Отчетность GSI Technology, Inc.
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
|
0.1265 |
0.0751 |
0.0781 |
0.126 |
0.2445 |
0.1357 |
0.1756 |
0.1859 |
0.1248 |
0.0856 |
0.1302 |
0.1672 |
0.1182 |
0.156 |
0.1065 |
0.041 |
0.0398 |
0.0891 |
|
|
Выручка, млрд $
|
0.021 |
0.0354 |
0.0457 |
0.0431 |
0.0582 |
0.0532 |
0.0621 |
0.0676 |
0.098 |
0.083 |
0.066 |
0.059 |
0.053 |
0.053 |
0.048 |
0.043 |
0.051 |
0.043 |
0.028 |
0.033 |
0.0347 |
0.0297 |
|
|
Чистая прибыль, млрд $
|
-0.0074 |
-0.00067 |
0.0048 |
0.0042 |
0.0074 |
0.0068 |
0.0093 |
0.0104 |
0.019 |
0.007 |
0.004 |
-0.006 |
-0.005 |
-0.002 |
-0.000115 |
-0.005 |
0.000163 |
-0.01 |
-0.022 |
-0.015 |
-0.0148 |
-0.016 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1389 |
0.1345 |
0.059 |
0.0066 |
0.0025 |
0.0092 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000268 |
-0.0101 |
-0.0212 |
-0.0163 |
-0.0168 |
-0.0158 |
|
|
EBITDA, млрд $
|
-0.006 |
0.000157 |
0.0056 |
0.0053 |
0.0125 |
0.0108 |
0.0142 |
0.0148 |
0.0267 |
0.0098 |
0.0063 |
-0.0035 |
-0.004 |
-0.0014 |
0.001 |
-0.0028 |
0.001 |
-0.0087 |
-0.0175 |
-0.0153 |
-0.0151 |
-0.0148 |
|
|
FCF, млрд $
|
-0.0033 |
-0.0027 |
0.008 |
0.0038 |
-0.0068 |
0.0155 |
0.0155 |
0.0077 |
0.009 |
0.015 |
0.014 |
0.008 |
0.001 |
-0.001 |
0.002 |
-0.000255 |
0.001 |
-0.005 |
-0.015 |
-0.0146 |
-0.0172 |
-0.0172 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.003 |
-0.0047 |
-0.0153 |
-0.0138 |
-0.0168 |
-0.0168 |
|
|
Баланс стоимость, млрд $
|
0.0064 |
0.0057 |
0.0105 |
0.0148 |
0.0222 |
0.029 |
0.0382 |
0.0486 |
0.0675 |
0.0743 |
0.0781 |
0.0719 |
0.0669 |
0.0648 |
0.0647 |
0.0595 |
0.0932 |
0.0896 |
0.0756 |
0.0631 |
0.0514 |
0.0514 |
|
|
Операционная прибыль, млрд $
|
-0.0082 |
-0.000852 |
0.0045 |
0.0037 |
0.011 |
0.0075 |
0.0115 |
0.0106 |
0.023 |
0.007 |
0.003 |
-0.006 |
-0.006 |
-0.003 |
-0.001 |
-0.004 |
-0.000182 |
-0.011 |
-0.021 |
-0.0164 |
-0.0158 |
-0.0158 |
|
|
Операционные расходы, млрд $
|
0.0107 |
0.0097 |
0.0106 |
0.0102 |
0.0112 |
0.0138 |
0.015 |
0.0186 |
0.0214 |
0.03 |
0.0252 |
0.0319 |
0.0312 |
0.0298 |
0.0269 |
0.0269 |
0.0318 |
0.0361 |
0.0345 |
0.0349 |
0.0335 |
0.0335 |
|
|
CAPEX, млрд $
|
0.002 |
0.000473 |
0.000233 |
0.0014 |
0.002 |
0.0033 |
0.000674 |
0.006 |
0.004 |
0.002 |
0.000385 |
0.001 |
0.000481 |
0.001 |
0.000219 |
0.001 |
0.002 |
0.000331 |
0.000203 |
0.000774 |
0.000258 |
0.000316 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.0085 |
0.0066 |
0.0067 |
0.0068 |
0.0077 |
0.0088 |
0.0078 |
0.0081 |
0.0087 |
0.0089 |
0.009 |
0.0065 |
0.0054 |
0.0056 |
0.0057 |
0.0053 |
|
|
