Отчетность Travelzoo
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 $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1128 |
0.0774 |
0.118 |
0.1177 |
0.1152 |
0.0788 |
0.0551 |
0.1047 |
|
|
Выручка, млрд $
|
0.0001 |
0.000954 |
0.004 |
0.0061 |
0.0098 |
0.018 |
0.0337 |
0.0508 |
0.0695 |
0.0789 |
0.0814 |
0.094 |
0.1128 |
0.1483 |
0.1512 |
0.1582 |
0.1421 |
0.1417 |
0.1286 |
0.1065 |
0.111 |
0.111 |
0.054 |
0.063 |
0.0657 |
0.0657 |
0.0845 |
|
|
Чистая прибыль, млрд $
|
0.0000 |
0.000105 |
0.000362 |
0.000364 |
0.000853 |
0.0021 |
0.006 |
0.008 |
0.0168 |
0.0091 |
-0.0041 |
0.0052 |
0.0132 |
0.0033 |
0.0182 |
-0.005 |
0.0164 |
0.0109 |
0.0066 |
0.0035 |
0.005 |
0.004 |
-0.013 |
0.001 |
0.000902 |
0.000902 |
0.0124 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1052 |
0.1297 |
0.0575 |
0.0632 |
0.0694 |
0.0456 |
0.1358 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0083 |
0.0094 |
-0.0112 |
-0.000972 |
0.0076 |
0.0103 |
0.0156 |
|
|
EBITDA, млрд $
|
0.0001 |
0.000954 |
0.00075 |
0.001 |
0.0016 |
0.0039 |
0.0113 |
0.016 |
0.0311 |
0.0223 |
0.0046 |
0.0145 |
0.0259 |
0.018 |
0.0283 |
0.0057 |
0.024 |
0.0087 |
0.0134 |
0.0087 |
0.01 |
0.011 |
-0.0118 |
0.001 |
0.0023 |
0.0023 |
0.0175 |
|
|
FCF, млрд $
|
|
|
0.00018 |
0.000614 |
0.000648 |
0.0023 |
0.0045 |
0.008 |
0.0172 |
0.0092 |
-0.0072 |
0.0014 |
0.0226 |
0.0132 |
0.0333 |
0.0114 |
-0.0017 |
0.0029 |
0.0078 |
0.0013 |
0.005 |
0.011 |
0.047 |
-0.008 |
-0.0246 |
-0.0163 |
0.0104 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0053 |
0.0114 |
0.0468 |
-0.0081 |
-0.0231 |
-0.0158 |
0.0107 |
|
|
Баланс стоимость, млрд $
|
|
|
0.000496 |
0.00086 |
0.0017 |
0.0038 |
0.0098 |
0.0178 |
0.0346 |
0.0259 |
0.0218 |
0.027 |
0.0402 |
0.0435 |
0.0429 |
0.0371 |
0.0531 |
0.0174 |
0.0217 |
0.0166 |
0.0182 |
0.0146 |
-0.000406 |
0.000764 |
0.0071 |
0.0108 |
0.0059 |
|
|
Операционная прибыль, млрд $
|
0.0001 |
0.000954 |
0.00075 |
0.0012 |
0.0015 |
0.0037 |
0.011 |
0.0149 |
0.0298 |
0.0206 |
0.0031 |
0.0137 |
0.0235 |
0.015 |
0.0255 |
0.0023 |
0.0211 |
0.0071 |
0.0111 |
0.0045 |
0.008 |
0.009 |
-0.011 |
-0.001 |
0.0076 |
0.0103 |
0.0156 |
|
|
Операционные расходы, млрд $
|
|
|
|
0.0046 |
0.008 |
0.0139 |
0.022 |
0.035 |
0.0387 |
0.0562 |
0.0753 |
0.0746 |
0.082 |
0.12 |
0.1099 |
0.1386 |
0.1031 |
0.1157 |
0.1032 |
0.0891 |
0.0908 |
0.0901 |
0.0542 |
0.0526 |
0.053 |
0.0535 |
0.058 |
|
|
CAPEX, млрд $
|
|
|
0.000229 |
0.000156 |
0.000121 |
0.00012 |
0.0000 |
0.000156 |
0.000153 |
0.000663 |
0.0039 |
0.0038 |
0.0013 |
0.0025 |
0.0034 |
0.0055 |
0.0033 |
0.0013 |
0.000909 |
0.000738 |
0.001 |
0.000474 |
0.000253 |
0.0000 |
0.0015 |
0.000484 |
0.000255 |
|
|
|
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.007 |
0.0138 |
0.0125 |
