Отчетность GeoPark Limited
Капитализация
Отчетность Годовая
Квартальная
|
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
|
|
|
|
0.4501 |
0.56 |
0.2964 |
0.1614 |
0.2574 |
0.6416 |
0.8531 |
1.3206 |
0.8843 |
0.7108 |
|
0.5442 |
|
|
Выручка, млрд $
|
0.0028 |
0.006 |
0.011 |
0.0384 |
0.0448 |
0.08 |
0.112 |
0.25 |
0.338 |
0.429 |
0.21 |
0.193 |
0.33 |
0.6012 |
0.6289 |
0.3937 |
0.6885 |
1.05 |
0.93 |
0.7566 |
|
|
Чистая прибыль, млрд $
|
-0.0032 |
-0.0113 |
-0.0138 |
0.0037 |
-0.008 |
0.004 |
0.0001 |
0.012 |
0.022 |
0.008 |
-0.234 |
-0.049 |
-0.024 |
0.0724 |
0.0578 |
-0.233 |
0.0611 |
0.2244 |
0.2253 |
0.1111 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
0.6461 |
0.8019 |
0.5923 |
0.4465 |
0.5275 |
1.16 |
1.63 |
1.36 |
1.26 |
1.28 |
0.9435 |
0.9001 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2125 |
0.1536 |
0.061 |
0.2989 |
0.4291 |
0.4221 |
0.3287 |
|
|
EBITDA, млрд $
|
-0.0026 |
-0.0104 |
-0.0117 |
0.0062 |
0.0092 |
0.0323 |
0.0356 |
0.0926 |
0.1331 |
0.1421 |
-0.0789 |
0.06 |
0.132 |
0.3047 |
0.2591 |
0.1791 |
0.3879 |
0.5251 |
0.5074 |
0.4561 |
|
|
FCF, млрд $
|
-0.0028 |
-0.0253 |
-0.0414 |
-0.0451 |
-0.0192 |
-0.032 |
-0.048 |
-0.066 |
-0.088 |
-0.007 |
-0.023 |
0.044 |
0.037 |
0.1315 |
0.1091 |
0.0934 |
0.0875 |
0.2987 |
0.3992 |
0.0744 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1422 |
0.2562 |
0.2354 |
0.1687 |
0.2168 |
0.4675 |
0.4875 |
0.2734 |
|
|
Баланс стоимость, млрд $
|
-0.0056 |
-0.0146 |
-0.0243 |
-0.0192 |
-0.0221 |
-0.0165 |
0.0957 |
0.1217 |
0.1514 |
0.1681 |
-0.0809 |
-0.1329 |
-0.1564 |
0.143 |
0.1329 |
-0.1092 |
-0.0619 |
0.1156 |
0.1294 |
0.176 |
|
|
Операционная прибыль, млрд $
|
-0.0024 |
-0.0078 |
-0.01 |
0.0087 |
-0.0038 |
0.017 |
0.036 |
0.041 |
0.084 |
0.081 |
-0.053 |
-0.0286 |
0.093 |
0.2565 |
0.1536 |
0.061 |
0.2989 |
0.4291 |
0.4211 |
0.3287 |
|
|
Операционные расходы, млрд $
|
|
0.0098 |
0.0132 |
0.0106 |
0.0115 |
0.0189 |
0.0215 |
0.0795 |
0.0731 |
0.1155 |
0.0702 |
0.05 |
0.056 |
0.0729 |
0.0953 |
0.0828 |
0.0752 |
0.068 |
0.1601 |
0.0579 |
|
|
CAPEX, млрд $
|
0.0035 |
0.018 |
0.0388 |
0.0581 |
0.0404 |
0.061 |
0.101 |
0.198 |
0.228 |
0.238 |
0.049 |
0.039 |
0.106 |
0.1247 |
0.1263 |
0.0753 |
0.1293 |
0.1688 |
0.1317 |
0.199 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.15 |
0.16 |
0.13 |
0.06 |
0.1 |
0.1067 |
0.1466 |
0.1656 |
0.174 |
0.2024 |
0.3112 |
0.2583 |
0.2583 |
0.2309 |
0.1825 |
0.1823 |
0.1928 |
0.1997 |
|
|
Чистая прибыль, млрд $
|
0.01 |
-169 |
-0.09 |
-0.02 |
0 |
-0.1192 |
-0.0103 |
-0.0025 |
0.037 |
0.0369 |
0.0679 |
0.0734 |
0.0734 |
0.0522 |
0.0263 |
0.0338 |
0.0248 |
0.0263 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
