Отчетность AXT, Inc.
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 $
|
|
|
|
|
|
|
|
0.0428 |
0.0545 |
0.146 |
0.1944 |
0.0419 |
0.1092 |
0.3482 |
0.1376 |
0.0927 |
0.0835 |
0.0896 |
0.0818 |
0.1824 |
0.348 |
0.1697 |
0.1784 |
0.3114 |
0.196 |
|
0.1022 |
|
|
Выручка, млрд $
|
0.0433 |
0.0815 |
0.1215 |
0.1195 |
0.0632 |
0.0347 |
0.0355 |
0.0265 |
0.0444 |
0.0582 |
0.0731 |
0.0554 |
0.0955 |
0.104 |
0.088 |
0.085 |
0.083 |
0.078 |
0.081 |
0.099 |
0.102 |
0.083 |
0.095 |
0.137 |
0.1411 |
0.1209 |
0.0758 |
|
|
Чистая прибыль, млрд $
|
0.0063 |
0.000172 |
0.0216 |
-0.005 |
-0.0812 |
-0.0267 |
-0.0136 |
-0.0122 |
0.000944 |
0.0053 |
-0.000689 |
-0.0019 |
0.0187 |
0.02 |
0.003 |
-0.008 |
-0.001 |
-0.002 |
0.006 |
0.01 |
0.01 |
-0.003 |
0.003 |
0.015 |
0.0158 |
0.009 |
-0.0179 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
0.033 |
0.0457 |
0.1343 |
0.1844 |
0.0254 |
|
|
|
|
|
|
|
|
0.1558 |
0.1391 |
0.1159 |
0.2823 |
0.2036 |
0.1636 |
0.1114 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0111 |
-0.0018 |
-0.000393 |
0.0129 |
0.0126 |
0.0032 |
-0.0216 |
|
|
EBITDA, млрд $
|
0.0122 |
0.0085 |
0.044 |
0.0011 |
-0.0776 |
-0.0033 |
-0.0084 |
-0.0092 |
0.002 |
0.0074 |
0.0025 |
0.0016 |
0.0239 |
0.0265 |
0.0079 |
-0.0023 |
0.0045 |
0.0038 |
0.012 |
0.017 |
0.017 |
0.006 |
0.012 |
0.021 |
0.0206 |
0.0116 |
-0.0128 |
|
|
FCF, млрд $
|
-0.0227 |
-0.0154 |
-0.0226 |
-0.0087 |
-0.0135 |
0.0041 |
-0.0025 |
-0.0101 |
-0.0147 |
-0.0024 |
-0.0125 |
0.0027 |
0.0046 |
0.005 |
0.014 |
-0.003 |
0.002 |
-0.002 |
0.01 |
-0.013 |
-0.037 |
-0.009 |
-0.014 |
-0.033 |
-0.0341 |
-0.048 |
-0.0071 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0086 |
0.0032 |
0.0127 |
0.0059 |
-0.0033 |
-0.0039 |
-0.0014 |
0.0034 |
|
|
Баланс стоимость, млрд $
|
0.0159 |
0.0124 |
0.034 |
0.029 |
-0.0522 |
-0.0789 |
-0.0926 |
-0.1048 |
-0.1038 |
-0.0985 |
-0.0992 |
-0.1011 |
-0.0825 |
-0.0622 |
-0.059 |
-0.067 |
-0.0684 |
-0.0706 |
-0.065 |
-0.0548 |
-0.0452 |
-0.0478 |
-0.0445 |
-0.03 |
-0.0268 |
-0.0175 |
0.204 |
|
|
Операционная прибыль, млрд $
|
0.0104 |
0.0071 |
0.021 |
0.0076 |
-0.0344 |
-0.0096 |
-0.0135 |
-0.0125 |
-0.0037 |
0.0053 |
0.0000 |
-0.0011 |
0.0202 |
0.027 |
0.006 |
-0.008 |
-0.002 |
-0.005 |
0.007 |
0.013 |
0.012 |
-0.000314 |
0.008 |
0.014 |
0.013 |
0.0032 |
-0.0216 |
|
|
Операционные расходы, млрд $
|
0.0095 |
0.0233 |
0.0342 |
0.0297 |
0.0235 |