0.0143 |
0.0191 |
0.0157 |
0.0141 |
0.0185 |
0.0177 |
0.0159 |
0.0186 |
0.0216 |
0.0211 |
0.0206 |
0.0211 |
0.022 |
|
|
Чистая прибыль, млрд $
|
-0.0055 |
-0.000996 |
0.000148 |
-0.0017 |
0.003 |
0.0029 |
-0.003 |
0.0024 |
0.0011 |
0.000792 |
0.0025 |
0.0037 |
0.0027 |
0.0023 |
0.0033 |
0.0042 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
0.0533 |
0.0681 |
0.0533 |
0.0468 |
0.0723 |
0.1235 |
0.0858 |
0.1262 |
0.1407 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
0.0019 |
0.0018 |
0.000273 |
0.0036 |
0.0047 |
0.0033 |
0.0031 |
0.0045 |
|
|
|
EBITDA, млрд $
|
-0.0076 |
-0.000615 |
-0.0012 |
-0.000283 |
0.004 |
0.000187 |
-0.003 |
0.0025 |
0.0023 |
0.000825 |
0.0041 |
0.0052 |
0.0037 |
0.0036 |
0.0045 |
0.0056 |
|
|
FCF, млрд $
|
0.0164 |
0.0241 |
0.0094 |
0.0091 |
0.0128 |
-0.0126 |
-0.0174 |
-0.0073 |
-0.0103 |
-0.0039 |
-0.0025 |
0.000424 |
0.0051 |
0.0036 |
0.0014 |
0.0046 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
-0.0068 |
-0.0102 |
-0.0039 |
-0.0023 |
0.000535 |
0.0051 |
0.0036 |
0.0014 |
0.0046 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
0.0029 |
0.0039 |
0.0047 |
0.0071 |
0.0108 |
0.0064 |
0.002 |
0.0042 |
0.0041 |
|
|
Операционная прибыль, млрд $
|
0.0165 |
0.0242 |
0.0094 |
0.0091 |
0.0129 |
-0.0127 |
-0.0174 |
-0.0072 |
-0.0102 |
-0.0039 |
-0.0023 |
0.000535 |
0.0051 |
0.0031 |
0.0045 |
0.0056 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
0.0137 |
0.0137 |
0.0133 |
0.0123 |
0.0142 |
0.015 |
0.0148 |
0.014 |
0.0138 |
|
|
CAPEX, млрд $
|
0.000667 |
0.000588 |
0.000508 |
0.000484 |
0.000476 |
0.000448 |
0.000412 |
0.000574 |
0.000544 |
0.000552 |
0.000537 |
0.000478 |
0.000467 |
0.0001 |
0.0000 |
0.0000 |
|
|
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
|
0.0000 |
0.0000 |
0.0000 |
0.00061 |
0.0013 |
0.0035 |
0.0264 |
0.0245 |
0.0334 |
0.0226 |
0.0142 |
0.0198 |
0.0412 |
0.0387 |
0.0612 |
0.0662 |
0.0548 |
0.0351 |
0.0268 |
0.0226 |
0.018 |
0.0195 |
0.0631 |
0.0652 |
0.0195 |
0.0195 |
0.0157 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000167 |
0.000114 |
0.000137 |
0.00019 |
0.000153 |
0.000286 |
0.000286 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0126 |
0.013 |
0.0045 |
0.0153 |
0.0138 |
0.0136 |
0.013 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000556 |
0.0011 |
0.0013 |
0.0035 |
0.0029 |
|
0.0029 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0018 |
0.0013 |
0.0052 |
0.0018 |
0.0022 |
0.0019 |
0.0019 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0332 |
0.0361 |
0.07 |
0.0655 |
0.0356 |
0.0308 |
0.0308 |
|
|
Чистые активы, млрд
|
|
|
0.000574 |
0.000938 |
0.0018 |
0.0038 |
0.0403 |
0.0485 |
0.0368 |
0.0259 |
0.0208 |
0.0308 |
0.0459 |
0.0348 |
0.0433 |
0.0313 |
0.0398 |
0.0214 |
0.0181 |
