Отчетность Nautilus, 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 $
|
|
|
|
|
|
|
|
0.5943 |
0.599 |
0.4496 |
0.1624 |
0.067 |
0.0639 |
0.0561 |
0.0543 |
0.1088 |
0.2698 |
0.4858 |
0.5183 |
0.5735 |
0.4139 |
0.327 |
0.0508 |
0.1609 |
0.0551 |
0.0468 |
0.0317 |
|
|
Выручка, млрд $
|
0.0632 |
0.121 |
0.2239 |
0.3639 |
0.5847 |
0.4988 |
0.5238 |
0.6313 |
0.6803 |
0.5015 |
0.4112 |
0.1893 |
0.1685 |
0.18 |
0.194 |
0.219 |
0.274 |
0.336 |
0.406 |
0.406 |
0.3968 |
0.3093 |
0.5526 |
0.5895 |
0.2868 |
0.2868 |
0.2868 |
|
|
Чистая прибыль, млрд $
|
0.0125 |
0.0203 |
0.0416 |
0.0666 |
0.0979 |
0.0344 |
0.03 |
0.023 |
0.0291 |
-0.0556 |
-0.0906 |
-0.0533 |
-0.0228 |
0.001 |
0.017 |
0.048 |
0.019 |
0.027 |
0.034 |
0.026 |
0.0147 |
-0.0923 |
0.0598 |
-0.0222 |
-0.1075 |
-0.1075 |
-0.1075 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
0.6328 |
0.6467 |
0.5207 |
0.1748 |
|
0.0546 |
0.0443 |
|
|
0.2405 |
0.5349 |
0.5344 |
0.5936 |
0.3302 |
0.0785 |
0.5604 |
0.2311 |
0.1213 |
0.0455 |
0.0814 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0363 |
0.0208 |
0.0327 |
0.1097 |
-0.0253 |
-0.0638 |
-0.0708 |
-0.0638 |
|
|
EBITDA, млрд $
|
0.0189 |
0.033 |
0.0679 |
0.1084 |
0.1593 |
0.0662 |
0.058 |
0.052 |
0.0577 |
-0.0661 |
-0.069 |
-0.0533 |
-0.0155 |
0.0064 |
0.0199 |
0.0192 |
0.0327 |
0.0433 |
0.061 |
0.046 |
0.0305 |
0.0435 |
0.1191 |
-0.0253 |
-0.1075 |
-0.0618 |
-0.0343 |
|
|
FCF, млрд $
|
|
0.0189 |
0.044 |
0.0612 |
0.069 |
0.0367 |
0.038 |
-0.0414 |
0.0142 |
-0.0022 |
0.00077 |
0.0128 |
-0.0109 |
0.002 |
0.01 |
0.017 |
0.031 |
0.035 |
0.041 |
0.031 |
0.0109 |
-0.0315 |
0.0619 |
-0.0796 |
0.0062 |
0.0062 |
0.0062 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0459 |
0.035 |
0.0213 |
-0.0226 |
0.0717 |
-0.0666 |
0.0188 |
0.0188 |
0.0188 |
|
|
Баланс стоимость, млрд $
|
|
0.0344 |
0.0761 |
0.1426 |
0.2012 |
0.2216 |
0.2385 |
0.2481 |
0.2514 |
0.185 |
0.0944 |
0.0411 |
0.0183 |
0.0197 |
0.0366 |
0.0846 |
0.1033 |
0.1275 |
0.1615 |
0.1794 |
0.1826 |
0.0906 |
0.1532 |
0.164 |
0.1581 |
0.0736 |
0.0613 |
|
|
Операционная прибыль, млрд $
|
0.0189 |
0.0308 |
0.0611 |
0.1004 |
0.1511 |
0.0518 |
0.0445 |
0.0338 |
0.0411 |
-0.0686 |
-0.0397 |
-0.0092 |
-0.0096 |
0.004 |
0.011 |
0.016 |
0.03 |
0.04 |
0.053 |
0.045 |
0.0208 |
0.0327 |
0.1097 |
-0.0253 |
-0.1075 |
-0.0698 |
-0.0638 |
|
|
Операционные расходы, млрд $
