Отчетность Axos Financial
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
|
0.0548 |
0.068 |
0.0571 |
0.0555 |
0.0424 |
0.0954 |
0.169 |
0.1949 |
0.3823 |
1.1374 |
1.1865 |
1.3472 |
1.8558 |
1.9136 |
1.5612 |
1.8471 |
3.23 |
2.98 |
2.26 |
2.38 |
|
|
Выручка, млрд $
|
0.000362 |
0.000492 |
0.0064 |
0.0077 |
0.0099 |
0.0113 |
0.012 |
0.0194 |
0.0311 |
0.065 |
0.068 |
0.098 |
0.129 |
0.16 |
0.23 |
0.327 |
0.381 |
0.439 |
0.489 |
0.572 |
0.633 |
0.784 |
0.7316 |
0.8902 |
|
|
Чистая прибыль, млрд $
|
-0.0011 |
0.001 |
0.0017 |
0.0022 |
0.0029 |
0.0033 |
0.0033 |
0.0042 |
0.0071 |
0.0211 |
0.021 |
0.029 |
0.04 |
0.056 |
0.083 |
0.119 |
0.135 |
0.152 |
0.155 |
0.183 |
0.216 |
0.2597 |
0.2389 |
0.3072 |
|
|
EV, млрд $
|
|
|
|
|
0.2172 |
0.2464 |
0.2308 |
0.2264 |
0.481 |
0.3547 |
0.1708 |
0.1794 |
0.1911 |
0.9871 |
1.2918 |
1.2406 |
1.547 |
1.5749 |
1.803 |
0.0212 |
3.85 |
1.6167 |
0.4193 |
0.4549 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3463 |
0.3691 |
0.4079 |
0.3849 |
0.3925 |
0.6493 |
0.4317 |
|
|
EBITDA, млрд $
|
|
|
0.0036 |
0.0043 |
0.0059 |
0.0078 |
0.0078 |
|
0.0122 |
0.0361 |
0.0348 |
0.0509 |
0.0701 |
0.0971 |
0.1441 |
0.2097 |
0.2388 |
0.3549 |
0.3856 |
0.4428 |
0.4196 |
0.4182 |
0.6728 |
0.4551 |
|
|
FCF, млрд $
|
|
|
-0.001 |
0.0057 |
0.0042 |
0.0024 |
0.0017 |
0.0091 |
-0.0104 |
-0.0154 |
0.001 |
-0.059 |
0.012 |
0.018 |
0.111 |
0.2 |
0.215 |
0.156 |
0.184 |
0.272 |
0.402 |
0.1518 |
0.2307 |
0.1577 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2239 |
0.1679 |
0.2044 |
0.2841 |
0.4126 |
0.1651 |
0.26 |
0.188 |
|
|
Баланс стоимость, млрд $
|
|
|
0.000679 |
0.0027 |
0.0052 |
0.0081 |
0.0111 |
0.015 |
0.0194 |
0.0399 |
0.0602 |
0.0884 |
0.1278 |
0.1835 |
0.2658 |
0.3848 |
0.5192 |
0.6713 |
0.8262 |
1.0093 |
1.1877 |
1.3705 |
1.6483 |
1.9172 |
|
|
Операционная прибыль, млрд $
|
|
|
0.0043 |
0.0052 |
0.0067 |
0.008 |
0.0086 |
0.0112 |
0.0188 |
0.0451 |
0.0447 |
0.0647 |
0.2039 |
0.2671 |
0.1409 |
0.2084 |
0.2436 |
0.246 |
0.2145 |
0.598 |
0.3057 |
0.7242 |
0.6493 |
0.4317 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
0.019 |
0.029 |
0.04 |
0.058 |
0.059 |
0.058 |
0.067 |
0.083 |
0.095 |
0.101 |
0.134 |
0.179 |
0.223 |
0.306 |
0.432 |
0.455 |
0.0255 |
0.0226 |
0.2639 |
-0.4584 |
|
|
CAPEX, млрд $
|
|
|
0.0001 |
0.0001 |
0.000146 |
0.0001 |
0.000108 |
0.000281 |
0.000216 |
0.00042 |
0.003 |
0.003 |
0.004 |
0.003 |
0.005 |
0.01 |
0.009 |
0.012 |
0.02 |
0.012 |
0.01 |
0.0133 |
0.0294 |
0.0302 |
|
|
|
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
|
|
|
|
0.1563 |
0.1553 |
0.1693 |
0.1727 |
0.1748 |
0.1886 |
0.2049 |
0.5043 |
0.2279 |
0.233 |
0.364 |
0.3947 |
|
|
Чистая прибыль, млрд $
|
