Отчетность Global Ship Lease, Inc.
Капитализация
Отчетность Годовая
Квартальная
|
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 |
0 |
2.48 |
0.1613 |
0.0823 |
0.2783 |
0.1014 |
0.1646 |
0.3366 |
0.252 |
0.1456 |
0.072 |
0.065 |
0.0546 |
0.1501 |
0.9449 |
0.7041 |
|
0.6928 |
|
|
Выручка, млрд $
|
0.2996 |
0.3351 |
0.0391 |
0.1487 |
0.1588 |
0.156 |
0.153 |
0.143 |
0.139 |
0.165 |
0.167 |
0.159 |
0.157 |
0.261 |
0.283 |
0.403 |
0.5831 |
0.6196 |
0.6748 |
|
|
Чистая прибыль, млрд $
|
0.0327 |
0.0168 |
-0.044 |
0.0424 |
-0.004 |
0.009 |
0.032 |
0.033 |
0.006 |
-0.029 |
-0.065 |
-0.074 |
-0.057 |
0.04 |
0.042 |
0.171 |
0.2769 |
0.2707 |
0.3045 |
|
|
EV, млрд $
|
|
|
3 |
0.6504 |
0.5422 |
0.6901 |
0.4504 |
0.889 |
1.1199 |
0.6765 |
0.5112 |
0.0387 |
0.047 |
0.0041 |
0.146 |
1.94 |
1.57 |
1.3688 |
1.3377 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.0086 |
0.1116 |
0.1048 |
0.2375 |
0.3542 |
0.3567 |
0.362 |
|
|
EBITDA, млрд $
|
0.0525 |
0.0465 |
0.0086 |
0.1043 |
0.06 |
0.0699 |
0.0935 |
0.073 |
0.0473 |
0.0642 |
0.02 |
0.021 |
0.026 |
0.161 |
0.153 |
0.257 |
0.3711 |
0.4477 |
0.4538 |
|
|
FCF, млрд $
|
|
|
-0.259 |
-0.0107 |
0.085 |
0.075 |
0.078 |
0.072 |
0.003 |
-0.039 |
0.064 |
0.053 |
0.033 |
-0.006 |
0.058 |
-0.227 |
-0.2262 |
0.3607 |
0.2225 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
0.0578 |
0.0477 |
0.0934 |
0.1044 |
0.2639 |
0.296 |
0.3927 |
0.375 |
|
|
Баланс стоимость, млрд $
|
0.0026 |
-0.0969 |
-0.0533 |
-0.0233 |
-0.0273 |
-0.0182 |
0.0137 |
0.0462 |
0.0512 |
0.0098 |
-0.0584 |
-0.1357 |
-0.1961 |
-0.1594 |
-0.1218 |
0.0135 |
0.0744 |
0.3053 |
1.1844 |
|
|
Операционная прибыль, млрд $
|
0.0358 |
0.0278 |
-0.000106 |
0.0617 |
0.0518 |
0.063 |
0.062 |
0.051 |
0.042 |
0.064 |
0.072 |
0.072 |
0.062 |
0.112 |
0.113 |
0.184 |
0.2805 |
0.3534 |
0.362 |
|
|
Операционные расходы, млрд $
|
|
|
0.0284 |
0.0456 |
0.0483 |
0.0475 |
0.0054 |
0.0056 |
0.0065 |
0.0061 |
0.0061 |
0.0053 |
0.0092 |
0.0088 |
0.0084 |
0.0132 |
0.0128 |
0.0853 |
0.0182 |
|
|
CAPEX, млрд $
|
|
|
0.2729 |
0.0836 |
0.0000 |
0.00016 |
0.006 |
0.003 |
0.058 |
0.101 |
0.007 |
0.005 |
0.014 |
0.099 |
0.046 |
0.491 |
0.5222 |
0.032 |
0.1525 |
|
|
|
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 $
|
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.073 |
0.0829 |
0.1386 |
0.1535 |
0.1536 |
0.1439 |
0.1725 |
0.165 |
0.1559 |
0.1621 |
0.173 |
0.1789 |
|
|
Чистая прибыль, млрд $
|
0.01 |
0.01 |
0 |
0.01 |
0.01 |
0.012 |
0.0056 |
0.0321 |
0.0653 |
0.0685 |
0.0726 |
0.0569 |
0.092 |
0.075 |
0.0746 |
0.0778 |
0.0851 |
0.067 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
2.04 |
1.572 |
1.4358 |
1.4301 |
1.4064 |
1.4916 |
1.4068 |
