Отчетность Novanta 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 $
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1104 |
0.3638 |
0.3478 |
0.2944 |
0.3822 |
0.5152 |
0.4767 |
0.735 |
1.75 |
2.21 |
3.1 |
4.87 |
5.84 |
|
5.35 |
|
|
Выручка, млрд $
|
0.1442 |
0.2746 |
0.3739 |
0.2479 |
0.1591 |
0.1856 |
0.33 |
0.2608 |
0.3136 |
0.3178 |
0.2885 |
0.2885 |
0.2544 |
0.366 |
0.271 |
0.342 |
0.365 |
0.374 |
0.385 |
0.521 |
0.614 |
0.626 |
0.591 |
0.707 |
0.8415 |
0.7482 |
0.8817 |
|
|
Чистая прибыль, млрд $
|
-0.008 |
-0.0348 |
0.0454 |
-0.0147 |
-0.0277 |
-0.0022 |
0.0415 |
0.0097 |
0.0217 |
0.019 |
-0.2038 |
-0.2038 |
-0.0713 |
0.029 |
0.02 |
0.007 |
-0.024 |
0.036 |
0.022 |
0.06 |
0.049 |
0.041 |
0.045 |
0.05 |
0.0725 |
0.0554 |
0.0729 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1546 |
0.377 |
0.332 |
0.305 |
0.446 |
0.5511 |
0.4865 |
0.6441 |
1.6725 |
2.13 |
2.98 |
5.27 |
6.25 |
4.92 |
6.38 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0593 |
0.0892 |
0.0559 |
0.1002 |
0.1031 |
0.084 |
0.1233 |
|
|
EBITDA, млрд $
|
-0.0057 |
-0.0222 |
0.0894 |
-0.0172 |
-0.0316 |
0.0038 |
0.0509 |
0.0205 |
0.0376 |
0.0366 |
-0.0139 |
-0.2268 |
-0.0385 |
0.0486 |
0.0112 |
0.0203 |
-0.015 |
0.0536 |
0.061 |
0.095 |
0.116 |
0.11 |
0.098 |
0.125 |
0.1571 |
0.1393 |
0.1699 |
|
|
FCF, млрд $
|
-0.0221 |
-0.0183 |
-0.0204 |
-0.0261 |
0.0088 |
0.000203 |
0.033 |
0.0013 |
0.0267 |
0.0327 |
-0.3478 |
-0.3478 |
-0.0271 |
0.041 |
0.024 |
0.044 |
0.037 |
0.028 |
0.035 |
0.054 |
0.075 |
0.053 |
0.127 |
0.072 |
0.0711 |
0.0444 |
0.0896 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0896 |
0.0632 |
0.1402 |
0.0946 |
0.0908 |
0.057 |
0.1095 |
|
|
Баланс стоимость, млрд $
|
0.0196 |
-0.0442 |
0.0012 |
-0.0135 |
-0.0413 |
-0.0434 |
-0.002 |
0.0077 |
0.0294 |
0.0485 |
-0.1847 |
-0.1847 |
-0.256 |
-0.2278 |
-0.2082 |
-0.2009 |
-0.2252 |
-0.1896 |
-0.1675 |
-0.1277 |
-0.0791 |
-0.0383 |
0.0062 |
0.0565 |
0.1306 |
-0.255 |
0.6735 |
|
|
Операционная прибыль, млрд $
|
-0.0095 |
-0.0017 |
0.0052 |
-0.0189 |
-0.0319 |
-0.000858 |
0.0463 |
0.0119 |
0.0285 |
0.0293 |
-0.0196 |
-0.0196 |
-0.0029 |
0.046 |
0.024 |
0.024 |
0.027 |
0.037 |
0.041 |
0.065 |
0.079 |
0.072 |
0.06 |
0.082 |
0.1031 |
0.0899 |
0.1233 |
|
|
Операционные расходы, млрд $
|
0.0571 |
0.1086 |
0.1292 |
0.0995 |
0.0811 |
0.0693 |
0.0872 |
0.092 |
0.1016 |
0.0974 |
0.1172 |
0.1172 |
0.1009 |
0.1141 |
0.0906 |
0.1151 |
0.1236 |
0.1207 |
0.1219 |
0.1558 |
0.1825 |
0.1902 |
0.1848 |
0.2183 |
0.271 |
0.2329 |
0.2586 |
|
|
CAPEX, млрд $
|
0.0151 |
0.0139 |
0.0101 |
0.0086 |
0.003 |
0.0216 |
0.0024 |
0.0036 |
0.0086 |
0.0048 |
0.3867 |
0.3867 |
0.0013 |
0.004 |
0.004 |
0.005 |
0.005 |
0.006 |
0.012 |
0.009 |
0.015 |
0.011 |
0.013 |
0.022 |
0.0196 |
0.0126 |