0.0118 |
0.0133 |
0.0147 |
0.0164 |
0.015 |
0.0179 |
0.015 |
0.0163 |
0.0173 |
0.0189 |
0.0195 |
0.0191 |
0.0217 |
0.0197 |
0.0218 |
0.0249 |
0.0243 |
0.0225 |
0.0345 |
0.0362 |
0.0395 |
0.0349 |
|
|
CAPEX, млрд $
|
0.0164 |
0.0075 |
0.0263 |
0.0258 |
0.0142 |
0.0022 |
0.0021 |
0.0023 |
0.0045 |
0.0037 |
0.0068 |
0.002 |
0.0064 |
0.013 |
0.007 |
0.005 |
0.002 |
0.004 |
0.003 |
0.021 |
0.041 |
0.022 |
0.02 |
0.03 |
0.0302 |
0.0466 |
0.0105 |
|
|
|
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 $
|
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.0314 |
0.0337 |
0.0346 |
0.0377 |
0.0397 |
0.0395 |
0.0352 |
0.0268 |
0.0194 |
0.0186 |
0.0174 |
0.0204 |
|
|
Чистая прибыль, млрд $
|
0 |
217 |
959 |
0 |
0 |
0.0038 |
0.0046 |
0.0045 |
0.0036 |
0.004 |
0.0066 |
0.0058 |
0.0015 |
-0.0037 |
-0.0054 |
-0.0058 |
-0.0036 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
0.3044 |
0.2596 |
0.2956 |
0.2014 |
0.178 |
0.1594 |
0.1207 |
0.1114 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
0.0028 |
0.0033 |
0.0046 |
-0.000176 |
-0.0044 |
-0.0068 |
-0.0067 |
-0.0036 |
|
|
EBITDA, млрд $
|
0 |
359 |
0 |
0 |
0.0033 |
0.0052 |
0.0056 |
0.0042 |
0.005 |
0.0057 |
0.0053 |
0.0075 |
0.0011 |
-0.0031 |
-0.0047 |
-0.0061 |
-0.0034 |
|
|
FCF, млрд $
|
0 |
-0.01 |
0 |
0 |
-0.0082 |
-0.0141 |
-0.0095 |
-0.0062 |
-0.0031 |
-0.0152 |
-0.000117 |
-0.0228 |
0.000836 |
-0.0052 |
0.0011 |
0.000891 |
0.0021 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
-0.0083 |
-0.0023 |
-0.000168 |
0.0074 |
-0.0089 |
0.0144 |
-0.0237 |
0.000536 |
-0.0015 |
0.0043 |
0.000891 |
0.0014 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
-0.0411 |
-0.0367 |
-0.0329 |
-0.03 |
-0.0268 |
-0.0213 |
-0.0155 |
-0.0142 |
-0.0175 |
0.2098 |
0.2042 |
0.204 |
|
|
Операционная прибыль, млрд $
|
0.01 |
-0.01 |
0.01 |
0 |
-0.000459 |
-0.0083 |
-0.0023 |
-0.000168 |
0.0074 |
-0.0089 |
0.0053 |
0.0046 |
0.000536 |
-0.0044 |
0.0043 |
-0.0067 |
-0.0036 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.008 |
0.0083 |
0.0091 |
0.0091 |
0.0096 |
0.0342 |
0.0306 |
0.0096 |
0.0095 |
0.0086 |
0.0086 |
0.0082 |
|
|
CAPEX, млрд $
|
0 |
993 |
975 |
995 |
0.0014 |
0.0016 |
0.0017 |
0.0018 |
0.002 |
0.002 |
0.002 |
0.0021 |
0.0021 |
0.0036 |
0.0021 |
0.0044 |
0.000703 |
|
|
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
|
0.0161 |
0.0061 |
0.0686 |
0.0375 |
0.0138 |
0.0243 |
0.0121 |