1.3232 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.0861 |
0.0848 |
0.1017 |
0.0851 |
0.0851 |
0.0873 |
0.0964 |
0.0977 |
|
|
EBITDA, млрд $
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.0374 |
0.0422 |
0.0488 |
0.1211 |
0.0831 |
0.106 |
0.1072 |
0.1223 |
0.1088 |
0.1035 |
0.109 |
0.1188 |
0.1221 |
|
|
FCF, млрд $
|
0.01 |
-0.03 |
0 |
0.01 |
0.04 |
0.017 |
0.0162 |
-0.0883 |
-0.267 |
0.1122 |
0.0398 |
0.0785 |
0.1094 |
0.0866 |
0.0823 |
-0.0339 |
0.0785 |
0.0956 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
0.0199 |
0.0387 |
0.0447 |
0.1604 |
0.0523 |
0.0908 |
0.1156 |
0.0933 |
0.093 |
0.1075 |
0.1024 |
0.0721 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
-0.1176 |
-0.0969 |
-0.0434 |
0.0135 |
0.0744 |
0.1151 |
0.1873 |
0.2464 |
0.3053 |
1.0722 |
1.1416 |
1.1844 |
|
|
Операционная прибыль, млрд $
|
0.04 |
0.02 |
0.03 |
0.01 |
0.05 |
0.0197 |
0.0199 |
0.0387 |
0.0447 |
0.1607 |
0.0523 |
0.0742 |
0.1156 |
0.0933 |
0.0817 |
0.1075 |
0.0942 |
0.0977 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.0043 |
0.0019 |
0.0034 |
0.0037 |
0.0039 |
0.0697 |
0.0042 |
0.0041 |
0.0742 |
0.0047 |
0.0042 |
0.0045 |
|
|
CAPEX, млрд $
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.0116 |
0.0119 |
0.0112 |
0.0414 |
0.000883 |
0.0199 |
0.0024 |
0.0017 |
0.0207 |
0.0107 |
0.0239 |
0.0239 |
0.0236 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.0014 |
0.0019 |
0.0264 |
0.0308 |
0.0284 |
0.0258 |
0.0261 |
0.0245 |
0.0333 |
0.0536 |
0.0542 |
0.0733 |
0.0821 |
0.138 |
0.0808 |
0.0819 |
0.1201 |
0.1252 |
0.1954 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0079 |
0.0086 |
0.0096 |
0.014 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0027 |
0.0062 |
0.004 |
0.0061 |
0.0044 |
0.0054 |
0.0054 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0058 |
0.0056 |
0.0063 |
0.0114 |
0.0122 |
0.0115 |
0.0274 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0342 |
0.0491 |
0.0574 |
0.0116 |
0.0475 |
0.0917 |
0.0917 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
0.099 |
0.1619 |
0.0986 |
0.1434 |
0.237 |
0.2414 |
0.2957 |
|
|
Чистые активы, млрд
|
0.305 |
0.3103 |
0.343 |
0.3756 |
0.3726 |
0.3822 |
0.4116 |
0.4444 |
0.4381 |
0.3968 |
0.3289 |
0.2516 |
0.3164 |
0.4064 |
0.4647 |
0.7126 |
0.7918 |
1.011 |
1.6233 |
|
|
Активы, млрд
|
0.3445 |
0.6746 |
0.9666 |
1.0274 |
0.981 |
0.9395 |
0.9037 |
0.8582 |
0.8737 |
0.9049 |
0.7763 |
0.6752 |
1.2335 |
1.3518 |
1.2742 |
1.9941 |
2.05 |
2.1 |
2.17 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0641 |
0.0875 |
0.0767 |
0.1903 |
0.1898 |
0.1854 |
0.1933 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
0.8131 |
0.8094 |
0.6928 |
0.8801 |
0.7446 |
