Отчетность The Bancorp, Inc.
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 $
|
|
|
|
|
0.2279 |
0.2402 |
0.4157 |
0.2009 |
0.0713 |
0.1815 |
0.3293 |
0.2386 |
0.4169 |
0.6806 |
0.4138 |
0.2867 |
0.4402 |
0.5632 |
0.4537 |
0.7523 |
1.67 |
1.9 |
|
1.91 |
|
|
Выручка, млрд $
|
0.0011 |
0.0023 |
0.0199 |
0.0265 |
0.0365 |
0.0493 |
0.0603 |
0.0466 |
0.0778 |
0.0889 |
0.107 |
0.133 |
0.178 |
0.144 |
0.201 |
0.17 |
0.202 |
0.278 |
0.245 |
0.279 |
0.316 |
0.3474 |
0.3879 |
0.6235 |
|
|
Чистая прибыль, млрд $
|
-0.0036 |
0.0000 |
0.0011 |
0.0037 |
0.0074 |
0.0125 |
0.0143 |
-0.0424 |
0.0041 |
0.0052 |
0.009 |
0.017 |
0.025 |
0.057 |
0.013 |
-0.096 |
0.022 |
0.089 |
0.052 |
0.08 |
0.111 |
0.1302 |
0.1504 |
0.1923 |
|
|
EV, млрд $
|
|
|
|
|
0.2402 |
0.3252 |
0.4777 |
0.1835 |
-0.1698 |
-0.1904 |
-0.4065 |
-0.7161 |
-0.8001 |
-0.3412 |
-0.6264 |
-0.3967 |
-0.2928 |
-0.017 |
-0.165 |
1.33 |
1.7 |
0.9265 |
1.17 |
1.3224 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.148 |
0.1111 |
0.1237 |
0.1444 |
0.2391 |
0.2613 |
-0.0035 |
|
|
EBITDA, млрд $
|
|
|
0.0016 |
0.0034 |
0.0125 |
0.0228 |
0.0248 |
-0.0596 |
0.0102 |
0.0118 |
0.0173 |
0.0288 |
0.0447 |
0.013 |
0.013 |
-0.0631 |
0.0464 |
0.1253 |
0.0777 |
0.112 |
0.1477 |
0.2424 |
0 |
0 |
|
|
FCF, млрд $
|
|
|
0.0014 |
0.000744 |
0.0076 |
0.0166 |
0.0186 |
-0.0015 |
0.0447 |
0.002 |
0.036 |
0.028 |
0.04 |
-0.057 |
-0.244 |
-0.226 |
-0.035 |
-0.177 |
-0.495 |
-0.516 |
0.082 |
0.1158 |
0.1379 |
0.174 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.1742 |
-0.4931 |
-0.5122 |
0.0839 |
0.121 |
0.1457 |
0.1867 |
|
|
Баланс стоимость, млрд $
|
|
|
-0.0108 |
-0.0079 |
-0.0015 |
0.0109 |
0.0251 |
-0.0175 |
-0.0172 |
-0.0182 |
-0.0093 |
0.0073 |
0.0276 |
-0.0282 |
-0.0282 |
-0.1119 |
-0.0895 |
0.4068 |
0.4845 |
0.5812 |
0.6525 |
0.694 |
0.7251 |
0.8073 |
|
|
Операционная прибыль, млрд $
|
|
|
0.0127 |
0.0145 |
0.0204 |
0.0293 |
0.0354 |
0.0047 |
0.03 |
0.0372 |
0.0466 |
0.0648 |
0.0868 |
0.0723 |
-0.0112 |
-0.058 |
0.0563 |
0.1302 |
0.0909 |
0.0806 |
0.1444 |
0.2391 |
0 |
0 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
0.04 |
0.065 |
0.09 |
0.15 |
0.085 |
0.096 |
0.106 |
0.098 |
0.113 |
0.148 |
0.148 |
0.214 |
0.173 |
0.182 |
0.211 |
0.004 |
-0.1712 |
-0.1154 |
0.07 |
0.0558 |
|
|
CAPEX, млрд $
|
|
|
0.000431 |
0.0014 |
0.0017 |
0.0015 |
0.0019 |
0.0041 |
0.0025 |
0.0036 |
0.002 |
0.005 |
0.009 |
0.007 |
0.009 |
0.008 |
0.001 |
0.002 |
0.002 |
0.004 |
0.002 |
0.0051 |
0.0078 |
0.0127 |
|
|
|
