Market Cap : 55.8 M | Enterprise Value : 64.94 M | PE Ratio : At Loss | PB Ratio : 3.03 |
---|
AMEX:EMAN has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
AMEX:EMAN has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. eMagin's annualized return on capital (ROC %) for the quarter that ended in Dec. 2021 was -16.38%.
As of today (2022-05-17), eMagin's WACC % is 11.44%. eMagin's ROC % is -24.75% (calculated using TTM income statement data). eMagin earns returns that do not match up to its cost of capital. It will destroy value as it grows.
The historical data trend for eMagin's ROC % can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
eMagin's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2021 is calculated as:
ROC % (A: Dec. 2021 ) | ||||||
= | NOPAT | / | Average Invested Capital | |||
= | Operating Income * ( 1 - Tax Rate % ) | / | ( (Invested Capital (A: Dec. 2020 ) | + | Invested Capital (A: Dec. 2021 )) | / count ) |
= | -9.962 * ( 1 - 0% ) | / | ( (36.422 | + | 43.574) | / 2 ) |
= | -9.962 | / | 39.998 | |||
= | -24.91 % |
where
Invested Capital | (A: Dec. 2020 ) | |||||||||||
= | Total Assets | - | Accounts Payable & Accrued Expense | - | Excess Cash | |||||||
= | Total Assets | - | Accounts Payable & Accrued Expense | - | ( Cash, Cash Equivalents, Marketable Securities | - | max(0, Total Current Liabilities | - | Total Current Assets | + | Cash, Cash Equivalents, Marketable Securities | )) |
= | 47.636 | - | 2.899 | - | ( 8.315 | - | max(0, 14.266 | - | 26.328 | + | 8.315 | )) |
= | 36.422 |
Invested Capital | (A: Dec. 2021 ) | |||||||||||
= | Total Assets | - | Accounts Payable & Accrued Expense | - | Excess Cash | |||||||
= | Total Assets | - | Accounts Payable & Accrued Expense | - | ( Cash, Cash Equivalents, Marketable Securities | - | max(0, Total Current Liabilities | - | Total Current Assets | + | Cash, Cash Equivalents, Marketable Securities | )) |
= | 51.368 | - | 2.07 | - | ( 5.724 | - | max(0, 8.937 | - | 20.735 | + | 5.724 | )) |
= | 43.574 |
eMagin's annualized Return on Capital (ROC %) for the quarter that ended in Dec. 2021 is calculated as:
ROC % (Q: Dec. 2021 ) | ||||||
= | NOPAT | / | Average Invested Capital | |||
= | Operating Income * ( 1 - Tax Rate % ) | / | ( (Invested Capital (Q: Sep. 2021 ) | + | Invested Capital (Q: Dec. 2021 )) | / count ) |
= | -7.136 * ( 1 - 0% ) | / | ( (43.558 | + | 43.574) | / 2 ) |
= | -7.136 | / | 43.566 | |||
= | -16.38 % |
where
Invested Capital | (Q: Sep. 2021 ) | |||||||||||
= | Total Assets | - | Accounts Payable & Accrued Expense | - | Excess Cash | |||||||
= | Total Assets | - | Accounts Payable & Accrued Expense | - | ( Cash, Cash Equivalents, Marketable Securities | - | max(0, Total Current Liabilities | - | Total Current Assets | + | Cash, Cash Equivalents, Marketable Securities | )) |
= | 52.359 | - | 1.464 | - | ( 7.337 | - | max(0, 11.862 | - | 22.971 | + | 7.337 | )) |
= | 43.558 |
Invested Capital | (Q: Dec. 2021 ) | |||||||||||
= | Total Assets | - | Accounts Payable & Accrued Expense | - | Excess Cash | |||||||
= | Total Assets | - | Accounts Payable & Accrued Expense | - | ( Cash, Cash Equivalents, Marketable Securities | - | max(0, Total Current Liabilities | - | Total Current Assets | + | Cash, Cash Equivalents, Marketable Securities | )) |
= | 51.368 | - | 2.07 | - | ( 5.724 | - | max(0, 8.937 | - | 20.735 | + | 5.724 | )) |
= | 43.574 |
Note: The Operating Income data used here is four times the quarterly (Dec. 2021) data.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. The reason book values of debt and equity are used is because the book values are the capital the company received when issuing the debt or receiving the equity investments.