0.6974 |
0.6192 |
|
|
Задолженность, млрд
|
0.1745 |
0.5872 |
0.6716 |
0.6998 |
0.6565 |
0.6053 |
0.5371 |
0.4588 |
0.4356 |
0.5082 |
0.4474 |
0.4236 |
0.9171 |
0.9454 |
0.8095 |
1.2816 |
1.2553 |
1.0857 |
0.9874 |
|
|
Чистый долг, млрд
|
-0.0014 |
-0.0019 |
0.5157 |
0.4891 |
0.4599 |
0.4118 |
0.349 |
0.7244 |
0.7834 |
0.4245 |
0.3656 |
0.3252 |
0.7952 |
0.7589 |
0.6887 |
0.9953 |
0.9374 |
0.7577 |
0.617 |
|
|
Долг, млрд
|
|
|
0.5421 |
0.5199 |
0.4883 |
0.4376 |
0.3751 |
0.7489 |
0.8167 |
0.4781 |
0.4199 |
0.04 |
0.0641 |
0.0875 |
0.0767 |
1.08 |
0.9829 |
0.8828 |
0.8124 |
|
|
|
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
|
0.09 |
0.14 |
0.09 |
0.08 |
0.11 |
0.0816 |
0.1491 |
0.1604 |
0.1104 |
0.1001 |
0.1098 |
0.1812 |
0.1315 |
0.1485 |
0.1252 |
0.1296 |
0.0981 |
0.1954 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
0.0079 |
0.0078 |
0.0174 |
0.0086 |
0.0096 |
0.0126 |
0.014 |
0.014 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.0074 |
0.0042 |
0.0045 |
0.0044 |
0.0046 |
0.0032 |
0.0044 |
0.0054 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.011 |
0.012 |
0.0116 |
0.0122 |
0.0115 |
0.0134 |
0.0141 |
0.0158 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.0332 |
0.0222 |
0.0172 |
0.0212 |
0.0222 |
0.0225 |
0.0244 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
0.1685 |
0.2612 |
0.2169 |
0.237 |
0.2414 |
0.2232 |
0.2644 |
0.2957 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
0.5491 |
0.5934 |
0.6543 |
0.7126 |
0.7918 |
0.8344 |
0.9151 |
0.9665 |
1.011 |
1.7168 |
1.7009 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
1.3387 |
1.4527 |
1.8461 |
1.9941 |
2.05 |
2.13 |
2.09 |
2.11 |
2.1 |
2.19 |
2.19 |
2.17 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.2108 |
0.2736 |
0.1936 |
0.1898 |
0.1854 |
0.2041 |
0.2006 |
0.1933 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.8518 |
0.8332 |
0.7893 |
0.7446 |
0.6974 |
0.7077 |
0.6615 |
0.6192 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
0.7897 |
0.8594 |
1.1918 |
1.2816 |
1.2553 |
1.2965 |
1.1794 |
1.1397 |
1.0857 |
1.1206 |
1.0496 |
0.9874 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
0.6158 |
0.6784 |
0.9955 |
0.9953 |
0.9374 |
0.9256 |
0.8802 |
0.8143 |
0.7577 |
0.8273 |
0.764 |
0.617 |
|
|
Долг, млрд
|
0.13 |
0.13 |
0.14 |
0.12 |
0.12 |
0.1122 |
0.1012 |
0.1288 |
0.1953 |
0.2448 |
0.26 |
0.3282 |
0.2559 |
0.2618 |
0.251 |
0.2899 |
0.8621 |
0.8124 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
2006 |
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, %
|
10.71 |
5.41 |
-12.82 |
11.29 |
-1.07 |
2.75 |
9.11 |
8.49 |
1.19 |
-7.65 |
-18.78 |
-26.64 |
-17.01 |
4.86 |
4.98 |
27.73 |
36.5 |
27.38 |
|
28.31 |
