Отчетность Pacific Biosciences of California, Inc.
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
0.1656 |
0.8699 |
0.1568 |
0.1071 |
0.3661 |
0.5958 |
1.1686 |
0.399 |
0.3564 |
1.1248 |
0.8944 |
2.51 |
2.29 |
|
2.6 |
|
|
Выручка, млрд $
|
0.0022 |
0.000901 |
0.000135 |
0.002 |
0.034 |
0.026 |
0.028 |
0.061 |
0.093 |
0.091 |
0.093 |
0.0786 |
0.0909 |
0.0789 |
0.1305 |
0.1283 |
0.134 |
0.2005 |
|
|
Чистая прибыль, млрд $
|
-0.0215 |
-0.0438 |
-0.0877 |
-0.14 |
-0.109 |
-0.094 |
-0.079 |
-0.066 |
-0.032 |
-0.074 |
-0.092 |
-0.1026 |
-0.0562 |
0.1707 |
-0.1812 |
-0.2969 |
-0.314 |
-0.3067 |
|
|
EV, млрд $
|
|
|
|
0.021 |
0.814 |
0.113 |
0.0941 |
0.3578 |
0.5935 |
1.1857 |
0.3498 |
1.07 |
0.8149 |
4.16 |
4.55 |
2.42 |
3.68 |
3.31 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
-0.1001 |
-0.1005 |
-0.1044 |
-0.1782 |
-0.3048 |
-0.3175 |
-0.3104 |
|
|
EBITDA, млрд $
|
-0.0218 |
-0.0418 |
-0.084 |
-0.1351 |
-0.104 |
-0.0877 |
-0.0719 |
-0.0586 |
-0.0485 |
-0.0674 |
-0.0813 |
-0.0929 |
-0.0995 |
-0.1023 |
-0.1781 |
-0.2972 |
-0.2904 |
-0.2777 |
|
|
FCF, млрд $
|
-0.0198 |
-0.044 |
-0.08 |
-0.127 |
-0.112 |
-0.079 |
-0.031 |
-0.053 |
-0.051 |
-0.076 |
-0.078 |
-0.0683 |
-0.0811 |
0.0185 |
-0.1171 |
-0.2801 |
-0.2959 |
-0.2754 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
-0.0675 |
-0.0664 |
-0.0783 |
0.0195 |
-0.1112 |
-0.2632 |
-0.2789 |
-0.2665 |
|
|
Баланс стоимость, млрд $
|
|
-0.1043 |
-0.192 |
-0.3322 |
-0.4416 |
-0.536 |
-0.6153 |
-0.6815 |
-0.7132 |
-0.7875 |
-0.8797 |
0.1141 |
0.0549 |
0.3355 |
0.791 |
0.5629 |
0.6921 |
0.7013 |
|
|
Операционная прибыль, млрд $
|
-0.0234 |
-0.0448 |
-0.0881 |
-0.14 |
-0.11 |
-0.094 |
-0.078 |
-0.063 |
-0.052 |
-0.071 |
-0.09 |
-0.101 |
-0.1005 |
-0.1044 |
-0.1782 |
-0.3048 |
-0.3175 |
-0.3104 |
|
|
Операционные расходы, млрд $
|
0.0256 |
0.0457 |
0.0882 |
0.1419 |
0.1228 |
0.0953 |
0.084 |
0.0863 |
0.1056 |
0.1154 |
0.1244 |
0.1261 |
0.1351 |
0.137 |
0.237 |
0.3539 |
0.3499 |
0.3507 |
|
|
CAPEX, млрд $
|
0.003 |
0.0057 |
0.0052 |
0.005 |
0.009 |
0.002 |
0.001 |
0.002 |
0.003 |
0.008 |
0.01 |
0.0019 |
0.0028 |
0.001 |
0.0059 |
0.0169 |
0.017 |
0.0088 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.029 |
0.0306 |
0.0349 |
0.036 |
0.0332 |
0.0355 |
0.0323 |
0.0274 |
0.0389 |
0.0476 |
0.0557 |
0.0584 |
|
|
Чистая прибыль, млрд $
|
-0.03 |
-91 |
0 |
-0.02 |
-0.02 |
0.07 |
-0.0874 |
-0.041 |
0.0165 |
-0.0693 |
-0.0844 |
-0.0694 |
-0.0836 |
-0.0798 |
-0.0811 |
-0.0698 |
-0.0669 |
-0.082 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
2.82 |
1.73 |
1.83 |
2.44 |
2.8 |
3.9 |
3.14 |