|
0.026 |
0.0569 |
0.0902 |
0.1228 |
0.1813 |
0.1943 |
0.2003 |
0.245 |
0.2575 |
0.248 |
0.1903 |
0.1057 |
0.0863 |
0.0749 |
0.0804 |
0.0908 |
0.1104 |
0.133 |
0.1581 |
0.1588 |
0.161 |
0.1391 |
0.1303 |
0.1738 |
0.1453 |
0.1184 |
0.1158 |
|
|
CAPEX, млрд $
|
|
0.0019 |
0.0088 |
0.0057 |
0.0315 |
0.007 |
0.009 |
0.0318 |
0.0196 |
0.0107 |
0.0048 |
0.002 |
0.000222 |
0.003 |
0.002 |
0.004 |
0.003 |
0.006 |
0.005 |
0.004 |
0.0104 |
0.009 |
0.0097 |
0.0131 |
0.0126 |
0.0126 |
0.0126 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.06 |
0.1 |
0.09 |
0.11 |
0.16 |
0.1893 |
0.2061 |
0.1846 |
0.138 |
0.1473 |
0.1197 |
0.0548 |
0.0655 |
0.0981 |
0.0684 |
0.0418 |
0.0487 |
|
|
Чистая прибыль, млрд $
|
-0.01 |
0 |
0 |
0 |
0.03 |
0.0293 |
0.0306 |
0.014 |
-0.0046 |
-0.0135 |
-0.0182 |
-0.0602 |
-0.0153 |
-0.0111 |
-0.0209 |
-0.0049 |
-0.0125 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.1771 |
0.1136 |
0.1181 |
0.116 |
0.0735 |
0.0478 |
0.0333 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
-0.0193 |
-0.0219 |
-0.0242 |
-0.0143 |
-0.0103 |
-0.015 |
-0.0015 |
|
|
|
EBITDA, млрд $
|
-0.01 |
0.01 |
0 |
0.02 |
0.04 |
0.0436 |
0.0417 |
0.0199 |
0.0000 |
-0.0173 |
-0.0219 |
-0.0224 |
-0.0121 |
-0.0064 |
-0.0209 |
-0.0049 |
|
|
|
FCF, млрд $
|
0 |
0.01 |
0 |
0.04 |
0.02 |
0.0000 |
0.0221 |
-0.03 |
-0.0317 |
-0.039 |
0.0211 |
-0.0094 |
-0.0077 |
-0.0054 |
0.0287 |
-0.0035 |
-0.0063 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
0.0017 |
0.0248 |
-0.0282 |
-0.0286 |
-0.0916 |
0.025 |
-0.006 |
-0.0036 |
-0.0022 |
0.0306 |
-0.0024 |
-0.0056 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
0.1805 |
0.1944 |
0.1898 |
0.1763 |
0.164 |
0.1048 |
0.0916 |
0.083 |
0.0613 |
0.0591 |
0.0471 |
|
|
Операционная прибыль, млрд $
|
0 |
0.01 |
0.01 |
0.04 |
0.02 |
0.0017 |
0.0248 |
-0.0282 |
-0.0286 |
-0.0348 |
-0.0219 |
-0.0242 |
-0.0143 |
-0.0103 |
-0.0209 |
-0.0049 |
-0.0099 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.0394 |
0.0376 |
0.044 |
0.0492 |
0.0429 |
0.0312 |
0.0258 |
0.0331 |
0.0282 |
0.0192 |
0.0585 |
|
|
CAPEX, млрд $
|
0 |
0 |
0 |
0 |
0 |
0.0022 |
0.002 |
0.0021 |
0.0019 |
0.002 |
0.0039 |
0.0034 |
0.0041 |
0.0032 |
0.0019 |
0.0012 |
0.000724 |
|
|
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
|
|
0.0357 |
0.0772 |
0.0356 |
0.0317 |
0.0726 |
0.0193 |
0.008 |