0.02 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.1555 |
0.1447 |
0.1429 |
0.1475 |
0.1626 |
0.1675 |
0.1777 |
0.199 |
0.2042 |
0.2154 |
0.223 |
0.2184 |
0.0915 |
0.2295 |
0.2215 |
0.2116 |
|
|
Чистая прибыль, млрд $
|
0.012 |
0.0117 |
0.0083 |
0.0127 |
0.0113 |
0.0117 |
0.0136 |
0.0138 |
0.0188 |
0.0175 |
0.0225 |
0.0153 |
0.000121 |
0.0209 |
0.0212 |
0.0125 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
5.42 |
4.95 |
4.73 |
5.34 |
4.51 |
6.56 |
5.35 |
6.37 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
0.0243 |
0.0233 |
0.0287 |
0.0268 |
0.0052 |
0.0346 |
0.0396 |
0.0263 |
|
|
EBITDA, млрд $
|
0.0242 |
0.0254 |
0.0232 |
0.0252 |
0.0247 |
0.0305 |
0.0343 |
0.036 |
0.0367 |
0.0398 |
0.0434 |
0.0407 |
0.0094 |
0.0454 |
0.0303 |
0.0217 |
|
|
FCF, млрд $
|
0.0063 |
0.0311 |
0.0426 |
0.0447 |
0.0017 |
0.0237 |
-0.0052 |
0.0233 |
-0.0027 |
0.0164 |
0.011 |
0.0435 |
-0.0232 |
0.0225 |
0.002 |
0.0313 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
0.0113 |
0.0241 |
0.0148 |
0.0406 |
-0.0224 |
0.002 |
0.002 |
0.0313 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
0.0754 |
0.0928 |
0.1153 |
0.1306 |
-0.255 |
0.626 |
0.6449 |
0.6735 |
|
|
Операционная прибыль, млрд $
|
0.0087 |
0.0334 |
0.0453 |
0.0482 |
0.005 |
0.0293 |
0.000655 |
0.0286 |
0.0036 |
0.0221 |
0.0141 |
0.0472 |
0.0111 |
0.0259 |
0.0303 |
0.0217 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
|
0.0676 |
0.0693 |
0.0681 |
0.066 |
0.0295 |
0.0719 |
0.0713 |
0.0749 |
|
|
CAPEX, млрд $
|
0.0093 |
0.0094 |
0.0096 |
0.0099 |
0.0099 |
0.0099 |
0.0109 |
0.0128 |
0.014 |
0.0138 |
0.0131 |
0.0122 |
0.000737 |
0.0119 |
0.0068 |
0.006 |
|
|
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
|
0.0251 |
0.0253 |
0.1139 |
0.103 |
0.0836 |
0.064 |
0.0823 |
0.0693 |
0.1383 |
0.1717 |
0.069 |
0.069 |
0.0633 |
0.0548 |
0.0658 |
0.061 |
0.0511 |
0.06 |
0.0681 |
0.1001 |
0.082 |
0.0789 |
0.1251 |
0.1024 |
0.0846 |
0.0539 |
0.1051 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.084 |
0.0911 |
0.0751 |
0.1156 |
0.1377 |
0.1394 |
0.1394 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1048 |
0.1166 |
0.0927 |
0.1257 |
0.168 |
0.1494 |
0.1494 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0371 |
0.0383 |
0.0469 |
0.0434 |
0.0619 |
0.0466 |
0.0466 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2818 |
0.3045 |
0.3042 |
0.3738 |
0.4205 |
0.4153 |
0.4153 |
|
|
Чистые активы, млрд
|
|
|
0.2893 |
0.2823 |
0.2545 |
0.2608 |
0.3056 |
0.3066 |
0.3431 |
0.3741 |
0.1527 |
0.084 |
0.1783 |
0.209 |
0.2278 |
0.242 |
0.2108 |
0.2447 |
0.2589 |
0.3115 |
0.3683 |
0.4172 |
0.4768 |
0.5213 |
0.5776 |
0.1811 |
0.1032 |
|
|
Активы, млрд
|
0.1525 |
0.2897 |
0.4312 |
0.3367 |
0.2971 |
0.3086 |
0.3862 |
0.3734 |
0.4114 |
0.4402 |
0.5203 |
0.5203 |
0.4367 |
0.3485 |
0.3375 |
0.3788 |