4.25 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
-0.0786 |
-0.0734 |
-0.0703 |
-0.0825 |
-0.0913 |
-0.0732 |
-0.0653 |
-0.1042 |
|
|
EBITDA, млрд $
|
-0.03 |
-0.02 |
-0.03 |
-0.02 |
-0.02 |
-0.0216 |
-0.0313 |
-0.0352 |
-0.041 |
-0.0591 |
-0.0789 |
-0.0732 |
-0.069 |
-0.0761 |
-0.0721 |
-0.0663 |
-0.0645 |
-0.0864 |
|
|
FCF, млрд $
|
-0.02 |
-0.02 |
0.08 |
-0.02 |
-0.02 |
-0.0133 |
-0.0224 |
-0.0162 |
-0.0407 |
-0.0328 |
-0.0827 |
-0.0646 |
-0.0672 |
-0.0656 |
-0.0984 |
-0.0487 |
-0.066 |
-0.0596 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
-0.0231 |
-0.0157 |
-0.0407 |
-0.0317 |
-0.079 |
-0.0606 |
-0.0631 |
-0.0606 |
-0.0947 |
-0.0417 |
-0.0652 |
-0.0576 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
-1.1243 |
-1.1653 |
-1.1488 |
-1.2181 |
0.7346 |
0.6819 |
0.6266 |
0.5629 |
0.6921 |
0.642 |
0.7637 |
0.7013 |
|
|
Операционная прибыль, млрд $
|
-0.01 |
-0.02 |
0.08 |
-0.02 |
-0.02 |
-0.0133 |
-0.022 |
-0.0146 |
-0.0396 |
-0.03 |
-0.0786 |
-0.0734 |
-0.0703 |
-0.0825 |
-0.0913 |
-0.0464 |
-0.0825 |
-0.0864 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.0467 |
0.0513 |
0.0591 |
0.0799 |
0.0927 |
0.0896 |
0.0839 |
0.0876 |
0.0888 |
0.0867 |
0.0917 |
0.0974 |
|
|
CAPEX, млрд $
|
0 |
0 |
0 |
0 |
0 |
0.0024 |
0.0024 |
0.0024 |
0.0027 |
0.0041 |
0.0036 |
0.004 |
0.0042 |
0.0051 |
0.0037 |
0.0049 |
0.00083 |
0.002 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.0785 |
0.0892 |
0.1477 |
0.0589 |
0.0465 |
0.0264 |
0.0364 |
0.0336 |
0.0168 |
0.0629 |
0.0188 |
0.0491 |
0.3188 |
0.4607 |
0.3251 |
0.3538 |
0.1802 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
0.0835 |
0.0195 |
0.2372 |
0.5837 |
0.4472 |
0.5211 |
0.4515 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.0086 |
0.0153 |
0.0168 |
0.0242 |
0.0188 |
0.0366 |
0.0366 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.0179 |
0.0133 |
0.0142 |
0.0246 |
0.0504 |
0.062 |
0.0567 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.0072 |
0.001 |
0.0021 |
0.0001 |
0.0076 |
0.0327 |
0.0327 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
0.1317 |
0.081 |
0.3548 |
1.11 |
0.855 |
0.984 |
0.742 |
|
|
Чистые активы, млрд
|
0.1077 |
0.092 |
0.2799 |
0.1915 |
0.1094 |
0.0692 |
0.0549 |
0.0735 |
0.0847 |
0.0861 |
0.1317 |
0.081 |
0.3548 |
1.11 |
0.855 |
0.984 |
0.855 |
|
|
Активы, млрд
|
0.1131 |
0.1011 |
0.3057 |
0.2183 |
0.1297 |
0.1362 |
0.1245 |
0.1311 |
0.1379 |
0.1441 |
0.1703 |
0.148 |
0.414 |
2.01 |
1.77 |
1.9 |
1.746 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.0063 |
0.0197 |
0.0043 |
0.0077 |
0.0107 |
0.009 |