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 $
|
|
|
|
|
|
|
|
|
|
0.078 |
0.0825 |
0.0881 |
0.1025 |
0.1148 |
0.1165 |
0.1157 |
0.1191 |
|
|
Чистая прибыль, млрд $
|
0 |
0.01 |
0.02 |
0.02 |
0.02 |
0.0262 |
0.0289 |
0.0281 |
0.0271 |
0.029 |
0.0304 |
0.0306 |
0.0402 |
0.0491 |
0.049 |
0.0501 |
0.044 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
1.13 |
1.32 |
0.6964 |
0.8736 |
0.9585 |
0.9955 |
1.1052 |
3.36 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
0.0411 |
0.0473 |
0.0639 |
0.0859 |
0.0642 |
0.0655 |
0.0658 |
|
|
|
EBITDA, млрд $
|
|
|
|
|
|
|
|
|
|
0.042 |
0.0482 |
0.0647 |
0.0867 |
0.0649 |
0.0662 |
0.0665 |
0.0011 |
|
|
FCF, млрд $
|
0.04 |
0.03 |
0.04 |
0.01 |
0.0257 |
0.0195 |
0.0128 |
0.0378 |
0.0122 |
0.0174 |
0.0204 |
0.0261 |
0.052 |
0.0395 |
0.0236 |
0.000743 |
0.061 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
0.0184 |
0.0215 |
0.0284 |
0.0527 |
0.0431 |
0.0294 |
0.000743 |
0.0614 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
|
0.6523 |
0.6565 |
0.6637 |
0.694 |
0.7251 |
0.7492 |
0.7737 |
0.8073 |
|
|
Операционная прибыль, млрд $
|
0.04 |
0.03 |
0.05 |
0.01 |
0.0284 |
0.0198 |
0.0138 |
0.0378 |
0.0125 |
0.0184 |
0.0215 |
0.0285 |
0.0527 |
0.0431 |
0.0294 |
0.0665 |
0.1012 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
|
|
|
-0.0352 |
-0.0242 |
-0.0987 |
-0.0507 |
-0.0503 |
-0.0492 |
0.018 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
|
|
|
|
0.001 |
0.0011 |
0.0024 |
0.000639 |
0.0037 |
0.0058 |
0.0029 |
0.00032 |
|
|
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
|
0.0059 |
|
0.0127 |
0.0112 |
0.0277 |
0.0151 |
0.0414 |
0.0918 |
0.3545 |
0.4723 |
0.7492 |
0.9681 |
1.2304 |
1.068 |
1.068 |
0.9599 |
0.8446 |
0.5543 |
0.9445 |
0.01 |
0.0054 |
0.0241 |
0.7872 |
1.0381 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.24 |
1.32 |
1.21 |
0.9537 |
0.766 |
0.7764 |
0.7475 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4103 |
0.4481 |
0.4826 |
0.5489 |
0.6642 |
0.0375 |
0.7232 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.9581 |
0.366 |
0.0015 |
0.0212 |
1.0006 |
1.0006 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0055 |
0.0052 |
0.0038 |
0.0033 |
0.0033 |
0.0031 |
0.0035 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.04 |
2.71 |
2.03 |
2.1 |
0.8221 |
1.0926 |
1.0926 |
|
|
Чистые активы, млрд
|
|
|
0.0257 |
0.1214 |
0.1349 |
0.1489 |
0.1763 |
0.1804 |
0.2452 |
0.1989 |
0.2715 |
0.3367 |
0.3596 |
0.319 |
0.32 |
0.299 |
0.3241 |
3.04 |
2.71 |
2.03 |