There are four key components to this definition. The first is the use of operating income or EBIT rather than net income in the numerator. The second is the tax adjustment to this operating income or EBIT, computed as a hypothetical tax based on an effective or marginal tax rate. The third is the use of book values for invested capital, rather than market values. The final is the timing difference; the capital invested is from the end of the prior year whereas the operating income or EBIT is the current year's number.
Why is ROC % important?
Because it costs money to raise capital. A firm that generates higher returns on investment than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, eMagin's WACC % is 11.44%. eMagin's ROC % is -24.75% (calculated using TTM income statement data). eMagin earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Like ROE % and ROA %, ROC % is calculated with only 12 months of data. Fluctuations in the company's earnings or business cycles can affect the ratio drastically. It is important to look at the ratio from a long term perspective.
Thank you for viewing the detailed overview of eMagin's ROC % provided by GuruFocus.com. Please click on the following links to see related term pages.
Cronson Paul C | director | C/O LARKSPUR CORP 445 PARK AVE NEW YORK NY 10022 |
Wittels Jill | director | 3006 NORTHUP WAY #103 BELLEVUE WA 98004 |
Richstone Ellen B | director | C/O SONUS NETWORKS, INC. 7 TECHNOLOGY PARK DRIVE WESTFORD MA 01886 |
Seay Stephen | director | 10500 N.E. 8TH STREET, SUITE 1400 BELLEVUE WA 98004 |
Sculley Andrew George Jr | officer: President/CEO | 260 BRIAR DRIVE MARTINEZ CA 94553 |
Braddom Eric | director | C/O EMAGIN CORPORATION 2070 ROUTE 52 BLDG 334 HOPEWELL JUNCTION NY 12533 |
Koch Mark A | officer: CFO | C/O DEL GLOBAL TECHNOLOGIES CORP. ONE COMMERCE PARK VALHALLA NY 10595 |
Awm Investment Company, Inc. | 10 percent owner | 527 MADISON AVENUE SUITE 2600 NEW YORK NY 10022 |
Brody Christopher Scott | director | STILLWATER LLC 655 MADISON AVE NEW YORK NY 10065 |
Costello Stephen | officer: S V P Strategic Partnerships | C/O EMAGIN CORPORATION 2070 ROUTE 52 BUILDING 334 HOPEWELL JUNCTION NY 12533 |
Polgar Leslie G | director | 3006 NORTHUP WAY SUITE 103 BELLEVUE WA 98004 |
Saltarelli Joseph | other: Sr. VP of Manufacturing | C/O EMAGIN CORPORATION 2070 ROUTE 52 BLDG 334 HOPEWELL JUNCTION NY 12533 |
Lucas Jeffrey P | officer: Chief Financial Officer | C/O EMAGIN CORP. 2070 ROUTE 52 HOPEWELL JUNCTION NY 12533 |
Ghosh Amalkumar | officer: Sr. VP, R&D | 2070 ROUTE 52 HOPEWELL JUNCTION NY 12533 |
Olivier Prache | officer: Sr. VP Product Development | 213 MANVILLE ROAD PLEASANTVILLE NY 10570 |
Other Sources
By Seekingalpha 2022-03-10
By Zacks 2020-11-24
By Seekingalpha 2020-05-14
By Seekingalpha 2021-11-12
By Seekingalpha 2020-08-13
By Seekingalpha 2020-12-04
By Zacks 2020-09-04
By Seekingalpha 2020-11-12
By Zacks 2021-01-12
By Zacks 2020-06-15
By Zacks 2021-11-04
By Seekingalpha 2021-03-18
By Zacks 2020-11-19