1.41 |
1.19 |
1.08 |
1.25 |
0.9815 |
1.0152 |
0.9909 |
0.8979 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.1434 |
0.1069 |
0.1569 |
0.0817 |
0.0766 |
0.071 |
0.0892 |
0.0841 |
|
|
EBITDA, млрд $
|
0.09 |
0.09 |
0.07 |
0.02 |
0.06 |
0.0501 |
0.0875 |
0.0959 |
0.1091 |
0.119 |
0.1781 |
0.1283 |
0.1783 |
0.101 |
0.0998 |
0.1055 |
0.1191 |
0.1187 |
|
|
FCF, млрд $
|
0.03 |
0.04 |
-0.01 |
0 |
0.0125 |
0.051 |
-0.0074 |
0.0087 |
-0.000287 |
0.044 |
0.0908 |
0.0977 |
0.1411 |
0.1134 |
0.047 |
-0.0376 |
0.0485 |
0.044 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.0364 |
0.0425 |
0.0499 |
0.088 |
0.1232 |
0.1411 |
0.1411 |
0.1134 |
0.0919 |
0.0058 |
0.0926 |
0.1106 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
-0.3894 |
-0.3912 |
-0.3525 |
-0.3148 |
0.0196 |
0.0825 |
0.0825 |
0.1156 |
0.1294 |
0.1473 |
0.1574 |
0.176 |
|
|
Операционная прибыль, млрд $
|
0.05 |
0.08 |
0.02 |
0.01 |
0.06 |
0.077 |
0.0129 |
0.0431 |
0.0728 |
0.0879 |
0.1434 |
0.1069 |
0.1454 |
0.0817 |
0.0872 |
0.0058 |
0.0805 |
0.0841 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.0185 |
0.017 |
0.0172 |
0.0231 |
0.0141 |
0.0212 |
0.0212 |
0.0224 |
0.0953 |
0.0212 |
0.0143 |
0.0165 |
|
|
CAPEX, млрд $
|
0.03 |
0.03 |
0.04 |
0.02 |
0.03 |
0.0303 |
0.0238 |
0.0219 |
0.0236 |
0.0238 |
0.0324 |
0.0434 |
0.0434 |
0.0318 |
0.045 |
0.0311 |
0.0441 |
0.0666 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
0.0024 |
0.0342 |
0.0087 |
0.0057 |
0.0238 |
0.0994 |
0.1937 |
0.0483 |
0.1211 |
0.1277 |
0.0827 |
0.0736 |
0.1561 |
0.1277 |
0.1112 |
0.2019 |
0.1006 |
0.1288 |
0.1454 |
0.133 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000898 |
0.0000 |
0.0000 |
0.000864 |
|
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0162 |
0.0442 |
0.0469 |
0.0705 |
0.0718 |
0.065 |
0.065 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0093 |
0.0114 |
0.0133 |
0.0109 |
0.0144 |
0.0188 |
0.0136 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0922 |
0.1055 |
0.1181 |
0.089 |
0.096 |
0.1209 |
0.1274 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2596 |
0.2259 |
0.2916 |
0.2326 |
0.2381 |
0.2436 |
0.2697 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
0.2089 |
0.2394 |
0.2708 |
0.3756 |
0.1467 |
0.1058 |
0.0849 |
0.2596 |
0.2259 |
0.2916 |
0.2326 |
0.2381 |
0.2436 |
0.2381 |
|
|
Активы, млрд
|
0.0088 |
0.0623 |
0.0783 |
0.1298 |
0.1623 |
0.2858 |
0.4723 |
0.628 |
0.8464 |
1.0391 |
0.7038 |
0.6405 |
0.7862 |
0.8627 |
0.8521 |
0.9603 |
0.8957 |
0.974 |
0.9852 |
1.0165 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.018 |
0.0173 |
0.0286 |
0.0261 |
0.0125 |
0.0158 |