0.3989 |
0.416 |
0.4256 |
0.7267 |
0.7196 |
0.8697 |
0.8652 |
1.2279 |
1.2412 |
0.3951 |
1.2261 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0045 |
0.005 |
0.0055 |
0.0051 |
0.0048 |
0.0132 |
0.0139 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2028 |
0.2153 |
0.1949 |
0.4294 |
0.4307 |
0.3494 |
0.3494 |
|
|
Задолженность, млрд
|
0.0316 |
0.118 |
0.1419 |
0.0544 |
0.0426 |
0.0478 |
0.0806 |
0.0669 |
0.0683 |
0.0661 |
0.3674 |
0.3674 |
0.3524 |
0.1391 |
0.1093 |
0.1364 |
0.1877 |
0.1713 |
0.1668 |
0.4152 |
0.3513 |
0.4526 |
0.3884 |
0.7066 |
0.6636 |
0.2137 |
0.5526 |
|
|
Чистый долг, млрд
|
-0.0251 |
0.0032 |
-0.0959 |
-0.0941 |
-0.0836 |
-0.064 |
-0.0823 |
-0.0693 |
-0.1383 |
-0.1717 |
0.1161 |
0.1161 |
0.0442 |
0.0132 |
-0.0158 |
0.0105 |
0.0639 |
0.0359 |
0.0098 |
0.1346 |
0.1253 |
0.1755 |
0.1082 |
0.3628 |
0.3762 |
0.0531 |
0.2995 |
|
|
Долг, млрд
|
|
0.0285 |
0.0179 |
0.0088 |
|
|
|
|
|
|
0.1851 |
0.1851 |
0.1076 |
0.068 |
0.05 |
0.0715 |
0.115 |
0.0958 |
0.0779 |
0.0091 |
0.0045 |
0.005 |
0.0055 |
0.5015 |
0.4969 |
0.107 |
0.4046 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.0737 |
0.0975 |
0.1066 |
0.1251 |
0.1136 |
0.1339 |
0.1024 |
0.1174 |
0.0988 |
0.1005 |
0.0846 |
0.1001 |
0.0539 |
0.0913 |
0.076 |
0.1051 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
0.1309 |
0.1456 |
0.1377 |
0.1431 |
0.1448 |
0.1431 |
0.1394 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
0.1539 |
0.1628 |
0.168 |
0.1667 |
0.1629 |
0.1538 |
0.1494 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.0143 |
0.0179 |
0.0168 |
0.0119 |
0.0114 |
0.0115 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
0.3994 |
0.4077 |
0.4205 |
0.4048 |
0.4143 |
0.3913 |
0.4153 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
|
|
0.5347 |
0.5322 |
0.5422 |
0.5776 |
0.1811 |
0.1471 |
|
|
|
|
Активы, млрд
|
|
|
|
|
|
|
|
|
1.2062 |
1.2058 |
1.2075 |
1.2412 |
0.3951 |
1.23 |
1.1943 |
1.2261 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
0.0129 |
0.0127 |
0.0048 |
0.0132 |
0.0128 |
0.0128 |
0.005 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
0.4027 |
0.4384 |
0.4307 |
0.4185 |
0.4036 |
0.3479 |
0.3494 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
|
|
0.6715 |
0.6737 |
0.6653 |
0.6636 |
0.2137 |
0.6067 |
0.5494 |
0.5526 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
|
|
0.3758 |
0.3626 |
0.4123 |
0.3762 |
0.0531 |
0.3658 |
0.3233 |
0.2867 |
|
|
Долг, млрд
|
0.1354 |
0.1293 |
0.1336 |
0.1142 |
0.1174 |
0.1266 |
0.188 |
0.1839 |
0.183 |
0.1984 |
0.1581 |
0.1645 |
0.107 |
0.136 |
0.3993 |
0.3917 |
|
|
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, %
|
|
15.69 |
-5.21 |
-10.89 |
-0.83 |
13.57 |
3.15 |
6.34 |
5.09 |
-133.52 |
-242.59 |
-39.99 |
14.96 |
8.95 |
3.11 |
-10.71 |
15.64 |
8.74 |
13.96 |