0.0561 |
0.0453 |
0.053 |
0.0548 |
0.0537 |
0.0543 |
0.0602 |
0.0608 |
0.0618 |
0.0579 |
0.0584 |
0.0816 |
0.0799 |
0.0874 |
0.0826 |
0.1518 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
2.4 |
1.6054 |
1.4077 |
0.9466 |
0.3279 |
0.4278 |
0.0906 |
2.04 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
0.0976 |
0.1032 |
0.1262 |
0.1969 |
0.223 |
0.117 |
0.271 |
0.3835 |
|
|
EBITDA, млрд $
|
|
|
|
|
0.1046 |
0.0995 |
0.1047 |
0.1072 |
0.1069 |
-0.0162 |
0.133 |
0.0058 |
0.2279 |
0.1229 |
0.2768 |
0.3899 |
|
|
FCF, млрд $
|
0.0854 |
0.0758 |
0.1215 |
0.2344 |
-0.1535 |
0.0625 |
-0.1114 |
0.0793 |
-0.0017 |
0.1311 |
0.0629 |
0.1162 |
0.0081 |
0.0582 |
0.0339 |
0.1027 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
0.0283 |
0.0999 |
-0.1334 |
0.0567 |
0.142 |
0.1408 |
0.0708 |
0.1063 |
-0.0578 |
0.0687 |
0.0339 |
0.1132 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
1.1335 |
1.1877 |
1.2479 |
1.3087 |
1.3705 |
1.4284 |
1.4869 |
1.5684 |
1.6483 |
1.9172 |
1.9762 |
2.08 |
|
|
Операционная прибыль, млрд $
|
0.0893 |
0.0781 |
0.1232 |
0.2385 |
-0.1503 |
0.064 |
-0.1075 |
0.0841 |
0.0014 |
-0.3939 |
0.3066 |
0.1222 |
0.0138 |
0.117 |
0.271 |
0.3835 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
0.0068 |
-0.0825 |
0.0085 |
0.086 |
0.0106 |
0.1048 |
0.1161 |
0.1075 |
0.111 |
-0.1159 |
0.0206 |
0.0183 |
|
|
CAPEX, млрд $
|
|
|
|
|
0.0032 |
0.0015 |
0.0039 |
0.0048 |
0.0031 |
0.0097 |
0.0079 |
0.0061 |
0.0057 |
0.0105 |
0.0065 |
0.0105 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
|
|
0.0145 |
0.0113 |
0.0152 |
0.0179 |
0.0133 |
0.0062 |
0.0034 |
0.0058 |
0.0058 |
0.0206 |
0.1963 |
0.1555 |
0.2228 |
0.4866 |
0.6282 |
0.6228 |
0.5111 |
1.7565 |
0.8614 |
1.76 |
1.37 |
2.23 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1803 |
0.2275 |
0.1876 |
0.1873 |
0.2625 |
0.2324 |
0.2324 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0267 |
0.2032 |
0.2203 |
0.3698 |
0.4719 |
0.3741 |
0.3741 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0096 |
0.0075 |
0.0064 |
0.0068 |
0.000798 |
0.0081 |
2.9 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0165 |
0.0181 |
0.0347 |
0.0355 |
0.0234 |
0.0234 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.26 |
0.9418 |
2.16 |
1.27 |
1.88 |
2.84 |
2.84 |
|
|
Чистые активы, млрд
|
|
|
0.0229 |
0.0318 |
0.0687 |
0.0702 |
0.0728 |
0.0831 |
0.0889 |
0.1298 |
0.1478 |
0.2066 |
0.2683 |
0.3708 |
0.5335 |
0.6836 |
0.8342 |
0.9605 |
1.0731 |
1.2308 |
1.4009 |
1.5856 |
1.8441 |
0.0534 |
|
|
Активы, млрд
|
0.1566 |
0.2176 |
0.2735 |
0.405 |
0.6095 |
0.7378 |
0.9472 |
1.1942 |
1.3022 |
1.4211 |
1.9401 |
2.39 |
3.09 |
4.4 |
5.82 |
7.6 |
8.5 |
9.54 |
11.22 |
13.85 |
14.27 |