Чистая прибыль, млрд $
|
-0.0038 |
-0.0061 |
-0.0052 |
-0.0052 |
-0.005 |
-0.0042 |
-0.0046 |
-0.0046 |
-0.0044 |
-0.004 |
-0.0032 |
-0.0048 |
-0.004 |
-0.0051 |
-0.0041 |
-0.0066 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
0.0577 |
0.0556 |
0.0312 |
0.0091 |
0.0091 |
0.1288 |
0.0451 |
0.0479 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
-0.003 |
-0.0039 |
-0.0031 |
-0.0047 |
-0.0041 |
-0.0054 |
-0.0043 |
-0.0067 |
|
|
EBITDA, млрд $
|
-0.0033 |
-0.0052 |
-0.0046 |
-0.0047 |
-0.0046 |
-0.004 |
-0.0042 |
-0.0042 |
-0.0039 |
-0.004 |
-0.0032 |
-0.0044 |
-0.0039 |
-0.0051 |
-0.0041 |
-0.0067 |
|
|
FCF, млрд $
|
-0.0035 |
-0.0036 |
-0.0048 |
-0.0031 |
-0.004 |
-0.0047 |
-0.0031 |
-0.0027 |
-0.0041 |
-0.0051 |
-0.0035 |
-0.0039 |
-0.0047 |
-0.0043 |
-0.0026 |
-0.0039 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
-0.0039 |
-0.005 |
-0.0034 |
-0.0039 |
-0.0046 |
-0.0037 |
-0.0026 |
-0.0039 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
0.0631 |
0.0613 |
0.0587 |
0.0548 |
0.0514 |
0.0486 |
0.0454 |
0.0396 |
|
|
Операционная прибыль, млрд $
|
-0.0035 |
-0.0036 |
-0.0047 |
-0.0031 |
-0.0039 |
-0.0046 |
-0.0028 |
-0.0026 |
-0.0039 |
-0.005 |
-0.0034 |
-0.0039 |
-0.0039 |
-0.0051 |
-0.0041 |
-0.0067 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
|
0.0094 |
0.0093 |
0.0088 |
0.0085 |
0.0069 |
0.0082 |
0.0072 |
0.0097 |
|
|
CAPEX, млрд $
|
0.000504 |
0.000506 |
0.000499 |
0.000408 |
0.000392 |
0.000359 |
0.000348 |
0.000336 |
0.000334 |
0.000392 |
0.000399 |
0.000399 |
0.000406 |
0.000424 |
0.0000 |
0.0000 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.0062 |
0.0035 |
0.0085 |
0.0115 |
0.0043 |
0.0159 |
0.0126 |
0.0247 |
0.026 |
0.0316 |
0.0411 |
0.0415 |
0.0368 |
0.032 |
0.0337 |
0.0584 |
0.0618 |
0.0666 |
0.0481 |
0.0352 |
0.0382 |
0.0272 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0193 |
0.0151 |
0.0097 |
0.007 |
0.0034 |
0.0034 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0077 |
0.0063 |
0.0037 |
0.0045 |
0.0035 |
0.0035 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0055 |
0.0057 |
0.0043 |
0.0043 |
0.0047 |
0.0064 |
0.0064 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0015 |
0.0014 |
0.0012 |
0.001 |
0.001 |
0.001 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0774 |
0.0791 |
0.0634 |
0.0547 |
0.0419 |
0.0419 |
|
|
Чистые активы, млрд
|
|
|
0.0256 |
0.03 |
0.0387 |
0.0771 |
0.0847 |
0.0987 |
0.1247 |
0.1288 |
0.1322 |
0.1284 |
0.0964 |
0.0899 |
0.0864 |
0.0868 |
0.0774 |
0.0791 |
0.0634 |
0.0547 |
0.0419 |
0.0074 |
|
|
Активы, млрд
|
0.0238 |
0.0309 |
0.0335 |
0.0395 |