0.0131 |
0.0141 |
0.0113 |
0.0019 |
-0.004 |
0.0043 |
0.0082 |
0.0356 |
|
|
Активы, млрд
|
0.000107 |
0.000405 |
0.0016 |
0.0021 |
0.0032 |
0.0067 |
0.0433 |
0.0555 |
0.0437 |
0.0373 |
0.0353 |
0.0461 |
0.066 |
0.0683 |
0.0978 |
0.1148 |
0.0905 |
0.0686 |
0.0535 |
0.0457 |
0.0434 |
0.0545 |
0.1024 |
0.1001 |
0.0673 |
0.0663 |
0.0583 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000489 |
0.0053 |
0.0064 |
0.0032 |
0.003 |
0.0025 |
0.0025 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000814 |
|
|
|
|
|
|
Задолженность, млрд
|
0.0000 |
0.000211 |
0.000982 |
0.0012 |
0.0014 |
0.0029 |
0.003 |
0.0069 |
0.0069 |
0.0114 |
0.0146 |
0.0154 |
0.0201 |
0.0336 |
0.0545 |
0.0835 |
0.0507 |
0.0472 |
0.0355 |
0.0326 |
0.0294 |
0.0437 |
0.0959 |
0.0995 |
0.0584 |
0.0534 |
0.0476 |
|
|
Чистый долг, млрд
|
0.0000 |
0.0000 |
0.0000 |
-0.00061 |
-0.0013 |
-0.0035 |
-0.0264 |
-0.0245 |
-0.0334 |
-0.0226 |
-0.0142 |
-0.0198 |
-0.0412 |
-0.0387 |
-0.0612 |
-0.0662 |
-0.0538 |
-0.0295 |
-0.0268 |
-0.0226 |
-0.018 |
-0.006 |
-0.045 |
-0.0315 |
-0.0074 |
-0.0085 |
-0.0065 |
|
|
Долг, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.001 |
0.0057 |
|
|
|
0.0135 |
0.0028 |
0.0132 |
0.0101 |
0.0101 |
0.0092 |
|
|
|
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.0256 |
0.0505 |
0.0631 |
0.0709 |
0.081 |
0.0652 |
0.0438 |
0.0356 |
0.0256 |
0.0195 |
0.0187 |
0.0191 |
0.0195 |
0.0159 |
0.0157 |
0.0162 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
0.000153 |
|
|
|
0.000286 |
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
0.0182 |
0.0148 |
0.0118 |
0.0138 |
0.0137 |
0.0103 |
0.0107 |
0.013 |
0.0132 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.0029 |
0 |
0.000811 |
0.000697 |
|
|
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
0.000544 |
0.000534 |
0.000537 |
0.000478 |
0.000467 |
0.000472 |
0.000476 |
|
|
|
Total Current Assets
|
|
|
|
|
|
|
|
0.0579 |
0.0446 |
0.0355 |
0.0356 |
0.036 |
0.032 |
0.029 |
0.0308 |
0.0316 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
|
-0.0015 |
0.0015 |
0.000616 |
0.0043 |
0.0082 |
0.000572 |
|
|
|
|
|
Активы, млрд
|
|
|
|
|
|
|
|
0.0929 |
0.0785 |
0.0683 |
0.0673 |
0.0663 |
0.0591 |
0.0558 |
0.0554 |
0.0547 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
0.0028 |
0.0026 |
0.0023 |
0.003 |
0.0027 |
0.0024 |
0.0026 |
0.0025 |
0.0025 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
|
0.0897 |
0.0724 |
0.0631 |
0.0584 |
0.0534 |
0.048 |
0.0491 |
0.0465 |
0.0459 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
|
-0.0242 |
-0.0149 |
-0.0094 |
-0.0074 |
-0.0085 |
-0.0096 |
-0.0062 |
-0.0065 |
-0.0073 |
|
|
Долг, млрд
|
0.0463 |
0.0703 |
0.0829 |
0.1001 |
0.1055 |
0.0984 |
0.088 |
0.0788 |
0.0618 |
0.0529 |
0.0475 |
0.042 |
0.0362 |