0.0101 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.0147 |
0.0159 |
|
0.8961 |
0.8967 |
0.8968 |
0.8922 |
|
|
Задолженность, млрд
|
0.2065 |
0.2782 |
0.0259 |
0.0269 |
0.0203 |
0.067 |
0.0696 |
0.0576 |
0.0532 |
0.058 |
0.0562 |
0.0931 |
0.0785 |
1.22 |
1.2 |
1.2 |
1.0447 |
|
|
Чистый долг, млрд
|
-0.0785 |
-0.0892 |
-0.1446 |
-0.0559 |
-0.0438 |
-0.013 |
-0.0083 |
-0.0023 |
0.0171 |
0.0108 |
0.0793 |
0.0126 |
-0.2768 |
0.493 |
0.6216 |
0.591 |
0.7537 |
|
|
Долг, млрд
|
|
|
0.003 |
0.0029 |
0.0028 |
0.0133 |
0.0281 |
0.0313 |
0.0339 |
0.0136 |
0.0982 |
0.0617 |
0.042 |
0.9537 |
0.9466 |
0.9448 |
0.9339 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.03 |
0.03 |
0.07 |
0.04 |
0.07 |
0.0825 |
0.9332 |
0.4601 |
0.4259 |
0.4612 |
0.4286 |
0.3104 |
0.3044 |
0.3251 |
0.3538 |
0.2096 |
-0.0436 |
-0.6314 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
0.5342 |
0.5887 |
0.5299 |
0.4472 |
0.5211 |
0.6206 |
0.8113 |
1.2628 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.0279 |
0.0271 |
0.0228 |
0.0188 |
0.0296 |
0.024 |
0.0305 |
0.0366 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.0296 |
0.0361 |
0.0435 |
0.0504 |
0.062 |
0.0676 |
0.0683 |
0.0567 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.000256 |
0.0013 |
0.0063 |
0.0191 |
0.0109 |
0.000741 |
0.0179 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
1.03 |
0.9732 |
0.9168 |
0.855 |
0.984 |
0.938 |
0.8847 |
0.7417 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
0.2806 |
0.2582 |
0.8408 |
0.791 |
1.03 |
0.9732 |
0.9168 |
0.855 |
0.984 |
0.0403 |
|
|
|
|
Активы, млрд
|
|
|
|
|
|
|
1.2529 |
1.2458 |
2.03 |
2.01 |
1.94 |
1.88 |
1.82 |
1.77 |
1.9 |
1.8476 |
1.8984 |
1.746 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.0081 |
0.0084 |
0.0086 |
0.0107 |
0.009 |
0.0092 |
0.0095 |
0.0101 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.8962 |
0.8964 |
0.8965 |
0.8967 |
0.8968 |
0.8918 |
0.892 |
0.8922 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
0.9723 |
0.9875 |
1.1933 |
1.216 |
1.2 |
1.19 |
1.19 |
1.2 |
1.2 |
1.2056 |
1.1346 |
1.0447 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
0.0042 |
0.476 |
0.5276 |
0.493 |
0.5234 |
0.6398 |
0.6439 |
0.6216 |
0.591 |
0.7284 |
0.9791 |
1.5649 |
|
|
Долг, млрд
|
0.05 |
0.05 |
0.13 |
0.13 |
0.13 |
0.02 |
0.0181 |
0.0454 |
0.0358 |
0.0473 |
0.952 |
0.9502 |
0.9483 |
0.9466 |
0.9448 |
0.0435 |
0.9356 |
0.9334 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
-272.85 |
-46.42 |
-62.8 |
-88.81 |
-106.6 |
-49.34 |
-94.02 |
-107.97 |
-102.48 |
-66.5 |
87.45 |
-32.18 |
-43.86 |
-50.03 |
|
-48.53 |
34.07 |
|
|
ROA, %
|
-68.9 |