5.87 |
0.8221 |
2.26 |
0.8221 |
|
|
Активы, млрд
|
0.155 |
0.0233 |
0.3042 |
0.5763 |
0.9175 |
1.3348 |
1.5684 |
1.7924 |
2.04 |
2.4 |
3.01 |
3.7 |
4.71 |
4.99 |
4.99 |
4.86 |
4.71 |
4.44 |
5.66 |
6.28 |
6.84 |
7.9 |
7.61 |
7.71 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0001 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0551 |
0.0544 |
0.152 |
0.1516 |
0.1225 |
0.119 |
0.1478 |
|
|
Задолженность, млрд
|
0.1408 |
0.0064 |
0.2825 |
0.4549 |
0.7825 |
1.1859 |
1.3921 |
1.612 |
1.7983 |
2.2 |
2.74 |
3.36 |
4.35 |
4.67 |
4.67 |
4.56 |
4.38 |
4.03 |
5.17 |
5.7 |
6.19 |
7.21 |
0.01 |
6.9 |
|
|
Чистый долг, млрд
|
-0.0059 |
|
-0.0127 |
0.0492 |
0.0123 |
0.0849 |
0.062 |
-0.0174 |
-0.2411 |
-0.3719 |
-0.7358 |
-0.9547 |
-1.217 |
-1.0218 |
-1.0403 |
-0.6834 |
-0.733 |
-0.4992 |
-0.8901 |
-0.1935 |
-0.4502 |
-0.7657 |
-0.6647 |
-0.8902 |
|
|
Долг, млрд
|
|
|
|
0.0604 |
0.04 |
0.1 |
0.1034 |
0.0744 |
0.1134 |
0.1004 |
0.0134 |
0.0134 |
0.0134 |
0.0462 |
0.0277 |
0.2765 |
0.0557 |
0.0551 |
0.0544 |
0.152 |
0.1517 |
0.1225 |
0.1225 |
0.1479 |
|
|
|
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.6742 |
0.3429 |
0.7227 |
0.8882 |
0.7872 |
0.8805 |
0.9034 |
-1.0381 |
|
|
Short Term Investments
|
|
0.8266 |
0.7906 |
0.766 |
0.7874 |
0.7764 |
0.7566 |
0.7475 |
|
|
Total Receivables
|
|
0.6024 |
0.6253 |
0.6642 |
0.6863 |
0.0341 |
0.7044 |
0.0375 |
|
|
Товарно материальные запасы
|
|
0.0189 |
0.0189 |
0.0212 |
0.842 |
0.9356 |
0.9563 |
0.3149 |
|
|
Амортизация, млрд
|
|
0.000844 |
0.000784 |
0.000778 |
0.000721 |
0.000681 |
0.000644 |
0.0011 |
|
|
Total Current Assets
|
|
1.77 |
0.8386 |
0.8221 |
2.26 |
2.35 |
2.36 |
1.0926 |
|
|
Чистые активы, млрд
|
2.14 |
1.77 |
0.8386 |
0.8221 |
2.26 |
|
|
|
|
|
Активы, млрд
|
7.08 |
7.11 |
7.78 |
7.9 |
7.61 |
7.54 |
7.47 |
7.71 |
|
|
Short Term Debt
|
|
0.385 |
|
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
|
|
Long Term Debt
|
|
0.1514 |
0.1513 |
0.1225 |
0.1225 |
0.119 |
0.119 |
0.1478 |
|
|
Задолженность, млрд
|
6.43 |
6.45 |
7.11 |
7.21 |
0.01 |
6.79 |
0.119 |
6.9 |
|
|
Чистый долг, млрд
|
-0.5227 |
0.1935 |
-0.5714 |
-0.7657 |
-0.6647 |
-0.7615 |
-0.7844 |
1.186 |
|
|
Долг, млрд
|
0.1515 |
0.5364 |
0.1513 |
0.1225 |
0.1225 |
0.119 |
0.119 |
0.1479 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
3.06 |
5.52 |
8.39 |
8.14 |
-23.49 |
1.67 |
2.63 |
3.79 |
5.47 |
7.21 |
16.83 |
4.2 |
-31.18 |
6.96 |
24.26 |
11.57 |
15.03 |
17.94 |
19.34 |
21.19 |
|
25.62 |
2495.80 |
|
|
ROA, %
|
0.65 |
0.81 |