0.0214 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.429 |
0.4259 |
0.7669 |
0.6562 |
0.4851 |
0.4859 |
0.4885 |
|
|
Задолженность, млрд
|
0.0111 |
0.0212 |
0.0457 |
0.0693 |
0.0768 |
0.1935 |
0.2634 |
0.3886 |
0.5756 |
0.6636 |
0.5571 |
0.5348 |
0.6593 |
0.7196 |
0.7192 |
1.07 |
0.9577 |
0.8584 |
0.8558 |
0.8405 |
|
|
Чистый долг, млрд
|
-0.0024 |
-0.0342 |
-0.0087 |
-0.0057 |
-0.0156 |
-0.0738 |
-0.0284 |
0.1447 |
0.196 |
0.2419 |
0.2959 |
0.2851 |
0.2914 |
0.3193 |
0.3262 |
0.605 |
0.5942 |
0.3688 |
0.3462 |
0.4002 |
|
|
Долг, млрд
|
|
|
|
|
0.0082 |
0.0256 |
0.1653 |
0.193 |
0.3171 |
0.3696 |
0.3787 |
0.3587 |
0.4262 |
0.447 |
0.4374 |
0.8069 |
0.6948 |
0.4976 |
0.5248 |
0.5333 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.08 |
0.11 |
0.17 |
0.16 |
0.16 |
0.2019 |
0.1876 |
0.085 |
0.0768 |
0.1006 |
0.1225 |
0.093 |
0.093 |
0.1288 |
0.1454 |
0.0864 |
0.1063 |
0.133 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
0.0000 |
0.0000 |
|
|
|
|
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.1081 |
0.059 |
0.059 |
0.0718 |
0.0764 |
0.0793 |
0.0904 |
0.065 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.0088 |
0.0125 |
0.0125 |
0.0144 |
0.0188 |
0.0187 |
0.0122 |
0.0136 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.0214 |
0.0214 |
0.0193 |
0.0372 |
0.0294 |
0.0298 |
0.0346 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
0.2601 |
0.1885 |
0.1885 |
0.2381 |
0.2436 |
0.1865 |
0.2089 |
0.2697 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
-0.1195 |
-0.1201 |
-0.0899 |
-0.0619 |
0.2601 |
0.1885 |
0.1885 |
0.2381 |
0.2436 |
0.7203 |
0.731 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
0.944 |
0.8321 |
0.8513 |
0.8957 |
0.9673 |
0.9027 |
0.9027 |
0.974 |
0.9852 |
0.9432 |
0.972 |
1.0165 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.0261 |
0.0068 |
0.0068 |
0.0125 |
0.0158 |
0.0219 |
0.0128 |
0.0125 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.6339 |
0.57 |
0.4843 |
0.4851 |
0.4859 |
0.4868 |
0.4876 |
0.4885 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
1.0635 |
0.9523 |
0.9412 |
0.9577 |
0.9477 |
0.8202 |
0.8202 |
0.8584 |
0.8558 |
0.7959 |
0.8146 |
0.8405 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
0.5933 |
0.6166 |
0.6181 |
0.5942 |
0.5019 |
0.3981 |
0.3981 |
0.3688 |
0.3462 |
0.4477 |
0.4196 |
0.368 |
|
|
Долг, млрд
|
0.16 |
0.21 |
0.22 |
0.19 |
0.16 |
0.1967 |
0.1949 |
0.2013 |
0.2007 |
0.2037 |
0.6244 |
0.4911 |
0.4911 |
0.4976 |
0.2146 |
0.172 |
0.5259 |
0.501 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
|
|
|
4.7 |
0.04 |
5.3 |
8.63 |
2.32 |
-89.63 |
-38.9 |
-25.41 |
63.54 |
41.9 |
-1964.99 |
-71.44 |
836.46 |
