Отчетность Two Harbors Investment Corp.
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 $
|
0.0834 |
0.1645 |
0.1664 |
0.1642 |
0.734 |
1.7037 |
2.95 |
2.78 |
3 |
2.31 |
2.68 |
3.35 |
3.43 |
3.99 |
1.75 |
1.63 |
|
1.25 |
|
|
Выручка, млрд $
|
|
0.0044 |
0.0027 |
0.036 |
0.179 |
0.296 |
0.728 |
0.185 |
0.621 |
0.491 |
0.365 |
0.1857 |
0.4276 |
-1.56 |
0.2552 |
0.4072 |
-0.1019 |
-0.5568 |
|
|
Чистая прибыль, млрд $
|
0.000715 |
0.0023 |
-0.0087 |
0.036 |
0.127 |
0.292 |
0.579 |
0.167 |
0.492 |
0.353 |
0.349 |
-0.0443 |
0.324 |
-1.63 |
0.1872 |
0.2202 |
-0.2418 |
-0.152 |
|
|
EV, млрд $
|
|
|
0.3474 |
|
0.424 |
1.0119 |
2.59 |
3.07 |
4.27 |
1.9829 |
2.6 |
11.83 |
4.56 |
0.0063 |
1.85 |
2.66 |
2.57 |
2.51 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
-0.0025 |
0.3104 |
-1.67 |
0.112 |
0.5494 |
0.1685 |
-0.129 |
|
|
EBITDA, млрд $
|
|
|
-0.0084 |
0.0351 |
0.1263 |
0.2469 |
0.6611 |
0.095 |
0.4771 |
0.3669 |
0.6892 |
0.5172 |
1.02 |
-1.38 |
0.2806 |
0.6292 |
0.2634 |
-0.129 |
|
|
FCF, млрд $
|
|
|
|
0.033 |
0.152 |
0.163 |
-0.954 |
-0.83 |
-2.06 |
-0.078 |
0.123 |
-0.2735 |
0.443 |
0.0092 |
-0.3186 |
-0.0064 |
0.5328 |
0.0309 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.6068 |
0.7029 |
1.06 |
0.6316 |
0.4235 |
0.6234 |
0.6749 |
0.3435 |
|
|
Баланс стоимость, млрд $
|
0.000715 |
0.003 |
-0.0092 |
-0.0076 |
-0.0457 |
-0.1972 |
-0.3888 |
-0.6024 |
-0.4916 |
-0.4616 |
-1.1397 |
4.25 |
4.97 |
3.09 |
2.74 |
2.18 |
2.25 |
2.2 |
|
|
Операционная прибыль, млрд $
|
-0.000141 |
-0.0011 |
-0.0098 |
0.028 |
0.15 |
-0.1377 |
0.2043 |
-0.3764 |
-0.1521 |
-0.1536 |
-0.1307 |
-0.0025 |
1.02 |
-1.38 |
0.2806 |
0.5494 |
0.196 |
-0.129 |
|
|
Операционные расходы, млрд $
|
|
|
0.0125 |
0.0076 |
0.024 |
0.062 |
0.089 |
0.136 |
0.143 |
0.139 |
0.131 |
0.25 |
0.0604 |
0.0391 |
0.0288 |
0.042 |
0.0883 |
0.5429 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
0.2937 |
0.499 |
0.066 |
0.124 |
0.318 |
0.484 |
0.9764 |
0.6137 |
0.6224 |
0.7422 |
0.6298 |
0.142 |
0.3126 |
|
|
|
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 $
|
0.71 |
0.28 |
-0.43 |
-0.58 |
0.1 |
0.21 |
0.2904 |
0.041 |
0.0189 |
0.162 |
0.3529 |
-0.0263 |
0.3194 |
-0.2388 |
-0.1561 |
0.2785 |
0.1236 |
-0.6819 |
|
|
Чистая прибыль, млрд $
|
0.31 |
0.13 |
-1.87 |
-0.17 |
0.2 |
0.21 |
0.2402 |
-0.118 |
0.0663 |
-0.0013 |
0.2853 |
-0.0724 |
0.2776 |
-0.2702 |
-0.1768 |
0.1975 |
0.2941 |
-0.4447 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
2.8 |
2.72 |
2.53 |
2.5 |