14.97 |
10.38 |
9.96 |
10.09 |
13.92 |
14.59 |
|
11.65 |
40.45 |
|
|
ROA, %
|
-12.01 |
10.52 |
-4.37 |
-9.33 |
-0.7 |
10.74 |
2.59 |
5.29 |
4.33 |
-39.18 |
-39.18 |
-16.33 |
8.1 |
5.7 |
2.04 |
-6.24 |
8.74 |
5.23 |
6.91 |
7.04 |
5.13 |
5.13 |
4.81 |
5.34 |
6.77 |
|
5.91 |
13.70 |
|
|
ROIC, %
|
|
1.08 |
-4.38 |
-9.46 |
-0.39 |
13.96 |
2.7 |
5.87 |
5.01 |
-10.84 |
-19.7 |
-1 |
14.21 |
7.04 |
2.47 |
-7.48 |
10.4 |
6.34 |
8.86 |
9.01 |
6.44 |
6.26 |
5.76 |
|
|
|
6.73 |
26.21 |
|
|
ROS, %
|
-13.62 |
20.07 |
-9.06 |
-23.07 |
-1 |
13.63 |
5.32 |
9.82 |
9.36 |
-6.79 |
-80.6 |
-17.43 |
12.31 |
3.17 |
3.8 |
-6.93 |
12.32 |
8.45 |
14.17 |
9.66 |
7.31 |
8.2 |
6.9 |
8.62 |
8.61 |
8.27 |
8.27 |
20.24 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.64 |
12.14 |
7.44 |
9.6 |
9.57 |
25.6 |
|
11.35 |
24.11 |
|
|
Рентаб EBITDA, %
|
4.92 |
23.9 |
-4.26 |
-16.21 |
4.63 |
17.76 |
10.58 |
14.56 |
14.45 |
-80.76 |
-80.76 |
-15.15 |
13.27 |
4.14 |
5.93 |
-4.11 |
14.35 |
10.6 |
18.23 |
18.89 |
17.57 |
16.58 |
11.83 |
12.28 |
18.62 |
|
19.27 |
31.56 |
|
|
Чистая рентаб, %
|
-12.67 |
12.14 |
-5.93 |
-17.43 |
-1.17 |
12.57 |
3.7 |
6.93 |
5.99 |
-70.67 |
-70.67 |
-28.04 |
12.6 |
8.8 |
7.1 |
7.3 |
10 |
10.5 |
12.4 |
12.9 |
11.5 |
10.1 |
11.6 |
8.62 |
7.4 |
|
8.27 |
20.24 |
|
|
Operation Margin, %
|
-0.62 |
1.4 |
-7.62 |
-20.03 |
-0.46 |
14.02 |
4.56 |
9.1 |
9.22 |
-6.79 |
-6.79 |
-1.14 |
12.63 |
8.78 |
7.14 |
7.29 |
9.95 |
10.53 |
12.42 |
12.87 |
11.48 |
10.11 |
9.06 |
|
11.98 |
13.98 |
13.98 |
23.79 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
7.91 |
7.2 |
2.14 |
-6.65 |
9.53 |
5.72 |
7.64 |
8.28 |
6.51 |
7.54 |
7.12 |
|
|
|
7.73 |
26.15 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
|
|
|
|
|
-24.55 |
11.26 |
6.94 |
15.02 |
9.65 |
5.41 |
7.41 |
7.39 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
|
|
3.73 |
3.38 |
4.26 |
2.83 |
0.0241 |
3.64 |
3.54 |
2.01 |
40.45 |
|
|
ROA, %
|
|
|
|
|
1.5464 |
1.4493 |
1.8638 |
1.2465 |
0.0148 |
1.6985 |
1.7489 |
1.0338 |
13.70 |
|
|
ROCE, %
|
|
|
|
|
2.53 |
2.27 |
2.78 |
2.58 |
0.602 |
3.21 |
3.68 |
2.43 |
24.11 |
|
|
Рентаб EBITDA, %
|
15.18 |
18.21 |
19.29 |
18.1 |
17.97 |
18.46 |
19.48 |
18.65 |
10.23 |
19.77 |
13.68 |
10.25 |
31.56 |
|
|
Чистая рентаб, %
|
|
|
|
|
9.22 |
8.12 |
10.09 |
6.99 |
0.13 |
9.1 |
9.58 |
5.91 |
20.24 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0097 |
0.0093 |
|
|
|
|
|
|
|
Расходы на обслуживание долга
|
0.0098 |
0.0434 |
0.016 |
0.044 |
0.0156 |
0.0169 |
|
0.0258 |
|
Всего задолженность
|
0.1042 |
0.1348 |
0.1142 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
2200 |
2700 |
3000 |
2900 |
|
|
|
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Расходы на обслуживание долга
|
0.000256 |
0.0028 |
0.0041 |
0.0057 |
0.0044 |
0.0068 |
0.0068 |
0.0059 |
|