	5.12	7.49	9.6
Current Ratio	0.08	0.2	26.01	18.68	11.97	10.22	26.29	10.54	7.43	5.35	7.58	9.8
Quick Ratio	0.03	0.19	25.91	18.42	11.87	10.13	26.2	10.42	7.28	5.29	7.51	9.63
CFO/Avg Current Liab	- -	-0.51	-0.77	-9.38	-7.64	-6.76	-8.28	-5.92	-4.42	-4.33	-3.58	-5.33
Common Equity/Total Assets	-90,809.16	-2,438.16	-357.1	-612.42	-629.99	-887.43	-381.06	-459.88	-685.66	-845.06	-760.5	-1,145.7
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	1.61	17.36	17.26	11.25	1.88	3.87
Long-Term Debt/Capital (%)	-9.82	- -	- -	- -	- -	- -	-0.4	-3.09	-1.97	-1.03	-0.21	-0.3
Long-Term Debt/Total Assets (%)	8,122.98	- -	- -	- -	- -	- -	1.53	13.66	13.12	8.51	1.62	3.38
Total Debt/Equity (%)	-90.5	-109.94	- -	- -	- -	1.1	1.85	23.03	24.01	20.02	7.91	6.96
Total Debt/Capital (%)	-9.82	-20.92	- -	- -	- -	-0.11	-0.46	-4.1	-2.73	-1.82	-0.9	-0.53
Total Debt/Total Assets (%)	8,122.98	421.78	- -	- -	- -	1	1.76	18.13	18.25	15.14	6.81	6.06
CFO/Total Liabilities	-35.13	-26.52	-659.46	-978.82	-606.64	-708.99	-588.63	-162.01	-194.84	-248.46	-327.06	-548.34
CFO/CapEx	-97.82	-1,096.75	-242.82	-154.82	-424.91	-204.08	-92.11	-114.14	-320.49	-469.58	-945.43	-303.49
Altman's Z-Score	-1,414.35	-44.1	17.24	23.3	3.58	5.68	82.84	28.38	2.56	3.95	34.94	-18.34

Working Capital (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	2	1.67	5.76	- -	- -	- -	- -	45	21.67
Days Sales Outstanding	- -	- -	- -	182.5	218.85	63.34	- -	- -	- -	- -	8.11	16.85
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	0.14	0.54	0.76	0.03	- -	0.22	0.06	0.22	0.58
Accounts Payable Turnover Days	- -	- -	- -	2,578.4	673.28	478.25	10,627.12	- -	1,656.02	6,615.62	1,646.95	625.39
Cash Conversion Cycle	- -	- -	- -	-2,395.9	-454.43	-414.91	-10,627.12	- -	-1,656.02	-6,615.62	-1,638.84	-608.54
Inventory to Cash Days	- -	- -	- -	182.5	218.85	63.34	- -	- -	- -	- -	8.11	16.85
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	38	52	36	49	302	453	144	174	316	- -
- Cash & Cash Equivalents	- -	3	27	17	19	15	38	29	21	13	26	19
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	7	14	- -	- -	- -	- -	1	7	5	4	2	1
Enterprise Value	7	11	12	35	17	34	264	430	128	158	291	-18
Total Capital	-67	-69	-96	-109	-122	-135	-149	-159	-178	-199	-220	-240
Total Debt/Capital (%)	-9.82	-20.92	- -	- -	- -	-0.11	-0.46	-4.1	-2.73	-1.82	-0.9	-0.53
Total Debt / EV	1	1.28	- -	- -	- -	- -	- -	0.02	0.04	0.02	0.01	-0.07
EV/Sales	- -	- -	- -	319.34	70.68	63.99	4,265.64	1,075.94	334.37	286.62	2,155.02	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	38	52	36	49	302	453	144	174	316	- -
Diluted Enterprise Value	7	11	12	35	17	34	264	430	128	165	292	-18
EV per Share	0.58	0.99	2.05	2.9	1.37	2.15	14.1	19.13	5.52	6.37	10.69	- -
TTM Sales	- -	- -	- -	- -	- -	1	- -	- -	- -	1	- -	- -
TTM EBITDA	-3	-5	-10	-13	-13	-13	-15	-15	-16	-19	-18	-20
TTM Operating Income	-3	-5	-10	-13	-13	-14	-15	-16	-18	-21	-19	-21
TTM Cash Flow to Firm	-2	-2	-4	-9	-10	-10	-12	-12	-12	-14	-13	-15
TTM Free Cash Flow to Firm	-2	-2	-4	-9	-10	-10	-12	-12	-12	-14	-13	-15