16.08 |
19.78 |
20.35 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2295 |
0.1984 |
0.152 |
0.729 |
0.4744 |
0.1598 |
0.206 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0546 |
0.1689 |
0.2358 |
0.2214 |
0.4452 |
0.3618 |
0.3618 |
|
|
Задолженность, млрд
|
0.1447 |
0.1981 |
0.2506 |
0.3733 |
0.5409 |
0.6676 |
0.8744 |
1.1112 |
1.2133 |
1.2913 |
1.7923 |
2.18 |
2.82 |
4.03 |
5.29 |
6.92 |
7.67 |
8.58 |
10.15 |
12.62 |
12.86 |
14.5 |
17.94 |
18.43 |
|
|
Чистый долг, млрд
|
0.00087 |
|
0.0414 |
0.0944 |
0.1625 |
0.1784 |
0.1737 |
0.1709 |
0.4387 |
0.2593 |
0.0018 |
-0.0155 |
-0.1911 |
-0.1503 |
0.1054 |
-0.1066 |
-0.3087 |
-0.3387 |
0.1163 |
-1.2782 |
-0.1408 |
-0.4642 |
-1.8997 |
-1.7812 |
|
|
Долг, млрд
|
0.00087 |
|
0.0559 |
0.1057 |
0.1777 |
0.1963 |
0.187 |
0.1771 |
0.4421 |
0.2652 |
0.0077 |
0.0052 |
0.0052 |
0.0052 |
0.3282 |
0.3801 |
0.3195 |
0.5116 |
0.6274 |
0.4783 |
1.07 |
0.6611 |
0.8186 |
0.4518 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
1.1481 |
0.7156 |
1.0001 |
0.8587 |
0.9983 |
1.2026 |
1.3692 |
1.7556 |
2.32 |
2.23 |
2.16 |
1.5688 |
|
|
Short Term Investments
|
|
|
|
|
0.2295 |
0.2625 |
0.2576 |
0.2481 |
0.2796 |
0.2324 |
0.2367 |
0.2398 |
|
|
Total Receivables
|
|
|
|
|
0.5106 |
0.4719 |
0.4108 |
0.2726 |
0.3234 |
0.3741 |
0.2854 |
0.2659 |
|
|
Товарно материальные запасы
|
|
|
|
|
0.000564 |
0.000798 |
0.0053 |
0.0058 |
3.24 |
0.0081 |
0.0088 |
2.45 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
0.0068 |
0.0058 |
0.0049 |
0.0059 |
0.0059 |
0.0065 |
|
|
Total Current Assets
|
|
|
|
|
1.74 |
1.88 |
2.04 |
2.28 |
2.32 |
2.84 |
2.16 |
1.8086 |
|
|
Чистые активы, млрд
|
1.3457 |
1.4009 |
1.4586 |
1.5232 |
1.5856 |
1.643 |
1.701 |
1.7876 |
1.8441 |
0.1169 |
|
|
|
|
Активы, млрд
|
14.83 |
14.27 |
14.91 |
15.55 |
16.08 |
17.46 |
18.41 |
18.74 |
19.78 |
20.35 |
20.83 |
21.62 |
|
|
Short Term Debt
|
|
|
|
|
0.4477 |
0.4744 |
0.2069 |
0.156 |
0.1146 |
0.1598 |
0.1281 |
0.1678 |
|
|
Long Term Debt
|
|
|
|
|
0.3817 |
0.4452 |
0.4258 |
0.3341 |
0.3343 |
0.3618 |
0.4477 |
0.4311 |
|
|
Задолженность, млрд
|
13.48 |
12.86 |
13.45 |
14.02 |
14.5 |
15.81 |
16.71 |
16.95 |
17.94 |
18.43 |
18.85 |
19.55 |
|
|
Чистый долг, млрд
|
-0.6098 |
-0.1408 |
-0.5867 |
-0.4408 |
-0.4642 |
-1.1767 |
-0.8309 |
-1.7556 |
-1.8997 |
-1.7812 |
-2.16 |
-1.5688 |
|
|
Долг, млрд
|
0.5383 |
0.5749 |
0.4134 |
0.4179 |
0.5342 |
0.5627 |
0.5383 |
0.4341 |
0.4243 |
0.4518 |
0.5377 |
0.4311 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
4.18 |
4.65 |
4.56 |
5.05 |
8.03 |
16.28 |
15.16 |
17.37 |
17.72 |
17.7 |
18.42 |
19.72 |
17.83 |
17.05 |
15.3 |
15.97 |
16.41 |
15.69 |
15.12 |
|
17.26 |
10.02 |
|
|
ROA, %
|
0.47 |