0.0043 |
0.0079 |
0.0055 |
0.0073 |
0.0143 |
0.0174 |
0.0232 |
0.041 |
0.0452 |
0.0308 |
0.0479 |
0.0852 |
0.0381 |
0.0111 |
0.0566 |
0.0129 |
0.0155 |
0.0155 |
0.0174 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0254 |
|
0.0362 |
|
|
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0551 |
0.0551 |
0.0952 |
0.0635 |
0.0233 |
|
0.0233 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0685 |
0.0548 |
0.0511 |
0.1112 |
0.0466 |
0.0398 |
0.0466 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0089 |
0.0108 |
0.0094 |
0.0086 |
0.0295 |
|
|
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1915 |
0.1292 |
0.2597 |
0.2073 |
0.0962 |
0.0864 |
0.0962 |
|
|
Чистые активы, млрд
|
|
|
0.0929 |
0.1474 |
0.2024 |
0.2261 |
0.252 |
0.2525 |
0.2566 |
0.1965 |
0.1037 |
0.0525 |
0.0308 |
0.032 |
0.0433 |
0.0916 |
0.1111 |
0.127 |
0.1609 |
0.1792 |
0.1915 |
0.1292 |
0.2597 |
0.2073 |
0.1807 |
0.083 |
0.0519 |
|
|
Активы, млрд
|
0.0244 |
0.0673 |
0.1171 |
0.1939 |
0.2767 |
0.3119 |
0.3596 |
0.4133 |
0.4249 |
0.3908 |
0.1975 |
0.1152 |
0.0784 |
0.0828 |
0.0943 |
0.1436 |
0.1757 |
0.3159 |
0.3331 |
0.3248 |
0.3329 |
0.2205 |
0.3181 |
0.314 |
0.367 |
0.027 |
0.1635 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.016 |
0.0037 |
0.0061 |
0.0069 |
0.0062 |
|
0.0062 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.016 |
0.0141 |
0.0107 |
0.0275 |
0.0266 |
|
0.0266 |
|
|
Задолженность, млрд
|
0.0067 |
0.0143 |
0.0243 |
0.0465 |
0.0742 |
0.0858 |
0.1076 |
0.1608 |
0.1683 |
0.1944 |
0.0938 |
0.0627 |
0.0476 |
0.0509 |
0.051 |
0.052 |
0.0646 |
0.1889 |
0.1722 |
0.1456 |
0.1503 |
0.1299 |
0.1649 |
0.15 |
0.1863 |
0.0094 |
0.1022 |
|
|
Чистый долг, млрд
|
|
-0.0357 |
-0.0772 |
-0.0356 |
-0.0317 |
-0.0726 |
-0.0193 |
0.0385 |
0.0477 |
0.0711 |
0.0124 |
-0.0073 |
-0.0093 |
-0.0118 |
-0.0232 |
-0.041 |
-0.0292 |
0.0492 |
0.0161 |
0.0201 |
-0.0061 |
0.0257 |
-0.021 |
0.0424 |
0.0793 |
0.0662 |
0.0318 |
|
|
Долг, млрд
|
|
|
|
|
|
|
|
0.0464 |
0.0519 |
0.079 |
0.0179 |
|
0.005 |
0.0056 |
|
|
0.016 |
0.08 |
0.064 |
0.048 |
0.032 |
0.0368 |
0.0356 |
0.0553 |
0.0818 |
0.0818 |
0.0491 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.01 |
0.01 |
0.03 |
0.05 |
0.07 |
0.0579 |
0.0398 |
0.0266 |
0.0215 |
0.0197 |
0.0129 |
0.0073 |
0.0058 |
0.0155 |
0.0183 |
0.0173 |
0.0081 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