2.57 |
1 420.8 |
1.0426 |
1 372.18 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.3426 |
-0.0232 |
0.3682 |
-0.1383 |
-0.0382 |
0.259 |
0.6834 |
|
|
|
EBITDA, млрд $
|
|
|
|
|
|
|
0.2856 |
-0.1145 |
0.0885 |
0.021 |
0.3564 |
-0.0094 |
0.382 |
-0.0585 |
-0.0506 |
0.2076 |
0.3304 |
-0.474 |
|
|
FCF, млрд $
|
0.32 |
0.21 |
0.1 |
0.05 |
0.23 |
0.2532 |
-0.0634 |
0.2138 |
0.2296 |
0.0435 |
-0.5391 |
0.0189 |
0.3083 |
0.2055 |
0.000115 |
0.1113 |
0.1223 |
0.0987 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
-0.0634 |
0.2138 |
0.2296 |
0.0435 |
-0.0513 |
0.0695 |
0.3692 |
0.236 |
0.000115 |
0.1113 |
0.1223 |
0.1097 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
-3.52 |
-3.7 |
-3.7 |
-3.77 |
2.63 |
2.48 |
2.14 |
2.18 |
2.25 |
2.22 |
2.12 |
2.2 |
|
|
Операционная прибыль, млрд $
|
0.32 |
0.21 |
0.1 |
0.05 |
0.23 |
0.2532 |
-0.0634 |
0.2138 |
0.2296 |
0.0435 |
0.3564 |
-0.0094 |
0.382 |
-0.1383 |
-0.0382 |
0.1113 |
0.3304 |
-0.474 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.0075 |
0.0072 |
0 |
0.0066 |
0.0066 |
0.0092 |
0.0107 |
0.0155 |
0.0529 |
0.1106 |
0.2314 |
0.2532 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
|
0.1682 |
0.1964 |
0.2681 |
0.1095 |
0.4878 |
0.0507 |
0.0609 |
0.0305 |
0.1174 |
0.1798 |
0.0043 |
0.011 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
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 |
Наличность, млрд
|
0.000461 |
0.0028 |
0.0261 |
0.1639 |
0.36 |
0.8211 |
1.0255 |
1.0058 |
0.7378 |
0.4069 |
0.4192 |
0.4098 |
0.5581 |
1.38 |
1.15 |
0.6835 |
0.7082 |
0.7297 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
25.55 |
31.41 |
14.65 |
7.16 |
7.78 |
8.96 |
0.0001 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
0.2412 |
0.4116 |
0.1936 |
0.1947 |
0.2894 |
0.0353 |
0.3586 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
2.05 |
1.5784 |
1.3486 |
1.1625 |
0.8302 |
0.8302 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.3104 |
1.6601 |
-0.1966 |
0.0798 |
|
|
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
26.2 |
32.38 |
16.23 |
8.51 |
8.5 |
9.7 |
9.09 |
|
|
Чистые активы, млрд
|
|
0.2619 |
0.1217 |
0.3824 |
1.2701 |
3.45 |
3.85 |
4.07 |
3.58 |
3.4 |
3.57 |
26.05 |
32.38 |
16.23 |
8.51 |
8.5 |
9.71 |
8.5 |
|
|
Активы, млрд
|
0.2603 |
0.2621 |
0.5384 |
1.7974 |
8.1 |
16.81 |
17.17 |
21.08 |
14.58 |
20.11 |
24.79 |
30.13 |
35.92 |
19.52 |
12.11 |
13.47 |
13.94 |
13.14 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.31 |
0.3 |
0.2838 |
0.4208 |
1.12 |