0.0097 |
0.0092 |
0.0089 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
47.63 |
53.37 |
15 |
16.41 |
45.64 |
35.17 |
-19.82 |
16.85 |
28.67 |
8.23 |
46.6 |
-13.42 |
45.97 |
35.5 |
33.62 |
22.67 |
34.35 |
33.34 |
-210.49 |
77.76 |
15.85 |
15.85 |
|
242.59 |
45.30 |
|
|
ROA, %
|
26.33 |
30.48 |
13.96 |
14.36 |
38.45 |
24.43 |
-11.65 |
11.24 |
19.93 |
4.94 |
21.9 |
-4.71 |
15.93 |
13.66 |
10.86 |
7.12 |
10.46 |
8.48 |
-17.11 |
0.9 |
0.14 |
0.14 |
|
19.7 |
15.36 |
|
|
ROIC, %
|
49.32 |
53.19 |
14.82 |
15.43 |
43.8 |
32.8 |
-15.78 |
20.88 |
28.71 |
7.61 |
46.6 |
-13.42 |
45.97 |
29.96 |
33.62 |
22.67 |
34.35 |
15.98 |
-60.58 |
10.54 |
|
|
|
27.41 |
26.60 |
|
|
ROS, %
|
14.48 |
20.85 |
33.14 |
31.15 |
44.6 |
28.02 |
4.8 |
13.26 |
20.82 |
10.33 |
17.07 |
1.71 |
14.92 |
4.17 |
8.46 |
6.25 |
7.44 |
8.03 |
-29.59 |
2.81 |
1.37 |
9.35 |
14.67 |
14.67 |
21.71 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49.87 |
47.26 |
-57.11 |
-8.03 |
38.28 |
42.63 |
|
64.66 |
45.43 |
|
|
Рентаб EBITDA, %
|
16.45 |
21.76 |
33.61 |
31.48 |
44.78 |
28.26 |
5.62 |
16.69 |
22.94 |
12.17 |
18.75 |
3.59 |
16.9 |
6.13 |
10.43 |
6.38 |
9.09 |
9.22 |
-21.09 |
2.52 |
0.32 |
0.32 |
|
20.67 |
37.51 |
|
|
Чистая рентаб, %
|
8.66 |
11.4 |
17.93 |
15.68 |
24.17 |
11.54 |
-5.06 |
5.52 |
11.67 |
10.1 |
16.9 |
1.4 |
14.8 |
5 |
8.6 |
4.3 |
7.4 |
8.5 |
-20.8 |
-2.1 |
1.37 |
1.37 |
|
14.64 |
21.73 |
|
|
Operation Margin, %
|
14.99 |
20.78 |
32.76 |
29.29 |
42.79 |
26.14 |
3.82 |
14.59 |
20.85 |
10.13 |
16.86 |
1.44 |
14.82 |
5.04 |
8.61 |
4.27 |
7.4 |
8.49 |
-20.81 |
-2.09 |
|
10.76 |
18.46 |
18.46 |
30.58 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
2.24 |
12.04 |
-3.17 |
11.51 |
7.67 |
5.16 |
3.31 |
4.19 |
3.73 |
-25.04 |
1.45 |
|
|
|
7.34 |
18.49 |
|
|
|
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
|
-266.93 |
-158.58 |
-106.51 |
1554.36 |
151.17 |
61.64 |
46.44 |
62.39 |
82.22 |
45.30 |
|
|
ROA, %
|
|
|
|
2.45 |
1.1995 |
1.0828 |
3.62 |
5.5 |
4.19 |
4.09 |
5.86 |
7.48 |
15.36 |
|
|
ROCE, %
|
|
|
|
11.68 |
11.66 |
1.8793 |
21.72 |
24.75 |
15.9 |
14.52 |
20.16 |
|
45.43 |
|
|
Рентаб EBITDA, %
|
20.71 |
1.19 |
-21.27 |
13.51 |
13.14 |
5.21 |
22.15 |
24.02 |
17.7 |
17.38 |
21.18 |
25.43 |
37.51 |
|
|
Чистая рентаб, %
|
|
|
|
12.78 |
5.81 |
5.02 |
13.18 |
17 |
12.43 |
11.4 |
15.41 |
19.22 |
21.73 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Всего задолженность
|
0.0268 |
0.035 |
0.0829 |
|
|
|
|
|
|
Расходы на обслуживание долга
|
|
0.000515 |
0.0076 |
0.004 |
0.0023 |
0.0014 |
|
0.0023 |
|
Персонал, чел
|
|
|
|
236 |
214 |
237 |
223 |
|
|
|
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q4 |
CAGR 5 |
Расходы на обслуживание долга
|
0.0014 |
0.000175 |
0.000839 |
7.5E-5 |
0.00034 |
0.00034 |
|