Отчетность AudioCodes Ltd.
Капитализация
Отчетность Годовая
Квартальная
|
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
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 $
|
|
|
|
|
|
|
|
0.4528 |
0.4889 |
0.4064 |
0.2107 |
0.0716 |
0.1115 |
0.252 |
0.1521 |
0.1256 |
0.2995 |
0.1861 |
0.1404 |
0.2032 |
0.2208 |
0.2964 |
0.8221 |
0.918 |
0.5111 |
|
0.3404 |
|
|
Выручка, млрд $
|
0.0092 |
0.0312 |
0.0718 |
0.0357 |
0.0272 |
0.0442 |
0.0828 |
0.1158 |
0.1474 |
0.1582 |
0.1747 |
0.1259 |
0.15 |
0.156 |
0.127 |
0.137 |
0.152 |
0.14 |
0.146 |
0.157 |
0.1762 |
0.2003 |
0.2208 |
0.2489 |
0.2751 |
0.2679 |
0.2444 |
|
|
Чистая прибыль, млрд $
|
0.0006 |
0.0107 |
0.0267 |
-0.0133 |
-0.0139 |
-0.0084 |
0.005 |
0.0134 |
0.0069 |
-0.0039 |
-0.0813 |
-0.0028 |
0.012 |
0.007 |
-0.004 |
0.004 |
-0.0001 |
0.000366 |
0.016 |
0.004 |
0.0135 |
0.004 |
0.0272 |
0.0338 |
0.0285 |
0.0197 |
0.0088 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
0.5027 |
0.5848 |
0.4525 |
0.2731 |
0.0548 |
0.0773 |
0.2432 |
0.1601 |
0.1096 |
0.2945 |
0.1786 |
0.128 |
0.1744 |
0.2714 |
0.7589 |
0.8957 |
1.11 |
0.5741 |
0.3038 |
0.3913 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0164 |
-0.0096 |
0.0384 |
0.0395 |
0.0313 |
0.0224 |
0.0144 |
|
|
EBITDA, млрд $
|
0.001 |
0.0114 |
0.028 |
-0.017 |
-0.0142 |
-0.0068 |
0.0084 |
0.018 |
0.0131 |
0.0054 |
-0.0709 |
0.0074 |
0.0153 |
0.011 |
0.000147 |
0.0066 |
0.007 |
0.0064 |
0.011 |
0.012 |
0.0192 |
-0.0075 |
0.0406 |
0.042 |
0.0343 |
0.0253 |
0.017 |
|
|
FCF, млрд $
|
0 |
0.0095 |
0.0257 |
-0.0085 |
-0.0138 |
-0.0084 |
-0.000798 |
0.0109 |
0.0036 |
0.0098 |
0.0133 |
0.0197 |
0.015 |
-0.003 |
0.001 |
0.013 |
0.003 |
0.016 |
0.017 |
0.016 |
0.0242 |
0.0212 |
0.0369 |
0.0462 |
0.0068 |
0.0081 |
0.0089 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0178 |
0.0256 |
0.0232 |
0.0385 |
0.0473 |
0.0083 |
0.0106 |
0.0149 |
|
|
Баланс стоимость, млрд $
|
-0.0002 |
0.0104 |
0.0371 |
0.0238 |
0.01 |
0.0012 |
0.0062 |
0.0197 |
0.0265 |
0.0227 |
-0.0587 |
-0.0801 |
-0.068 |
-0.0608 |
-0.065 |
-0.0608 |
-0.0609 |
-0.0605 |
-0.0444 |
-0.0404 |
0.0945 |
0.0925 |
0.2099 |
0.2055 |
0.1898 |
0.1866 |
0.1881 |
|
|
Операционная прибыль, млрд $
|
0.0005 |
0.0085 |
0.02 |
-0.0189 |
-0.0165 |
-0.0099 |
0.0036 |
0.0125 |
0.0043 |
-0.0042 |
0.0056 |
-0.000184 |
0.01 |
0.007 |
-0.004 |
0.003 |
0.004 |
0.003 |
0.008 |
0.01 |
0.0164 |
-0.0096 |
0.0384 |
0.0395 |
0.0313 |
0.0224 |
0.0144 |