1.46 |
1.3292 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
1.76 |
0.6862 |
0.2972 |
0.4785 |
1.8 |
0.6664 |
0.5639 |
|
|
Задолженность, млрд
|
0.0782 |
0.0779 |
0.4166 |
1.415 |
6.83 |
13.36 |
13.32 |
17.02 |
11 |
16.71 |
21.22 |
25.88 |
30.95 |
16.43 |
9.37 |
11.28 |
11.69 |
10.94 |
|
|
Чистый долг, млрд
|
-0.000461 |
-0.0028 |
0.1809 |
-0.1639 |
-0.31 |
-0.6918 |
-0.3637 |
0.2941 |
1.2696 |
-0.3244 |
-0.0844 |
1.05 |
0.6313 |
-0.4191 |
0.0885 |
1.12 |
1.27 |
1.1633 |
|
|
Долг, млрд
|
|
|
0.2071 |
|
0.05 |
0.1293 |
0.6618 |
1.2999 |
2.01 |
0.0825 |
1.5179 |
1.46 |
1.19 |
0.9656 |
1.24 |
1.8 |
1.97 |
1.893 |
|
|
|
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
|
1.25 |
1.62 |
1.21 |
1.62 |
1.62 |
2.65 |
1.97 |
1.28 |
1.08 |
2.09 |
0.6202 |
0.5119 |
0.7325 |
0.6835 |
0.7082 |
1.02 |
0.6442 |
0.7297 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
8.79 |
9.47 |
7.78 |
8.96 |
8.96 |
8.83 |
8.33 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
0.2164 |
0.2532 |
0.2894 |
0.3587 |
0.0397 |
0.039 |
0.0353 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1625 |
0.8664 |
1.0614 |
1.084 |
0.8302 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0703 |
0.0798 |
-0.0124 |
-0.2244 |
-0.353 |
|
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
0.5119 |
10.24 |
8.5 |
9.71 |
9.7 |
9.51 |
9.09 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
2.72 |
2.48 |
2.73 |
2.74 |
7.92 |
0.5119 |
10.24 |
8.5 |
9.71 |
|
|
|
|
|
Активы, млрд
|
|
|
|
|
|
|
15.99 |
12.5 |
11.48 |
12.11 |
12.27 |
13.74 |
14.7 |
13.47 |
13.94 |
14.01 |
13.92 |
13.14 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.8258 |
1.13 |
1.12 |
1.29 |
1.46 |
1.4107 |
1.3292 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
0.3925 |
0.3895 |
1.8 |
0.2845 |
0.6664 |
1.9739 |
0.5639 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
13.27 |
10.02 |
8.75 |
9.37 |
9.64 |
11.25 |
12.55 |
11.28 |
11.69 |
0.2678 |
0.2682 |
0.2686 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
0.1034 |
0.0722 |
0.1653 |
0.0885 |
0.629 |
0.993 |
1.08 |
1.12 |
1.27 |
-0.4313 |
-0.376 |
-0.4612 |
|
|
Долг, млрд
|
|
|
|
|
|
|
1.2627 |
1.3534 |
1.2415 |
1.2424 |
1.25 |
1.5 |
1.81 |
1.8 |
1.97 |
0.2678 |
0.2682 |
0.2686 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
|
0.88 |
-7.18 |
14.18 |
15.42 |
12.37 |
15.85 |
4.22 |
12.88 |
10.13 |
10.32 |
-1.1319 |
7.02 |
-40.45 |
6.42 |
8.94 |
-10.92 |
|
-6.93 |
18.06 |
|
|
ROA, %
|
0.27 |
0.88 |
-1.62 |
3.06 |
2.58 |
2.34 |