183.87 |
|
76.17 |
16.79 |
|
|
ROA, %
|
-17.64 |
2.81 |
-4.93 |
1.87 |
0.01 |
2.16 |
2.99 |
0.8 |
-26.86 |
-7.3 |
-3.4 |
8.78 |
6.74 |
-25.71 |
6.59 |
24 |
22.99 |
|
11.16 |
7.53 |
|
|
ROIC, %
|
|
|
|
2.23 |
0.38 |
5.02 |
7.33 |
3.93 |
-32.22 |
-5.24 |
-0.88 |
16.89 |
13.48 |
-30.89 |
14.89 |
|
|
|
-30.89 |
11.02 |
|
|
ROS, %
|
-125.2 |
10.23 |
-12.71 |
12.1 |
8.2 |
15.69 |
18.65 |
9.7 |
-87.99 |
-14.47 |
-10.65 |
|
32.39 |
-33.13 |
25.88 |
20.51 |
21.38 |
14.68 |
14.68 |
11.73 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
32.98 |
24.1 |
7.99 |
43.19 |
57.61 |
54.77 |
|
41.81 |
15.44 |
|
|
Рентаб EBITDA, %
|
|
|
16.52 |
39.82 |
34.68 |
34.37 |
39.34 |
33.15 |
-37.65 |
24.85 |
40 |
50.69 |
41.2 |
45.49 |
56.34 |
50.03 |
54.56 |
|
60.27 |
25.10 |
|
|
Чистая рентаб, %
|
-125.21 |
9.51 |
-17.86 |
21.4 |
31.8 |
16.3 |
24.8 |
19 |
-25.2 |
-0.2 |
28.1 |
12.05 |
9.19 |
-59.17 |
8.88 |
21.38 |
24.22 |
|
14.68 |
12.24 |
|
|
Operation Margin, %
|
-90.46 |
22.63 |
-8.48 |
16.58 |
23.12 |
19.6 |
24.82 |
16.76 |
-110.87 |
-14.85 |
23.93 |
42.67 |
33.5 |
15.51 |
26.99 |
|
40.88 |
43.44 |
43.44 |
15.30 |
|
|
Чистая процентная маржа, %
|
|
|
|
5.26 |
0.05 |
4.74 |
6.51 |
1.75 |
-111.61 |
-25.48 |
-7.34 |
12.05 |
9.18 |
-59.17 |
8.88 |
|
|
|
12.95 |
10.16 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
-19.53 |
-1.3038 |
-7.74 |
27 |
13.97 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
28.68 |
3.51 |
-37.79 |
-35.58 |
-91.65 |
-234.28 |
472.03 |
93.08 |
29.58 |
30.51 |
19.34 |
18.14 |
16.79 |
|
|
ROA, %
|
|
|
-1.0856 |
-0.2779 |
4.4 |
4.23 |
7.14 |
7.85 |
8.13 |
5.56 |
2.68 |
3.5 |
2.59 |
2.65 |
7.53 |
|
|
ROCE, %
|
|
|
|
|
|
|
21.6 |
15.71 |
22.66 |
11.52 |
10.52 |
9.52 |
11.64 |
10.82 |
15.44 |
|
|
Рентаб EBITDA, %
|
56.27 |
46.95 |
59.7 |
57.93 |
62.7 |
58.8 |
57.22 |
49.67 |
69.03 |
43.74 |
54.7 |
57.88 |
61.76 |
59.44 |
25.10 |
|
|
Чистая рентаб, %
|
|
|
-7.05 |
-1.49 |
21.27 |
18.24 |
21.8 |
28.42 |
28.42 |
22.61 |
14.39 |
18.51 |
12.85 |
13.17 |
12.24 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.002 |
0.0031 |
0.0024 |
0.0032 |
0.0017 |
0.0032 |
0.003 |
0.0056 |
|
Расходы на обслуживание долга
|
0.0322 |
0.0338 |
0.0387 |
0.0547 |
0.0498 |
0.0539 |
0.0457 |
0.0373 |
|
Всего задолженность
|
|
0.2184 |
0.2149 |
0.1967 |
|
|
|
|
|
Персонал, чел
|
|
|
|
|
437 |
437 |
476 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.000463 |
0.000135 |
0.000699 |
0.000355 |
0.000312 |
0.0011 |
0.000783 |
0.000957 |
0.0011 |
0.0017 |
0.0019 |
0.0016 |
|
Расходы на обслуживание долга
|
0.0135 |
0.0126 |
0.0117 |
0.012 |
0.0115 |
0.0133 |
0.0133 |
0.0099 |
0.0092 |
0.0094 |
0.0094 |
0.0096 |
|