0.0499 |
0.0883 |
0.0927 |
0.1131 |
0.1419 |
0.1431 |
0.1458 |
0.1417 |
0.1089 |
0.1065 |
0.1026 |
0.0995 |
0.1062 |
0.1026 |
0.0876 |
0.0764 |
0.0599 |
0.0599 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000498 |
0.000375 |
0.000537 |
0.000413 |
0.000413 |
|
|
Задолженность, млрд
|
0.0121 |
0.0193 |
0.017 |
0.0186 |
0.0202 |
0.0112 |
0.008 |
0.0144 |
0.0172 |
0.0143 |
0.0137 |
0.0133 |
0.0125 |
0.0167 |
0.0162 |
0.0127 |
0.0131 |
0.0129 |
0.012 |
0.0133 |
0.0085 |
0.0085 |
|
|
Чистый долг, млрд
|
-0.0062 |
-0.0035 |
-0.0085 |
-0.0115 |
-0.0043 |
-0.0159 |
-0.0126 |
-0.0247 |
-0.026 |
-0.0316 |
-0.0411 |
-0.0415 |
-0.0368 |
-0.032 |
-0.0337 |
-0.0402 |
-0.0425 |
-0.0509 |
-0.0435 |
-0.0361 |
-0.0272 |
-0.027 |
|
|
Долг, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00064 |
0.00058 |
0.0008 |
0.000924 |
0.000238 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.0515 |
0.051 |
0.044 |
0.0431 |
0.0442 |
0.0445 |
0.0409 |
0.0363 |
0.037 |
0.0335 |
0.0328 |
0.0319 |
0.0272 |
0.0268 |
0.0247 |
0.0216 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
0.0079 |
0.0054 |
0.0033 |
0.0034 |
0.000891 |
0.000651 |
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
0.0043 |
0.0048 |
0.0036 |
0.0035 |
0.0031 |
0.0031 |
0.0024 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
0.0048 |
0.0055 |
0.0062 |
0.0064 |
0.0059 |
0.0056 |
0.0055 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
0.000256 |
0.000254 |
0.000253 |
0.000252 |
0.000276 |
0.000229 |
0.000213 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
0.0524 |
0.0502 |
0.0464 |
0.0419 |
0.0383 |
0.0352 |
0.0315 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
|
|
0.0547 |
0.0524 |
0.0502 |
0.0464 |
0.0419 |
0.0383 |
|
|
|
|
Активы, млрд
|
|
|
|
|
|
|
|
|
0.0764 |
0.0717 |
0.069 |
0.0641 |
0.0599 |
0.0565 |
0.0531 |
0.0491 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
0.00058 |
0.000543 |
0.0005 |
0.000413 |
0.00047 |
0.000396 |
0.000346 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
|
|
0.0133 |
0.0104 |
0.0103 |
0.0093 |
0.0085 |
0.0079 |
0.0077 |
0.0095 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
|
|
-0.0361 |
-0.0325 |
-0.0319 |
-0.0311 |
-0.0272 |
-0.0268 |
-0.0241 |
-0.021 |
|
|
Долг, млрд
|
0.0083 |
0.0075 |
0.0071 |
0.0084 |
0.0075 |
0.007 |
0.0071 |
0.0083 |
0.0089 |
0.0076 |
0.008 |
0.0071 |
0.0072 |
0.0063 |
0.000592 |
0.000542 |
|
|
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, %
|
19.19 |
8.78 |
10.97 |
10.52 |
16.9 |
5.33 |
2.95 |
-4.75 |
-4.43 |
-2.33 |
-0.13 |
-5.21 |
0.18 |
-11.31 |
-26.03 |
-24.71 |
-23.01 |
|