3.41 |
0.87 |
2.76 |
2.04 |
1.44 |
-0.1613 |
0.9809 |
-5.88 |
1.1838 |
1.7219 |
-1.7648 |
|
-1.1427 |
2.80 |
|
|
ROIC, %
|
|
-0.27 |
-7.74 |
7.5 |
11.45 |
-4.51 |
4.59 |
-16.2 |
-4.39 |
-4.35 |
-3.48 |
-0.74 |
-3.54 |
1.89 |
5.25 |
|
|
|
|
7.44 |
|
|
ROS, %
|
|
76.15 |
-326.61 |
98.24 |
70.6 |
93.28 |
96.1 |
68.81 |
83.37 |
82.31 |
212.33 |
-1.62 |
84.55 |
104.43 |
30.26 |
110.27 |
54.08 |
27.3 |
27.3 |
25.74 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
-0.041 |
0.8751 |
-8.67 |
0.9593 |
4.2 |
1.3404 |
|
-1.1058 |
4.64 |
|
|
Рентаб EBITDA, %
|
|
|
-307.28 |
|
70.6 |
93.93 |
96.34 |
70 |
83.6 |
82.6 |
212.63 |
278.47 |
239.67 |
86.8 |
109.94 |
154.52 |
103.63 |
|
154.52 |
64.04 |
|
|
Чистая рентаб, %
|
|
51.66 |
-319.78 |
78.8 |
83.7 |
111.04 |
84.38 |
123.14 |
86.26 |
79.54 |
107.53 |
-23.85 |
75.77 |
312.01 |
73.36 |
54.09 |
-95.13 |
|
54.09 |
25.72 |
|
|
Operation Margin, %
|
|
-23.85 |
-357 |
78.8 |
83.73 |
-52.4 |
29.77 |
-277.28 |
-26.65 |
-34.58 |
-40.32 |
-1.62 |
-52.23 |
-4.09 |
51.71 |
|
134.92 |
23.17 |
23.17 |
34.72 |
|
|
Чистая процентная маржа, %
|
|
|
|
100.15 |
71.22 |
98.6 |
79.54 |
90.57 |
79.27 |
72.01 |
88.71 |
-60.04 |
58.09 |
|
34.79 |
|
|
|
48.79 |
51.84 |
|
|
Доходность FCF, %
|
|
|
|
|
|
-7.67 |
-32.28 |
-29.85 |
-86.48 |
-21.87 |
4.56 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
8.17 |
-4.11 |
2.37 |
-0.0477 |
10.73 |
-2.73 |
10.78 |
-11.12 |
-7.65 |
8.42 |
13.4 |
-20.28 |
18.06 |
|
|
ROA, %
|
1.3527 |
-0.828 |
0.553 |
-0.011 |
2.34 |
-0.5568 |
1.9527 |
-1.9191 |
-1.2903 |
1.3437 |
2.11 |
-3.29 |
2.80 |
|
|
ROCE, %
|
|
|
|
|
2.96 |
-0.1958 |
2.96 |
-1.0814 |
-0.2938 |
2.01 |
5.41 |
|
4.64 |
|
|
Рентаб EBITDA, %
|
100.46 |
95.07 |
70.4 |
14.39 |
100.99 |
-40.52 |
119.59 |
|
-43.39 |
176.26 |
267.33 |
|
64.04 |
|
|
Чистая рентаб, %
|
84.49 |
97.98 |
52.74 |
-0.89 |
80.84 |
-151.16 |
86.91 |
|
-151.65 |
159.46 |
237.91 |
|
25.72 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.7451 |
0.87 |
0.9947 |
0.5251 |
0.1686 |
0.2955 |
0.3673 |
|
0.4573 |
|
Расходы на обслуживание долга
|
0.3502 |
0.5197 |
0.7143 |
0.2812 |
0.0892 |
0.2584 |
0.3786 |
|
0.6432 |
|
Персонал, чел
|
|
|
|
|
109 |
105 |
97 |
466 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0561 |
0.0434 |
0.036 |
0.033 |
0.0448 |
0.057 |
0.0944 |
0.0993 |
0.1166 |
0.1178 |
0.1236 |
0.1224 |
|
Расходы на обслуживание долга
|
0.0227 |
0.0244 |
0.0219 |
0.0202 |
0.0223 |
0.0371 |
0.0834 |
0.1156 |
0.1425 |
0.1596 |
0.1731 |
0.1681 |
|