0.0292 |
0.0353 |
0.0444 |
0.0233 |
0.0132 |
0.0242 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
0.1039 |
0.0992 |
0.0773 |
0.0466 |
0.0398 |
0.0661 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0023 |
0.0039 |
0.0025 |
0.0032 |
|
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
0.1576 |
0.1553 |
0.155 |
0.0962 |
0.0864 |
0.1176 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
0.1532 |
0.1825 |
0.1969 |
0.1925 |
0.1807 |
0.2073 |
0.1576 |
0.1553 |
0.155 |
0.0519 |
0.0485 |
|
|
|
Активы, млрд
|
|
|
|
|
|
0.3181 |
0.3542 |
0.3824 |
0.391 |
0.367 |
0.314 |
0.2291 |
0.2265 |
0.2251 |
0.027 |
0.1402 |
0.1677 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.0067 |
0.0064 |
0.0058 |
0.0062 |
0.0064 |
0.0018 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.0351 |
0.0451 |
0.0584 |
0.0266 |
0.0143 |
0.014 |
|
|
Задолженность, млрд
|
|
|
|
|
|
0.1649 |
0.1717 |
0.1855 |
0.1985 |
0.1863 |
0.15 |
0.1243 |
0.1349 |
0.1421 |
0.0094 |
0.0811 |
0.1206 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
-0.0431 |
-0.0039 |
0.0161 |
0.0238 |
0.0793 |
0.0424 |
0.0543 |
0.0644 |
0.0662 |
0.0318 |
0.0122 |
0.0077 |
|
|
Долг, млрд
|
0.05 |
0.09 |
0.05 |
0.08 |
0.12 |
0.1296 |
0.1378 |
0.146 |
0.1522 |
0.1007 |
0.0553 |
0.0616 |
0.0702 |
0.0818 |
0.054 |
0.0295 |
|
|
|
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, %
|
|
44.82 |
45.17 |
48.36 |
15.21 |
11.9 |
9.11 |
11.34 |
-28.31 |
-87.37 |
-101.55 |
-74.16 |
4.53 |
44.85 |
71.1 |
18.55 |
22.35 |
23.75 |
15.45 |
8.1 |
-67.57 |
49.1 |
-14 |
-79.46 |
-84.81 |
|
-95.4 |
18.98 |
|
|
ROA, %
|
30.22 |
35.54 |
34.34 |
35.38 |
11.03 |
8.34 |
5.57 |
6.85 |
-14.23 |
-45.86 |
-46.28 |
-29.15 |
1.76 |
19.06 |
40.32 |
11.78 |
10.82 |
10.53 |
7.99 |
4.46 |
-33.35 |
22.22 |
-7.02 |
-13.42 |
-797.25 |
|
-45.01 |
10.71 |
|
|
ROIC, %
|
|
42.08 |
43.27 |
47.76 |
14.67 |
11.59 |
8.54 |
11.27 |
-22.21 |
-40.14 |
-11 |
-28.4 |
5.53 |
44.73 |
71.12 |
18.53 |
13.3 |
16.37 |
11.93 |
6.64 |
-53.84 |
38.65 |
39.51 |
|
|
|
38.65 |
14.95 |
|
|
ROS, %
|
26.31 |
29.04 |
28.81 |
26.16 |
10.78 |
8.71 |
5.59 |
5.98 |
-16.32 |
-20.56 |
-33.82 |
-13.13 |
1.43 |
8.56 |
7.27 |
10.44 |
11.87 |
12.95 |
8.84 |
5.44 |
-32.77 |
13.31 |
13.31 |
-27.65 |
-37.48 |
-37.48 |
-37.48 |
11.39 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.96 |
9.52 |
24.79 |