0.0175 |
0.0161 |
0.0184 |
0.0136 |
0.0169 |
0.0237 |
0.0262 |
0.0306 |
0.025 |
0.0288 |
0.0249 |
0.0362 |
0.0644 |
0.0387 |
0.0363 |
0.0728 |
0.0493 |
0.0443 |
0.0354 |
0.0501 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0221 |
0.0094 |
0.00024 |
0.0054 |
0.0093 |
0.007 |
0.0021 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0196 |
0.019 |
0.0246 |
0.0348 |
0.0293 |
0.0193 |
0.0193 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0586 |
0.0492 |
0.0515 |
0.0659 |
0.0896 |
0.0917 |
0.0865 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0049 |
0.0055 |
0.0043 |
0.0049 |
0.0094 |
0.0013 |
0.0087 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1285 |
0.1132 |
0.1645 |
0.1602 |
0.1835 |
0.177 |
0.1707 |
|
|
Чистые активы, млрд
|
|
|
0.1853 |
0.1863 |
0.1057 |
0.0823 |
0.068 |
0.0556 |
0.0812 |
0.0933 |
0.0937 |
0.0946 |
0.1158 |
0.1388 |
0.1436 |
0.1397 |
0.1383 |
0.132 |
0.1359 |
0.1883 |
0.1908 |
0.1879 |
0.1926 |
0.2115 |
0.2157 |
0.22 |
0.161 |
|
|
Активы, млрд
|
0.075 |
0.1158 |
0.2502 |
0.2353 |
0.1457 |
0.107 |
0.0875 |
0.0748 |
0.0983 |
0.1128 |
0.1117 |
0.1079 |
0.1403 |
0.1625 |
0.1676 |
0.1638 |
0.1615 |
0.1519 |
0.1542 |
0.2112 |
0.2235 |
0.2233 |
0.2989 |
0.3324 |
0.3384 |
0.3666 |
0.3587 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00036 |
0.0057 |
0.0104 |
0.0141 |
0.0471 |
0.0528 |
0.0534 |
|
|
Задолженность, млрд
|
0.0238 |
0.0533 |
0.0649 |
0.0489 |
0.04 |
0.0247 |
0.0195 |
0.0192 |
0.0171 |
0.0195 |
0.018 |
0.0107 |
0.0204 |
0.0154 |
0.0167 |
0.0183 |
0.0168 |
0.0143 |
0.014 |
0.0229 |
0.029 |
0.0306 |
0.0909 |
0.1026 |
0.0509 |
0.0783 |
0.0896 |
|
|
Чистый долг, млрд
|
-0.0144 |
0.0065 |
-0.0344 |
-0.0065 |
0.0089 |
-0.0118 |
-0.0041 |
-0.0098 |
-0.0088 |
-0.0117 |
-0.01 |
-0.0164 |
-0.0237 |
-0.0262 |
-0.0306 |
-0.025 |
-0.0288 |
-0.0249 |
-0.0362 |
-0.0444 |
-0.0165 |
-0.0181 |
-0.0594 |
-0.0207 |
-0.0075 |
0.0187 |
0.0056 |
|
|
Долг, млрд
|
0.0017 |
0.0125 |
0.0342 |
0.0311 |
0.0227 |
0.0125 |
0.0081 |
0.0077 |
0.0073 |
0.0067 |
0.0036 |
0.000496 |
|
|
|
|
|
|
|
|
|
0.0057 |
0.0104 |
0.0167 |
0.0484 |
0.0541 |
0.0557 |
|
|
|
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
|
0.03 |
0.02 |
0.03 |
0.02 |
0.07 |
0.0612 |
0.0528 |
0.0436 |
0.0368 |
0.0295 |
0.0449 |
0.0329 |
0.0414 |
0.0449 |
0.0409 |
0.0285 |
0.0501 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
0.0054 |
0.0045 |
