OPGEN, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.5149 USD | -3.21% |
|
-18.27% | +22.60% |
| Apr. 24 | OpGen Gets Notice of Noncompliance From Nasdaq | MT |
| Mar. 26 | Wall Street Set to Open Modestly Higher Tuesday Ahead Consumer Confidence Reading | MT |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 10.54 | 11.24 | 3.924 | 45.88 | 38.95 | 7.571 |
| Enterprise Value (EV) 1 | 9.99 | 8.562 | 4.376 | 55.36 | 28.05 | 14.95 |
| P/E ratio | - | -0.58 x | -0.15 x | -1.23 x | -0.87 x | -0.18 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 3.28 x | 3.81 x | 1.12 x | 10.9 x | 9.05 x | 2.9 x |
| EV / Revenue | 3.11 x | 2.91 x | 1.25 x | 13.1 x | 6.51 x | 5.74 x |
| EV / EBITDA | -0.68 x | -0.69 x | -0.44 x | -2.89 x | -1.38 x | -0.73 x |
| EV / FCF | -1.13 x | -1.32 x | -0.48 x | -5.46 x | -1.7 x | -0.99 x |
| FCF Yield | -88.4% | -76% | -207% | -18.3% | -58.9% | -102% |
| Price to Book | - | 3.4 x | 1.47 x | 2.41 x | 1.13 x | 1.08 x |
| Nbr of stocks (in thousands) | 5.64 | 21.6 | 174 | 1,124 | 1,948 | 2,685 |
| Reference price 2 | 1,868 | 520.0 | 22.60 | 40.80 | 20.00 | 2.820 |
| Announcement Date | 3/29/18 | 2/27/19 | 3/24/20 | 3/29/21 | 3/30/22 | 3/30/23 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3.211 | 2.946 | 3.499 | 4.214 | 4.306 | 2.607 |
| EBITDA 1 | -14.6 | -12.45 | -10.05 | -19.16 | -20.39 | -20.58 |
| EBIT 1 | -15.27 | -13.18 | -10.97 | -21.49 | -23.1 | -22.22 |
| Operating Margin | -475.42% | -447.35% | -313.59% | -510.02% | -536.51% | -852.18% |
| Earnings before Tax (EBT) 1 | -15.42 | -13.37 | -12.45 | -26.08 | -34.76 | -37.28 |
| Net income 1 | -15.42 | -13.37 | -12.45 | -26.21 | -34.81 | -37.28 |
| Net margin | -480.2% | -453.72% | -355.75% | -621.93% | -808.3% | -1,429.96% |
| EPS | - | -889.8 | -154.0 | -33.18 | -22.89 | -15.27 |
| Free Cash Flow 1 | -8.828 | -6.508 | -9.075 | -10.13 | -16.51 | -15.18 |
| FCF margin | -274.92% | -220.9% | -259.39% | -240.43% | -383.46% | -582.23% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/29/18 | 2/27/19 | 3/24/20 | 3/29/21 | 3/30/22 | 3/30/23 |
1USD in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 0.8116 | 1.239 | 1.426 | 0.4698 | 0.9672 | 0.4487 | 0.7216 | 0.9134 | 0.7361 | 0.699 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -6.023 | -5.087 | -5.919 | -5.846 | -5.272 | -13.51 | -9.935 | -5.07 | -5.156 | -3.566 |
| Operating Margin | -742.13% | -410.5% | -415.21% | -1,244.44% | -545.09% | -3,011.59% | -1,376.81% | -555.06% | -700.46% | -510.09% |
| Earnings before Tax (EBT) 1 | -7.087 | -6.057 | -6.862 | -6.804 | -5.84 | -14.1 | -10.53 | - | -5.827 | -4.063 |
| Net income 1 | -7.087 | -6.057 | -14.07 | -6.804 | -5.84 | -14.1 | -10.53 | - | -5.827 | -4.063 |
| Net margin | -873.14% | -488.79% | -987.15% | -1,448.37% | -603.84% | -3,143.23% | -1,459.85% | - | -791.6% | -581.24% |
| EPS 2 | -3.800 | -3.200 | -7.000 | -3.000 | -2.600 | -6.000 | -3.870 | - | -0.9300 | -0.4600 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/12/21 | 11/11/21 | 3/29/22 | 5/12/22 | 8/11/22 | 11/10/22 | 3/29/23 | 5/15/23 | 8/10/23 | 11/14/23 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 0.45 | 9.49 | - | 7.38 |
| Net Cash position 1 | 0.55 | 2.68 | - | - | 10.9 | - |
| Leverage (Debt/EBITDA) | - | - | -0.045 x | -0.4952 x | - | -0.3588 x |
| Free Cash Flow 1 | -8.83 | -6.51 | -9.08 | -10.1 | -16.5 | -15.2 |
| ROE (net income / shareholders' equity) | -675% | -568% | -327% | -206% | -112% | -153% |
| ROA (Net income/ Total Assets) | -122% | -106% | -70.8% | -44.7% | -23.8% | -28.5% |
| Assets 1 | 12.61 | 12.63 | 17.58 | 58.7 | 146.3 | 130.9 |
| Book Value Per Share | - | 153.0 | 15.40 | 16.90 | 17.70 | 2.610 |
| Cash Flow per Share | - | 212.0 | 9.700 | 10.70 | 15.50 | 2.570 |
| Capex 1 | 0.28 | 0.15 | 0.03 | 0.13 | 1.98 | 0.59 |
| Capex / Sales | 8.63% | 5.02% | 0.91% | 3.09% | 46.07% | 22.66% |
| Announcement Date | 3/29/18 | 2/27/19 | 3/24/20 | 3/29/21 | 3/30/22 | 3/30/23 |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +22.60% | 6.5M | |
| +1.51% | 42.75B | |
| +8.57% | 41.34B | |
| +49.22% | 41.61B | |
| -12.36% | 26.59B | |
| +8.92% | 25.49B | |
| -25.13% | 18.12B | |
| +29.17% | 12.24B | |
| -3.12% | 11.76B | |
| +6.35% | 11B |
- Stock Market
- Equities
- OPGN Stock
- Financials OpGen, Inc.