58.18 |
-11.57 |
-58.31 |
-43.27 |
|
-58.31 |
20.93 |
|
|
Рентаб EBITDA, %
|
26.45 |
30.33 |
29.8 |
27.24 |
13.27 |
11.06 |
8.24 |
8.48 |
-13.19 |
-16.79 |
-9.91 |
-9.19 |
3.54 |
7.06 |
8.86 |
11.91 |
12.88 |
14.89 |
10.97 |
7.7 |
14.06 |
21.56 |
-4.29 |
-37.48 |
-21.56 |
|
-11.97 |
20.49 |
|
|
Чистая рентаб, %
|
16.81 |
18.59 |
18.3 |
16.74 |
6.9 |
5.72 |
3.64 |
4.28 |
-11.09 |
-22.03 |
-28.16 |
-13.56 |
2 |
5.5 |
7.2 |
11 |
12 |
13.1 |
11.1 |
3.69 |
-29.84 |
10.83 |
-3.77 |
-37.48 |
-37.48 |
|
-37.48 |
11.39 |
|
|
Operation Margin, %
|
25.48 |
27.27 |
27.6 |
25.84 |
10.39 |
8.49 |
5.35 |
6.04 |
-13.68 |
-9.66 |
-4.83 |
-5.68 |
1.99 |
5.46 |
7.19 |
10.99 |
11.99 |
13.15 |
11.1 |
5.23 |
-9.23 |
17.82 |
14.08 |
|
-22.25 |
-22.25 |
-22.25 |
14.59 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
|
|
0.79 |
8.71 |
21.92 |
6.85 |
7.92 |
8.42 |
6.47 |
3.69 |
-30 |
10.83 |
|
|
|
|
10.83 |
11.84 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
-6.97 |
2.37 |
-0.486 |
0.474 |
19.09 |
-17.04 |
3.73 |
19.12 |
16.08 |
11.56 |
7.28 |
7.95 |
5.44 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
24.15 |
9.22 |
-2.67 |
-7.28 |
-9.79 |
-34.98 |
-10.35 |
-9 |
-21.34 |
-6.2 |
-18.4 |
18.98 |
|
|
ROA, %
|
|
|
9.04 |
3.77 |
-1.19 |
-3.55 |
-5.34 |
-22.15 |
-6.72 |
-4.91 |
-16.6 |
-3.24 |
-8.15 |
10.71 |
|
|
ROCE, %
|
|
|
|
|
|
-8.06 |
-9.13 |
-10.88 |
-7.07 |
-5.81 |
-10.01 |
-1.1422 |
|
20.93 |
|
|
Рентаб EBITDA, %
|
24.13 |
23.05 |
20.25 |
10.79 |
-0.02 |
-11.75 |
-18.31 |
-40.91 |
-18.46 |
-6.53 |
-30.58 |
-11.79 |
|
20.49 |
|
|
Чистая рентаб, %
|
|
15.29 |
14.75 |
7.52 |
-3.34 |
-9.14 |
-15.2 |
-109.77 |
-23.39 |
-11.3 |
-30.58 |
-11.79 |
-25.78 |
11.39 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.000234 |
0.000653 |
0.001 |
0.000162 |
0.0015 |
3.5E-5 |
7.9E-5 |
0.0018 |
9.0E-6 |
|
Расходы на обслуживание долга
|
0.0019 |
0.0016 |
0.0011 |
0.00098 |
0.0015 |
0.0016 |
0.0114 |
0.0014 |
0.0114 |
|
Всего задолженность
|
|
|
0.1148 |
0.0887 |
0.1296 |
|
|
|
|
|
Персонал, чел
|
|
|
|
|
|
410 |
410 |
517 |
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.000273 |
4.5E-5 |
2.1E-5 |
1.2E-5 |
0 |
0 |
0 |
0.000591 |
0.0012 |
0 |
1.4E-5 |
0 |
|
Расходы на обслуживание долга
|
0.00028 |
0.000214 |
0.000314 |
0.000481 |
0.000354 |
0.000431 |
0.000376 |
0.000595 |
0.0012 |
0.000774 |
0.0025 |
0.0011 |
|