-41.75 |
-54.29 |
-59.65 |
-50.75 |
-24.8 |
-55.3 |
-65.39 |
-65.25 |
-35.31 |
60.75 |
-14.97 |
-15.74 |
-17.14 |
|
-17.46 |
10.10 |
|
|
ROIC, %
|
-265.06 |
-45.84 |
-61.63 |
-77.86 |
-82.25 |
-36.52 |
-75.18 |
-89.04 |
-87.67 |
-61.52 |
11.98 |
-16.3 |
|
|
|
-11.08 |
17.65 |
|
|
ROS, %
|
-8377.18 |
-324.12 |
-363.08 |
-275.16 |
-103.73 |
-56.24 |
-78.54 |
-96.06 |
-128.44 |
-110.62 |
-132.31 |
-201.01 |
-218.39 |
-231.41 |
-152.97 |
-152.97 |
23.21 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
-69.84 |
-79.7 |
-27.65 |
-9.26 |
-18.03 |
-17.38 |
|
-18.8 |
13.24 |
|
|
Рентаб EBITDA, %
|
-8068.94 |
-306.98 |
-337.49 |
-255.12 |
-96.76 |
-52.27 |
-74.27 |
-87.03 |
-118.18 |
-109.5 |
-129.71 |
-136.44 |
-231.62 |
-216.7 |
|
-138.48 |
31.15 |
|
|
Чистая рентаб, %
|
-8373.12 |
-324.1 |
-363.1 |
-275.2 |
-103.7 |
-56.2 |
-78.5 |
-96.1 |
-130.44 |
-61.82 |
216.38 |
-138.85 |
-231.43 |
-234.25 |
|
-152.97 |
23.20 |
|
|
Operation Margin, %
|
-8377.18 |
-324.12 |
-363.08 |
-275.16 |
-103.73 |
-56.24 |
-78.54 |
-96.06 |
-128.44 |
-110.62 |
-132.31 |
-161.24 |
|
-237.57 |
-154.81 |
-154.81 |
27.01 |
|
|
Чистая процентная маржа, %
|
|
-323.03 |
-363.56 |
-281.37 |
-109.19 |
-34.16 |
-81.99 |
-98.63 |
-130.44 |
-92.57 |
37.27 |
-138.85 |
|
|
|
-130.14 |
24.17 |
|
|
Доходность FCF, %
|
-76.84 |
-12.9 |
-50.08 |
-28.7 |
-14.5 |
-8.54 |
-6.52 |
-19.35 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
-51.67 |
-18.32 |
4.87 |
-14.27 |
-14.08 |
-9.78 |
-11.37 |
-11.74 |
-12.56 |
-10.98 |
-10.32 |
-12.02 |
34.07 |
|
|
ROA, %
|
|
|
-10.49 |
-3.28 |
1.0087 |
-3.43 |
-4.28 |
-3.64 |
-4.53 |
-4.45 |
-4.43 |
-3.73 |
-3.57 |
-4.5 |
10.10 |
|
|
ROCE, %
|
|
|
|
|
|
|
-4.51 |
-3.88 |
-3.83 |
-4.64 |
-5.16 |
-4.16 |
-3.67 |
-5.9 |
13.24 |
|
|
Рентаб EBITDA, %
|
-114.55 |
-79.7 |
-107.99 |
-114.93 |
-117.63 |
-163.93 |
-237.74 |
-206.25 |
-213.63 |
-278.35 |
-185.42 |
-139.44 |
-115.89 |
-148.03 |
31.15 |
|
|
Чистая рентаб, %
|
|
|
-301.53 |
-133.95 |
47.42 |
-192.48 |
-254.46 |
-195.62 |
-258.74 |
-291.89 |
-208.61 |
-146.79 |
-120.07 |
-140.55 |
23.20 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0029 |
0.0024 |
0.0026 |
|
|
|
|
|
|
|
Расходы на обслуживание долга
|
0.0029 |
0.0024 |
0.0026 |
0.000267 |
0.0125 |
0.0147 |
0.0146 |
|
0.0143 |
|
Всего задолженность
|
|
0.0269 |
0.0492 |
0.0385 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
412 |
728 |
769 |
796 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Расходы на обслуживание долга
|
0.0018 |
0.0036 |
0.0037 |
0.0035 |
0.0037 |
0.0037 |
0.0037 |
0.0036 |
0.0036 |
0.0036 |
0.0036 |
0.0036 |
|