Multiples (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-5.66	-5.69	-3.73	-4.71	-25.28	-36.7	-11.56	-11.95	-23.88	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	7	11	12	35	17	34	264	430	128	158	291	-18
Low Price	- -	- -	6	2.45	2.33	2.46	2.53	13.23	5.75	4.96	2.31	1.89
EV/Sales	- -	- -	- -	319.34	70.68	63.99	4,265.64	1,075.94	334.37	286.62	2,155.02	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-3.42	-4.62	-5.11	-4.42	-10.1	-33.91	-15.26	-8.88	-7.52	- -
Price/Earnings High	- -	- -	-4.62	-7.09	-7.85	-6.96	-20.8	-67.46	-28.25	-13.41	-21.48	- -
Price/Earnings Low	- -	- -	-2.7	-2.27	-2.29	-2.93	-3.19	-18.94	-7.63	-6.2	-3.41	- -
Price/Book Value	- -	- -	-0.4	-0.48	-0.3	-0.36	-2.01	-2.73	-0.79	-0.85	-1.43	- -
Price/Book Value Average	- -	- -	-0.45	-0.55	-0.54	-0.43	-1	-3.21	-1.45	-0.87	-0.63	- -
Price/Book Value High	- -	- -	-0.61	-0.85	-0.83	-0.68	-2.06	-6.39	-2.69	-1.31	-1.79	- -
Price/Book Value Low	- -	- -	-0.36	-0.27	-0.24	-0.29	-0.32	-1.79	-0.73	-0.6	-0.28	- -
Price/Tangible Book Value	- -	- -	1.48	3.11	2.05	3.55	8.08	15.95	7.09	9.55	12.59	- -
Price/Tangible Book Value Average	- -	- -	1.67	3.58	3.71	4.27	4.02	18.78	13.1	9.68	5.53	- -
Price/Tangible Book Value High	- -	- -	2.25	5.49	5.7	6.72	8.29	37.35	24.26	14.61	15.79	- -
Price/Tangible Book Value Low	- -	- -	1.32	1.76	1.66	2.83	1.27	10.48	6.55	6.76	2.51	- -
Price/Sales	- -	- -	- -	477.24	147.64	91.6	4,866.45	1,131.35	377.06	315.51	2,338.65	- -
Price/Sales Average	- -	- -	- -	549.33	267.81	110.25	2,424.34	1,332.22	696.55	319.65	1,026.74	- -
Price/Sales High	- -	- -	- -	842.07	411.54	173.69	4,990.45	2,650.12	1,290	482.5	2,933.39	- -
Price/Sales Low	- -	- -	- -	270.03	119.86	73.16	765.2	743.92	348.57	223.25	465.71	- -
Price/Cash Flow	- -	- -	-5.64	-5.65	-3.72	-4.69	-25	-36.37	-11.52	-11.92	-23.85	- -
Price/Cash Flow Average	- -	- -	-6.35	-6.51	-6.74	-5.65	-12.46	-42.83	-21.29	-12.08	-10.47	- -
Price/Cash Flow High	- -	- -	-8.57	-9.97	-10.36	-8.89	-25.64	-85.21	-39.43	-18.23	-29.92	- -
Price/Cash Flow Low	- -	- -	-5.01	-3.2	-3.02	-3.75	-3.93	-23.92	-10.65	-8.43	-4.75	- -
Price/Free Cash Flow Average	- -	- -	-6.37	-6.55	-6.76	-5.67	-12.59	-43.21	-21.35	-12.1	-10.48	- -
Price/Free Cash Flow High	- -	- -	-8.6	-10.04	-10.38	-8.94	-25.92	-85.96	-39.55	-18.27	-29.95	- -
Price/Free Cash Flow Low	- -	- -	-5.04	-3.22	-3.02	-3.77	-3.97	-24.13	-10.69	-8.45	-4.76	- -
EV/Sales Average	- -	- -	- -	391.43	190.85	82.64	1,823.53	1,276.81	653.87	303.37	850.49	- -
EV/Sales High	- -	- -	- -	684.17	334.58	146.07	4,389.65	2,594.71	1,247.32	466.22	2,757.14	- -
EV/Sales Low	- -	- -	- -	112.13	42.9	45.55	164.4	688.52	305.88	206.97	289.46	- -
EV/EBITDA Average	-2.02	-2.05	-1.65	-3.26	-3.58	-3.28	-7.67	-34.64	-15.59	-8.67	-6.39	0.9
EV/EBITDA High	-2.02	-2.05	-3.16	-5.71	-6.28	-5.79	-18.46	-70.39	-29.74	-13.33	-20.71	0.9
EV/EBITDA Low	-2.02	-2.05	-0.74	-0.94	-0.81	-1.81	-0.69	-18.68	-7.29	-5.92	-2.17	0.9
EV/EBIT Average	-2.02	-2.04	-1.64	-3.26	-3.57	-3.23	-7.58	-32.89	-14.25	-8.07	-5.94	0.85
EV/EBIT High	-2.02	-2.04	-3.15	-5.7	-6.27	-5.71	-18.24	-66.84	-27.19	-12.4	-19.25	0.85
EV/EBIT Low	-2.02	-2.04	-0.74	-0.93	-0.8	-1.78	-0.68	-17.74	-6.67	-5.51	-2.02	0.85
Last Price	- -	- -	6.75	4.33	2.87	3.08	16.09	20.12	6.22	7.01	11.6	2.21
High Price	- -	- -	10.25	7.64	8	5.84	16.5	47.13	21.28	10.72	14.55	17.55
Enterprise Value Average	7	11	16	43	47	44	113	511	250	167	115	-18
Enterprise Value High	7	11	32	75	82	78	272	1,038	476	256	372	-18
Enterprise Value Low	7	11	7	12	11	24	10	275	117	114	39	-18