0.0072 |
0.0093 |
0.007 |
0.0071 |
0.0043 |
0.0021 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
0.0398 |
0.0388 |
0.0381 |
0.0293 |
0.0213 |
0.0199 |
0.0189 |
0.0193 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
0.0688 |
0.0773 |
0.0885 |
0.0896 |
0.0917 |
0.0871 |
0.0864 |
0.0865 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.002 |
0.003 |
0.0021 |
0.0013 |
0.0017 |
0.000592 |
0.000138 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
0.1601 |
0.1774 |
0.1815 |
0.1835 |
0.177 |
0.1655 |
0.1603 |
0.1707 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
0.1951 |
0.1998 |
0.2057 |
0.2115 |
0.2157 |
0.2163 |
0.2172 |
0.2216 |
0.22 |
0.1587 |
|
|
|
|
Активы, млрд
|
|
|
|
|
|
0.3019 |
0.3094 |
0.3157 |
0.3324 |
0.3384 |
0.103 |
0.3618 |
0.3701 |
0.3666 |
0.3462 |
0.3422 |
0.3587 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
0.0202 |
0.033 |
0.043 |
0.0471 |
0.0528 |
0.0456 |
0.0458 |
0.0529 |
|
|
Задолженность, млрд
|
|
|
|
|
|
0.0914 |
0.0921 |
0.0921 |
0.1026 |
0.0509 |
0.0745 |
0.0764 |
0.0803 |
0.0783 |
0.0718 |
0.0741 |
0.0896 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
-0.0481 |
-0.0396 |
-0.0269 |
-0.0207 |
-0.0075 |
-0.0065 |
0.0101 |
0.0135 |
0.0187 |
0.0167 |
0.0197 |
0.0052 |
|
|
Долг, млрд
|
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.0395 |
0.0382 |
0.0373 |
0.0478 |
0.0468 |
0.0709 |
0.0729 |
0.0753 |
0.0728 |
0.0673 |
0.0482 |
0.0553 |
|
|
Эффективность
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 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
|
|
11.66 |
-2.68 |
-76.83 |
-32.48 |
-20.04 |
-21.96 |
1.16 |
5.67 |
-0.74 |
-2.01 |
16.11 |
16.42 |
2.13 |
-5.89 |
-1.16 |
-1.83 |
4.19 |
6.38 |
5.16 |
-1.49 |
1.64 |
7.25 |
6.58 |
4.07 |
|
-8.4 |
40.45 |
|
|
ROA, %
|
8.4 |
0.15 |
8.64 |
-2.12 |
-55.73 |
-24.98 |
-15.57 |
-16.33 |
0.96 |
4.69 |
-0.62 |
-1.76 |
13.3 |
13.42 |
1.78 |
-4.91 |
-0.96 |
-1.53 |
3.57 |
5.46 |
4.36 |
-1.24 |
1.17 |
4.56 |
2.23 |
2.44 |
|
-4.91 |
13.70 |
|
|
ROIC, %
|
|
|
6.27 |
2.32 |
-25.76 |
|
-17.94 |
-18.43 |
7.33 |
4.68 |
-0.1 |
-1.67 |
15.65 |
16.09 |
1.8 |
-6.08 |
-1.39 |
-2.02 |
3.91 |
6.1 |
4.89 |
-1.51 |
1.55 |
6.75 |
|
|
|
6.44 |
26.21 |
|
|
ROS, %
|
23.56 |
2.83 |
30.11 |
-6.53 |
-138.49 |
-27.59 |
-38.25 |
-49.61 |
-1.15 |
10.34 |
0.46 |
-2.58 |
21.97 |
22.2 |
4.48 |
-9.11 |
-1.4 |
-2.19 |
7.83 |
11.09 |
10.34 |
-2.45 |
5.53 |
9.39 |