29.59 |
|
|
ROA, %
|
9.49 |
2.49 |
-4.55 |
4.13 |
-0.41 |
0.94 |
3.46 |
3.69 |
0.57 |
-3.57 |
-8.11 |
-10.66 |
-5.06 |
1.36 |
1.65 |
9.99 |
11.14 |
12.88 |
|
14.24 |
8.27 |
|
|
ROIC, %
|
|
8.95 |
-0.01 |
6.83 |
6.17 |
3.51 |
6.58 |
6.58 |
6.15 |
0.74 |
-4 |
-4.23 |
-1.09 |
7.27 |
6.78 |
15.38 |
|
|
|
18.44 |
15.01 |
|
|
ROS, %
|
11.96 |
9.06 |
-0.27 |
45.07 |
12.55 |
19.04 |
34.71 |
22.78 |
4.47 |
11.71 |
26793.79 |
-46.56 |
-5.49 |
-12.78 |
37.82 |
59.82 |
47.49 |
48.45 |
45.12 |
45.12 |
16.14 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.7578 |
9.13 |
9.02 |
13.58 |
19.2 |
19.33 |
|
19.14 |
11.99 |
|
|
Рентаб EBITDA, %
|
16.47 |
9.82 |
22.06 |
70.16 |
37.77 |
44.72 |
61.04 |
50.98 |
34.1 |
38.91 |
26819.44 |
13.21 |
16.56 |
61.69 |
54.06 |
51.39 |
60.24 |
72.26 |
|
67.25 |
19.40 |
|
|
Чистая рентаб, %
|
10.91 |
5.01 |
-112.47 |
28.51 |
-2.52 |
40.5 |
40.4 |
35.7 |
30.5 |
38.7 |
43.2 |
45.5 |
39.2 |
42.7 |
40.1 |
45.8 |
49.12 |
43.68 |
|
45.12 |
16.34 |
|
|
Operation Margin, %
|
11.96 |
8.3 |
-0.27 |
41.49 |
32.62 |
31.93 |
40.34 |
35.75 |
36.68 |
11.67 |
-12.39 |
-9.64 |
-6.53 |
42.73 |
40.13 |
59.01 |
|
58.59 |
53.65 |
53.65 |
15.58 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
5.8 |
20.84 |
22.71 |
3.6 |
-19.37 |
-40.93 |
-48.64 |
-30.76 |
6.73 |
7.67 |
40.55 |
|
|
|
48.69 |
14.35 |
|
|
Доходность FCF, %
|
|
|
-10.44 |
-6.65 |
103.28 |
26.84 |
|
45.12 |
1.7037 |
-18.2 |
49.06 |
79.29 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
1.2451 |
6.53 |
12.12 |
11.48 |
11.03 |
7.93 |
11.78 |
8.87 |
8.25 |
8.09 |
8.34 |
6.24 |
29.59 |
|
|
ROA, %
|
|
|
0.4319 |
2.3 |
3.96 |
3.57 |
3.59 |
2.72 |
4.35 |
3.57 |
3.55 |
3.63 |
3.88 |
3.07 |
8.27 |
|
|
ROCE, %
|
|
|
|
|
|
|
5.29 |
4.85 |
5.67 |
4.68 |
4.64 |
4.7 |
5.14 |
5.18 |
11.99 |
|
|
Рентаб EBITDA, %
|
58.66 |
53.45 |
57.76 |
58.9 |
87.35 |
54.11 |
68.98 |
74.5 |
70.85 |
65.94 |
66.39 |
67.23 |
68.68 |
68.24 |
19.40 |
|
|
Чистая рентаб, %
|
|
|
7.73 |
38.71 |
57.29 |
50.66 |
51.55 |
39.55 |
56.36 |
47.9 |
47.85 |
48.49 |
49.17 |
37.48 |
16.34 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0589 |
0.0473 |
0.0732 |
0.000956 |
0.0688 |
0.0435 |
0.0041 |
0.0082 |
|
Расходы на обслуживание долга
|
5.9E-5 |
0.075 |
0.0654 |
0.0691 |
0.0692 |
0.0627 |
0.0677 |
0.0448 |
|
Всего задолженность
|
|
0.0955 |
0.1296 |
0.1122 |
|
|
|
|
|
Персонал, чел
|
|
|
|
|
7 |
7 |
7 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.000243 |
0.0139 |
0.015 |
0.0148 |
0.00025 |
0.000265 |
0.00068 |
0.0013 |
0.0018 |
0.0026 |
0.0025 |
0.0029 |
|
Расходы на обслуживание долга
|
0.0253 |
0.014 |
0.015 |
0.0149 |
0.0187 |
0.03 |
0.0161 |
0.0104 |
0.0111 |
0.0109 |
0.0116 |
0.0112 |
|