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	11	11	12	12	15	17	22	23	24	26	31	32
Diluted Weighted Avg Shares	11	11	6	12	13	16	19	22	23	25	27	- -
Basic Weighted Avg Shares	11	11	6	12	13	16	19	22	23	25	27	- -
Revenue per Share	- -	- -	- -	0.01	0.02	0.03	- -	0.02	0.02	0.02	- -	- -
EBITDA per Share	-0.29	-0.48	-1.76	-1.09	-1.04	-0.85	-0.79	-0.66	-0.69	-0.78	-0.66	- -
Operating Income per Share	-0.29	-0.49	-1.76	-1.09	-1.04	-0.86	-0.8	-0.69	-0.76	-0.84	-0.71	- -
Basic EPS, GAAP	-0.34	-0.84	-2.22	-1.08	-1.02	-0.84	-0.79	-0.7	-0.75	-0.8	-0.68	- -
Basic EPS from Cont Ops	-0.34	-0.84	-2.22	-1.08	-1.02	-0.84	-0.79	-0.7	-0.75	-0.8	-0.68	- -
Diluted EPS, GAAP	-0.34	-0.84	-2.22	-1.08	-1.02	-0.84	-0.79	-0.7	-0.75	-0.8	-0.68	- -
Diluted EPS from Cont Ops	-0.34	-0.84	-2.22	-1.08	-1.02	-0.84	-0.79	-0.7	-0.75	-0.8	-0.68	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.23	-0.39	-1.2	-0.77	-0.77	-0.66	-0.64	-0.55	-0.54	-0.59	-0.49	- -
Free Cash Flow per Basic Share	-0.23	-0.39	-1.2	-0.77	-0.77	-0.66	-0.65	-0.56	-0.54	-0.59	-0.49	- -
Cash & Equivalents per Share	- -	0.28	4.7	1.43	1.5	0.94	2.02	1.28	0.91	0.79	0.98	- -
Book Value per Share	-6.52	-7.36	-16.89	-8.99	-9.64	-8.53	-8.01	-7.37	-7.91	-8.2	-8.14	- -
Tangible Book Value per Share	-0.64	-1.16	4.55	1.39	1.4	0.87	1.99	1.26	0.88	0.73	0.92	- -

Atomera Incorporated

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)