|
|
Операционные расходы, млрд $
|
0.0057 |
0.0111 |
0.0247 |
0.0327 |
0.0307 |
0.0341 |
0.0448 |
0.0564 |
0.0818 |
0.0932 |
0.0917 |
0.0699 |
0.0735 |
0.0844 |
0.0769 |
0.0759 |
0.0855 |
0.0801 |
0.0806 |
0.0882 |
0.0942 |
0.1045 |
0.1115 |
0.1314 |
0.1475 |
0.1712 |
0.1439 |
|
|
CAPEX, млрд $
|
0.0005 |
0.000905 |
0.003 |
0.0032 |
0.0021 |
0.002 |
0.0043 |
0.0024 |
0.0031 |
0.0026 |
0.0032 |
0.0013 |
0.002 |
0.002 |
0.002 |
0.002 |
0.003 |
0.002 |
0.001 |
0.002 |
0.0013 |
0.0019 |
0.0015 |
0.0012 |
0.0015 |
0.0025 |
0.006 |
|
|
|
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 $
|
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.0588 |
0.0606 |
0.0634 |
0.0661 |
0.0664 |
0.0684 |
0.0697 |
0.0707 |
0.0592 |
0.06 |
0.0616 |
0.0636 |
|
|
Чистая прибыль, млрд $
|
-0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.0082 |
0.0083 |
0.0073 |
0.0086 |
0.0069 |
0.0054 |
0.0075 |
-0.000182 |
0.0011 |
0.0043 |
0.0037 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
0.8498 |
0.6972 |
0.6735 |
0.5604 |
0.4442 |
0.2781 |
0.3302 |
0.3829 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
0.0081 |
0.0079 |
0.007 |
0.0083 |
-0.000844 |
0.0023 |
0.0058 |
0.0072 |
|
|
EBITDA, млрд $
|
-0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.0107 |
0.0107 |
0.0106 |
0.01 |
0.0088 |
0.0086 |
0.0078 |
0.0091 |
-0.000193 |
0.0029 |
0.0064 |
0.0079 |
|
|
FCF, млрд $
|
-0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.0161 |
0.0183 |
0.0162 |
0.0044 |
0.000648 |
0.0045 |
0.0015 |
0.0001 |
0.0019 |
0.000972 |
-0.0019 |
0.0079 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
0.013 |
0.0171 |
0.013 |
0.0043 |
0.000938 |
0.0048 |
0.0021 |
0.000423 |
0.0032 |
0.0022 |
0.000178 |
0.0085 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
-0.0035 |
|
0.0065 |
0.1877 |
0.1828 |
0.1787 |
0.1898 |
0.1866 |
0.1872 |
0.1792 |
0.1881 |
|
|
Операционная прибыль, млрд $
|
-0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.0162 |
0.0186 |
0.0167 |
0.0047 |
0.0081 |
0.0079 |
0.007 |
0.0083 |
-0.000844 |
0.0029 |
0.0058 |
0.0072 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.0301 |
0.0319 |
0.0341 |
0.0352 |
0.0363 |
0.0366 |
0.0367 |
0.0378 |
0.0601 |
0.0362 |
0.0352 |
0.0351 |
|
|
CAPEX, млрд $
|
522 |
568 |
551 |
562 |
587 |
0.000559 |
0.000599 |
0.000588 |
0.000686 |
0.00029 |
0.000289 |
0.000572 |
0.000336 |
0.0013 |
0.000669 |
0.002 |
0.000622 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