0.94 |
0.91 |
-2.36 |
0.2 |
0.22 |
0.33 |
0.5 |
0.6 |
1.18 |
0.28 |
-2.01 |
0.45 |
1.94 |
1.02 |
1.34 |
1.69 |
1.77 |
1.939 |
|
2.46 |
9.76 |
|
|
ROIC, %
|
15.89 |
9.69 |
11.79 |
11.3 |
1.62 |
7.5 |
11.82 |
11.03 |
12.59 |
15.01 |
65.1 |
-10.07 |
-8.24 |
6.37 |
20.61 |
11.92 |
8.18 |
|
|
|
|
|
6.57 |
|
|
ROS, %
|
10.09 |
31.87 |
42.24 |
39.28 |
-135.73 |
8.17 |
8.72 |
12.36 |
18.42 |
21.9 |
5.05 |
4.71 |
-40.87 |
29.78 |
53.18 |
45.26 |
44.25 |
45.74 |
35.83 |
36.73 |
30.84 |
30.84 |
25.92 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32.05 |
20.55 |
1.979 |
16.67 |
3.03 |
3.44 |
|
-0.321 |
26.99 |
|
|
Рентаб EBITDA, %
|
12.68 |
34.37 |
46.29 |
41.15 |
-127.92 |
13.16 |
13.3 |
16.13 |
21.77 |
25.13 |
9.02 |
9.02 |
-37.12 |
22.99 |
45.02 |
31.67 |
29.32 |
47.92 |
52.48 |
68.17 |
|
0 |
35.18 |
|
|
Чистая рентаб, %
|
14.03 |
20.41 |
25.35 |
23.79 |
-90.91 |
5.28 |
5.87 |
8.33 |
12.54 |
14.13 |
39.53 |
39.53 |
-56.77 |
10.75 |
31.86 |
21.01 |
43.24 |
35.41 |
37.48 |
38.76 |
|
30.84 |
25.91 |
|
|
Operation Margin, %
|
54.72 |
55.95 |
59.34 |
58.68 |
10.03 |
38.62 |
41.89 |
43.57 |
48.87 |
48.84 |
50.07 |
-7.77 |
-34.11 |
27.94 |
46.79 |
37.02 |
28.83 |
|
|
67.45 |
0 |
0 |
30.55 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
8.33 |
12.54 |
14.13 |
39.53 |
6.67 |
-56.77 |
10.75 |
31.86 |
21.01 |
28.65 |
35.06 |
|
|
|
35.99 |
22.37 |
|
|
Доходность FCF, %
|
|
3.33 |
6.9 |
4.46 |
-0.7608 |
62.7 |
1.107 |
11.16 |
11.53 |
11.19 |
-8.32 |
-13.68 |
-78.83 |
-7.76 |
|
|
|
|
|
|
|
|
|
|
|
|
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
4.57 |
4.71 |
4.69 |
6.08 |
7.27 |
7.04 |
6.95 |
5.87 |
2495.80 |
|
|
ROA, %
|
0.416 |
0.4285 |
0.4112 |
0.5133 |
0.6334 |
0.647 |
0.6681 |
0.5804 |
9.76 |
|
|
ROCE, %
|
1.1595 |
1.3141 |
2.75 |
2.1 |
1.1109 |
1.0962 |
1.5683 |
|
26.99 |
|
|
Рентаб EBITDA, %
|
53.87 |
58.39 |
73.45 |
84.58 |
56.51 |
56.83 |
57.45 |
0.95 |
35.18 |
|
|
Чистая рентаб, %
|
37.15 |
36.84 |
34.74 |
39.26 |
42.79 |
42.06 |
43.35 |
36.95 |
25.91 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.148 |
0.1796 |
0.1949 |
0.2109 |
0.3084 |
0.3383 |
|
0.4843 |
|
Расходы на обслуживание долга
|
0.0383 |
0.0159 |
0.0119 |
0.0595 |
0.0595 |
0.1045 |
|
0.0069 |
|
Персонал, чел
|
|
|
|
635 |
650 |
717 |
757 |
|
|
|
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0529 |
0.0616 |
0.0839 |
0.1069 |
0.0858 |
0.1263 |
0.129 |
0.1321 |
|
Расходы на обслуживание долга
|
0.003 |
0.0071 |
0.0193 |
0.0302 |
0.048 |
0.0391 |
0.0401 |
0.0399 |
|