-27.91 |
40.45 |
|
|
ROA, %
|
14.89 |
7.67 |
10.02 |
9.18 |
14.8 |
4.74 |
2.66 |
-4.31 |
-3.97 |
-2.01 |
-0.11 |
-4.47 |
0.16 |
-9.9 |
-22.62 |
-14.21 |
-13.4 |
|
-23.44 |
13.70 |
|
|
ROIC, %
|
17.99 |
7.09 |
9.81 |
8.87 |
16.9 |
5.33 |
2.6 |
-4.94 |
-4.68 |
-2.58 |
-0.34 |
-5.57 |
-0.27 |
-11.85 |
-26.08 |
|
|
|
-25.15 |
26.21 |
|
|
ROS, %
|
20.09 |
17.45 |
20.75 |
18.62 |
24.41 |
8.7 |
5.88 |
-9.35 |
-10.57 |
-5.33 |
-0.1 |
-9.53 |
0.52 |
-23.28 |
-76.35 |
-42.65 |
-53.87 |
-53.87 |
-53.87 |
20.24 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2749 |
-10.7 |
-26.41 |
-24.19 |
-31.94 |
|
-30.01 |
24.11 |
|
|
Рентаб EBITDA, %
|
21.53 |
20.32 |
22.94 |
21.87 |
27.26 |
11.86 |
9.48 |
-5.97 |
-7.51 |
-2.56 |
3.08 |
-6.58 |
3.34 |
-19.97 |
-57.06 |
-49.49 |
-46.57 |
|
-49.82 |
31.56 |
|
|
Чистая рентаб, %
|
12.78 |
12.74 |
14.96 |
15.37 |
23.9 |
8.1 |
5.2 |
-9.9 |
-11.3 |
-5.7 |
-1.1 |
-10.5 |
-0.4 |
-24.9 |
-76.7 |
-45.48 |
-42.69 |
|
-53.81 |
20.24 |
|
|
Operation Margin, %
|
18.84 |
14.09 |
18.55 |
15.71 |
23.94 |
8.06 |
5.18 |
-9.93 |
-11.29 |
-5.73 |
-1.09 |
-10.48 |
-0.35 |
-24.92 |
-76.69 |
|
-53.2 |
-53.2 |
-53.2 |
23.79 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
19.31 |
8.19 |
5.83 |
-10.57 |
-9.31 |
-4.11 |
-0.24 |
-10.59 |
0.32 |
-23.85 |
-77.55 |
|
|
|
-56.71 |
26.15 |
|
|
Доходность FCF, %
|
-5.35 |
20.62 |
19.87 |
6.09 |
3.7 |
11.26 |
8.16 |
4.13 |
0.513 |
-0.8158 |
1.4086 |
-0.1525 |
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
|
|
-6.23 |
-5.96 |
-5.05 |
-7.89 |
-6.83 |
-9.3 |
-7.84 |
-13.72 |
40.45 |
|
|
ROA, %
|
|
|
|
|
-5.57 |
-5.37 |
-4.59 |
-7.23 |
-6.39 |
-8.78 |
-7.4 |
-12.92 |
13.70 |
|
|
ROCE, %
|
|
|
|
|
-4.1 |
-5.61 |
-4.75 |
-7.57 |
-7.03 |
-9.8 |
-8.37 |
-14.05 |
24.11 |
|
|
Рентаб EBITDA, %
|
-60.11 |
-45.27 |
-53.17 |
-51.74 |
-44.98 |
-44.53 |
-35.95 |
-68.33 |
-71.96 |
-91.98 |
-71.71 |
-125.71 |
31.56 |
|
|
Чистая рентаб, %
|
|
|
|
|
-49.81 |
-44.63 |
-36.05 |
-74.64 |
-73.63 |
-91.46 |
-71.04 |
-124.13 |
20.24 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Всего задолженность
|
0.0074 |
0.0087 |
0.0083 |
0.0075 |
|
|
|
0.0075 |
|
Чист. проц. доходы, млрд
|
|
0.000671 |
0.000783 |
9.4E-5 |
7.1E-5 |
9.7E-5 |
|
0.000308 |
|
Расходы на обслуживание долга
|
|
|
0.0021 |
0.0013 |
7.1E-5 |
0.000202 |
|
0.000202 |
|
Персонал, чел
|
|
|
|
178 |
178 |
180 |
156 |
|
|
|
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
1.1E-5 |
2.2E-5 |
1.4E-5 |
6.1E-5 |
0.000113 |
0.000143 |
7.1E-5 |
0.00015 |
|
Расходы на обслуживание долга
|
1.1E-5 |
2.2E-5 |
5.5E-5 |
0.000314 |
0.000101 |
|
|
|
|