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
|
0.0026 |
0.0605 |
0.0096 |
0.0501 |
0.0478 |
0.0489 |
0.1668 |
0.071 |
0.0252 |
0.0751 |
0.0368 |
0.039 |
0.0503 |
0.0423 |
0.0152 |
0.0308 |
0.0148 |
0.0189 |
0.0243 |
0.0313 |
0.0315 |
0.0648 |
0.0409 |
0.0794 |
0.0245 |
0.0296 |
0.0308 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0196 |
0.0064 |
0.000449 |
0.000669 |
0.0174 |
0.0162 |
0.0074 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0282 |
0.0331 |
0.0431 |
0.0582 |
0.0664 |
0.0511 |
0.0511 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0226 |
0.0283 |
0.0292 |
0.024 |
0.0364 |
0.0421 |
0.044 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0023 |
0.002 |
0.0023 |
0.0024 |
0.003 |
0.0026 |
0.0026 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1143 |
0.1326 |
0.2036 |
0.1676 |
0.1499 |
0.1462 |
0.1427 |
|
|
Чистые активы, млрд
|
|
|
0.1497 |
0.1313 |
0.1137 |
0.1065 |
0.122 |
0.1391 |
0.1647 |
0.1745 |
0.0833 |
0.0841 |
0.0992 |
0.106 |
0.0983 |
0.1048 |
0.1337 |
0.1175 |
0.1087 |
0.0924 |
0.1143 |
0.1326 |
0.2036 |
0.1676 |
0.1499 |
0.1462 |
0.1499 |
|
|
Активы, млрд
|
0.0087 |
0.1295 |
0.1743 |
0.1484 |
0.1301 |
0.1285 |
0.2721 |
0.2922 |
0.3371 |
0.3445 |
0.2305 |
0.1475 |
0.1737 |
0.1927 |
0.166 |
0.1743 |
0.2004 |
0.1898 |
0.187 |
0.1709 |
0.1794 |
0.2439 |
0.3581 |
0.3493 |
0.3238 |
0.3189 |
0.3375 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0025 |
0.0111 |
0.0104 |
0.0081 |
0.0082 |
0.0063 |
0.0079 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0037 |
0.0012 |
|
|
|
|
|
|
|
Задолженность, млрд
|
0.0036 |
0.0092 |
0.0246 |
0.0172 |
0.0164 |
0.022 |
0.1502 |
0.1531 |
0.1724 |
0.17 |
0.1471 |
0.0636 |
0.0745 |
0.0867 |
0.0677 |
0.0695 |
0.0667 |
0.0724 |
0.0783 |
0.0786 |
0.0848 |
0.1514 |
0.1483 |
0.1438 |
0.1341 |
0.1323 |
0.1494 |
|
|
Чистый долг, млрд
|
-0.0026 |
-0.0605 |
-0.0096 |
-0.0501 |
-0.0478 |
-0.0489 |
-0.0462 |
0.0499 |
0.0958 |
0.0461 |
0.0623 |
-0.0168 |
-0.0342 |
-0.0088 |
0.008 |
-0.0159 |
-0.005 |
-0.0075 |
-0.0124 |
-0.0155 |
-0.0253 |
-0.0299 |
-0.0111 |
-0.0599 |
-0.0108 |
-0.019 |
0.0085 |
|
|
Долг, млрд
|
|
|
|
|
|
|
0.1207 |
0.1208 |
0.121 |
0.1212 |
0.0991 |
0.0222 |
0.0161 |
0.0335 |
0.0233 |
0.0148 |
0.0098 |
0.0114 |
0.0119 |
0.0025 |
0.0062 |
0.0349 |
0.0298 |
0.0195 |
0.0137 |
0.0106 |
0.0393 |
|
|
|
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
|
0.07 |
0.07 |
0.17 |