11.37 |
11.2 |
-23.61 |
-23.61 |
20.24 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.71 |
-0.9299 |
-0.1513 |
4.53 |
4.26 |
1.0996 |
|
-7.78 |
24.11 |
|
|
Рентаб EBITDA, %
|
28.64 |
16.27 |
38.53 |
0.88 |
-122.82 |
-13.85 |
-26.17 |
-34.78 |
4.58 |
12.78 |
3.46 |
2.95 |
26.82 |
30.76 |
12.37 |
-1.35 |
6.18 |
4.51 |
12.99 |
15.57 |
15.1 |
7.23 |
12.63 |
9.3 |
8.9 |
9.59 |
|
-16.95 |
31.56 |
|
|
Чистая рентаб, %
|
14.55 |
0.21 |
17.79 |
-4.18 |
-128.5 |
-77.01 |
-38.45 |
-46.03 |
2.12 |
9.09 |
-0.94 |
-3.43 |
19.53 |
26.4 |
6.7 |
-9 |
-2.3 |
-6.3 |
8.2 |
12.8 |
11.9 |
0.6 |
8.1 |
10.2 |
11.2 |
7.43 |
|
-23.59 |
20.24 |
|
|
Operation Margin, %
|
24.02 |
8.65 |
17.29 |
6.4 |
-54.41 |
-27.59 |
-38.08 |
-47.03 |
-8.28 |
9.1 |
0.06 |
-1.97 |
21.14 |
26.39 |
6.75 |
-8.98 |
-2.33 |
-6.32 |
8.18 |
12.81 |
11.86 |
0.59 |
8.12 |
9.39 |
|
8.93 |
-28.5 |
-28.5 |
23.79 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.52 |
3.32 |
-9.53 |
-1.87 |
-3.1 |
6.71 |
10.11 |
9.26 |
-3.34 |
3.21 |
10.48 |
|
|
|
9.7 |
26.15 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
|
-23.55 |
-27.01 |
-1.6341 |
-6.43 |
6.46 |
4.23 |
1.4448 |
10.34 |
-3.14 |
2.22 |
-2.54 |
11.95 |
-6.81 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
2.26 |
1.9286 |
1.4774 |
1.5392 |
2.64 |
2.69 |
0.6196 |
-1.6799 |
-2.33 |
-2.7 |
-1.7104 |
40.45 |
|
|
ROA, %
|
|
|
1.4346 |
1.2159 |
0.915 |
0.9436 |
2.51 |
1.593 |
0.3665 |
-0.9953 |
-1.4278 |
-1.6918 |
-1.0333 |
13.70 |
|
|
ROCE, %
|
|
|
|
|
|
1.0063 |
1.1449 |
1.581 |
-0.0604 |
-1.5197 |
-2.37 |
-2.36 |
-1.2664 |
24.11 |
|
|
Рентаб EBITDA, %
|
12.17 |
16.45 |
16.51 |
12.2 |
13.32 |
14.33 |
13.39 |
21.4 |
3.99 |
-16.08 |
-25.38 |
-35.33 |
-16.75 |
31.56 |
|
|
Чистая рентаб, %
|
|
10.93 |
13 |
10.99 |
7.86 |
7.98 |
14.05 |
16.37 |
5 |
-18.89 |
-27.37 |
-33.53 |
-17.72 |
20.24 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.000461 |
0.000528 |
0.000217 |
|
|
|
|
|
|
|
Расходы на обслуживание долга
|
|
0.000528 |
0.000217 |
0.000179 |
0.000213 |
0.000385 |
0.0013 |
|
0.0015 |
|
Всего задолженность
|
|
0.0287 |
0.0275 |
0.0391 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
1074 |
1399 |
1559 |
1456 |
|
|
|
2021Q1 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Расходы на обслуживание долга
|
5.0E-5 |
4.4E-5 |
0.000158 |
0.000183 |
0.000188 |
0.000299 |
0.000401 |
0.000397 |
0.000365 |
0.000381 |
0.000384 |
|