0.44 |
0.35 |
0.35 |
0.55 |
1.49 |
1.21 |
1.3 |
1.44 |
1.49 |
1.61 |
1.77 |
1.67 |
1.69 |
1.49 |
1.46 |
1.53 |
1.51 |
1.43 |
|
1.625 |
3.94 |
|
|
ROIC, %
|
2.01 |
1.8 |
1.96 |
2.59 |
2.09 |
6.73 |
17.33 |
18.18 |
44.05 |
42.18 |
15.35 |
16.36 |
15.87 |
15.41 |
12.59 |
28.48 |
10.92 |
|
|
|
|
7.49 |
|
|
ROS, %
|
48.21 |
48.23 |
46.58 |
36.14 |
38.71 |
55.22 |
50.22 |
50.36 |
52.73 |
59.08 |
61.37 |
62.59 |
61.02 |
78.8 |
75.55 |
71.26 |
60.81 |
32.65 |
34.51 |
34.51 |
34.51 |
265.47 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34.29 |
3.39 |
3.1 |
2.85 |
2.35 |
3.4 |
|
2.2 |
7.04 |
|
|
Рентаб EBITDA, %
|
59.62 |
68.73 |
65.01 |
|
39.26 |
55.58 |
51.13 |
51.7 |
54.2 |
60.88 |
62.79 |
64.06 |
62.61 |
80.75 |
78.92 |
77.37 |
50.88 |
50.28 |
49.51 |
|
51.13 |
283.08 |
|
|
Чистая рентаб, %
|
29.05 |
28.91 |
27.59 |
21.63 |
22.95 |
32.52 |
30.24 |
29.97 |
31.15 |
35.07 |
36.02 |
36.44 |
35.33 |
34.68 |
31.75 |
32.05 |
34.91 |
33.12 |
32.66 |
|
34.51 |
272.26 |
|
|
Operation Margin, %
|
67.63 |
70.87 |
71.57 |
57.95 |
60.24 |
69.47 |
65.73 |
65.79 |
157.61 |
167.44 |
61.37 |
63.65 |
63.88 |
55.97 |
43.9 |
104.47 |
48.31 |
|
48.49 |
48.49 |
48.49 |
275.02 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
29.79 |
28.68 |
30.51 |
34.88 |
35.89 |
36.35 |
35.25 |
34.61 |
31.69 |
31.99 |
34.06 |
|
|
|
35.28 |
25.27 |
|
|
Доходность FCF, %
|
7.72 |
3.57 |
3.01 |
16.4 |
-24.47 |
-16.17 |
0.571 |
-30.19 |
3.3 |
1.6349 |
9.66 |
15.53 |
12.04 |
8.68 |
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
4.27 |
4.18 |
4.48 |
4.33 |
4.23 |
3.8 |
3.69 |
4.95 |
4.67 |
4.91 |
4.47 |
7.91 |
10.02 |
|
|
ROA, %
|
0.3672 |
0.373 |
0.4128 |
0.3992 |
0.3909 |
0.3453 |
0.3262 |
0.4391 |
0.4146 |
0.4354 |
0.4014 |
0.7151 |
3.94 |
|
|
ROCE, %
|
|
|
|
|
1.1164 |
0.84 |
0.7837 |
1.1638 |
1.2479 |
0.6285 |
1.3955 |
1.9031 |
7.04 |
|
|
Рентаб EBITDA, %
|
66.92 |
64.05 |
61.8 |
62.1 |
61.17 |
-8.61 |
64.9 |
1.15 |
100.03 |
52.77 |
76.06 |
98.8 |
283.08 |
|
|
Чистая рентаб, %
|
34.33 |
34.94 |
35.56 |
35.2 |
35.38 |
30.7 |
28.51 |
16.17 |
35.04 |
37.5 |
22.71 |
38.46 |
272.26 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.3873 |
0.4751 |
0.5649 |
0.6228 |
0.6179 |
0.6325 |
0.9949 |
|
1.1571 |
|
Расходы на обслуживание долга
|
0.0741 |
0.1066 |
0.1563 |
0.1452 |
0.0791 |
0.0491 |
0.2501 |
|
0.374 |
|
Персонал, чел
|
|
|
|
|
1165 |
1280 |
1447 |
1455 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.1557 |
0.1569 |
0.1583 |
0.1571 |
0.1602 |
0.1842 |
0.2238 |
0.2796 |
0.3073 |
0.3464 |
0.364 |
0.3947 |
|
Расходы на обслуживание долга
|
0.02 |
0.0153 |
0.0117 |
0.0115 |
0.0106 |
0.0188 |
0.0433 |
0.0797 |
0.1084 |
0.1427 |
0.1528 |
0.1661 |
|