0.06 |
0.13 |
0.1134 |
0.122 |
0.0936 |
0.0847 |
0.038 |
0.0352 |
0.0249 |
0.0245 |
0.0296 |
0.0364 |
0.0277 |
0.0308 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
0.00075 |
0.0174 |
0.019 |
0.0174 |
0.0162 |
0.0087 |
0.0042 |
0.0074 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
0.0603 |
0.0555 |
0.0598 |
0.0664 |
0.0581 |
0.0547 |
0.0581 |
0.0511 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
0.0253 |
0.0277 |
0.0318 |
0.0364 |
0.0421 |
0.0458 |
0.0448 |
0.044 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.000722 |
0.000797 |
0.000723 |
0.000723 |
0.000669 |
0.000652 |
0.000624 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
0.1296 |
0.1411 |
0.1407 |
0.1499 |
0.1462 |
0.1457 |
0.1348 |
0.1427 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
0.2052 |
0.2107 |
0.2035 |
0.2055 |
0.1296 |
0.1411 |
0.1407 |
0.1499 |
0.1462 |
0.0177 |
0.0458 |
|
|
|
Активы, млрд
|
|
|
|
|
|
0.349 |
0.3552 |
0.3501 |
0.3493 |
0.321 |
0.3212 |
0.3161 |
0.3238 |
0.3189 |
0.3177 |
0.3295 |
0.3375 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
0.0081 |
0.0074 |
0.0079 |
0.0082 |
0.0063 |
0.0061 |
0.0064 |
0.0079 |
|
|
Задолженность, млрд
|
|
|
|
|
|
0.1438 |
0.1445 |
0.1466 |
0.1438 |
0.1333 |
0.1384 |
0.1373 |
0.1341 |
0.1323 |
0.1305 |
0.1503 |
0.1494 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
-0.083 |
-0.0911 |
-0.0664 |
-0.0599 |
-0.0222 |
-0.0191 |
-0.0116 |
-0.0108 |
-0.019 |
-0.0247 |
0.0087 |
0.0085 |
|
|
Долг, млрд
|
0.09 |
0.08 |
0.09 |
0.09 |
0.09 |
0.0945 |
0.0938 |
0.0986 |
0.0959 |
0.0157 |
0.0161 |
0.0133 |
0.0137 |
0.0933 |
0.0906 |
0.0364 |
0.0393 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
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, %
|
|
17.82 |
-10.11 |
-12.19 |
-7.92 |
4.1 |
9.66 |
4.18 |
-2.23 |
-97.61 |
-3.35 |
13.23 |
6.98 |
-4.09 |
4.15 |
-0.07 |
0.29 |
14.36 |
4.01 |
14.44 |
4.25 |
18.03 |
16.25 |
14.4 |
10.46 |
|
4.65 |
40.45 |
|
|
ROA, %
|
8.23 |
15.3 |
-8.94 |
-10.65 |
-6.56 |
1.84 |
4.6 |
2.04 |
-1.13 |
-35.29 |
-1.91 |
7.55 |
3.91 |
-2.33 |
2.48 |
-0.05 |
0.19 |
8.62 |
2.25 |
7.7 |
1.8792 |
9.05 |
9.54 |
8.46 |
6.12 |
|
2.66 |
13.70 |
|
|
ROIC, %
|
|
13.13 |
|
|
|
1.42 |
4.53 |
1.43 |
-2.1 |
5.34 |
-0.2 |
11.01 |
4.42 |
-3.83 |
3.2 |
-0.82 |
-0.82 |
12.07 |
3.01 |
12.68 |
2.93 |
14.59 |
13.77 |
|
|
|
14.92 |
26.21 |
|
|
ROS, %
|
35.3 |
37.77 |
-52.92 |
-60.61 |
-22.36 |
6.38 |
12.29 |
4.86 |
-1.66 |
-44.91 |
1.75 |
7.29 |
4.97 |
-2.15 |
2.5 |
2.45 |
2.45 |
5.4 |
6.34 |
9.56 |
-5.55 |
16.9 |
15.93 |
10.43 |
10.36 |
3.6 |
3.6 |
20.24 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.15 |
-6.52 |
14.56 |
15.6 |
13.65 |
9.94 |
|
5.69 |
24.11 |
|
|
Рентаб EBITDA, %
|
28.67 |
39.32 |
-31.73 |
-42.75 |
-12.08 |
10.09 |
15.52 |
8.91 |
3.42 |
-40.59 |
5.9 |
10.19 |
7.05 |
0.12 |
4.84 |
4.59 |
4.57 |
7.38 |
7.64 |
10.88 |
-3.75 |
18.4 |
16.86 |
12.47 |
9.45 |
|
6.96 |
31.56 |
|
|
Чистая рентаб, %
|
34.16 |
37.16 |
-37.14 |
-50.97 |
-19.07 |
6.05 |
11.6 |
4.67 |
-2.46 |
-46.55 |
-2.24 |
7 |
4.7 |
-2.9 |
2 |
2.3 |
1.9 |
5.3 |
6.2 |
7.66 |
1.99 |
12.34 |
13.56 |
10.35 |
7.34 |
|
3.59 |
20.24 |
|
|
Operation Margin, %
|
27.38 |
27.84 |
-52.92 |
-60.61 |
-22.36 |
4.39 |
10.77 |
2.89 |
-2.65 |
3.19 |
-0.15 |
6.96 |
4.66 |
-2.93 |
2 |
2.31 |
1.94 |
5.33 |
6.16 |
9.28 |
-4.77 |
17.37 |
15.88 |
|
11.38 |
5.89 |
5.89 |
23.79 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
8.08 |
4.6 |
-3.28 |
3.07 |
-0.06 |
0.26 |
11.15 |
2.57 |
7.66 |
1.99 |
12.34 |
13.56 |
|
|
|
12.62 |
26.15 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
2.41 |
0.7288 |
2.4 |
6.29 |
27.52 |
13.3 |
-1.1365 |
0.6509 |
9.96 |
1.108 |
8.37 |
12.01 |
7.97 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
5.33 |
4.05 |
4 |
3.51 |
4.22 |
3.5 |
2.8 |
4.04 |
-0.0986 |
0.5678 |
2.28 |
1.9621 |
40.45 |
|
|
ROA, %
|
|
2.83 |
2.34 |
2.34 |
2.07 |
2.57 |
2.16 |
1.6864 |
2.36 |
-0.0566 |
0.3289 |
1.3139 |
1.0959 |
13.70 |
|
|
ROCE, %
|
|
|
|
|
|
3.23 |
3.3 |
3.02 |
3.69 |
-0.3755 |
0.9972 |
2.49 |
3.04 |
24.11 |
|
|
Рентаб EBITDA, %
|
21.66 |
18.15 |
17.72 |
16.7 |
15.06 |
13.25 |
12.64 |
11.2 |
12.82 |
-0.33 |
4.87 |
10.44 |
12.36 |
31.56 |
|
|
Чистая рентаб, %
|
|
16.98 |
13.6 |
13.03 |
10.98 |
12.97 |
10.15 |
7.71 |
10.68 |
-0.31 |
1.76 |
6.9 |
5.75 |
20.24 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0012 |
0.0011 |
0.001 |
0.0013 |
0.0027 |
0.0028 |
0.0019 |
|
0.0023 |
|
Расходы на обслуживание долга
|
0.000294 |
0.000266 |
0.000198 |
0.000657 |
0.000621 |
0.0029 |
0.0019 |
|
0.0016 |
|
Всего задолженность
|
|
0.0549 |
0.0867 |
0.0948 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
773 |
885 |
966 |
950 |
|
|
|
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
|
|
0.000344 |
0.000609 |
0.000949 |
0.000492 |
0.0013 |
|
Расходы на обслуживание долга
|
0.001 |
0.000841 |
0.000344 |
0.000669 |
0.000949 |
|
0.0017 |
|