Stocks
Horizon Technology Financial Statements (HRZN) |
||||||||||
| Horizon Technologysmart-lab.ru | % | 2019 | 2020 | 2021 | 2022 | 2023 | LTM ? | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Report date | 03.03.2020 | 02.03.2021 | 01.03.2022 | 28.02.2023 | 31.12.2023 | 30.04.2024 | ||||
| Currency | USD | USD | USD | USD | USD | USD | ||||
| Financial report URL | ||||||||||
| Revenue, bln rub | ? | 21.3 | 10.3 | 33.3 | 26.6 | 83.8 | 84.0 | |||
| Operating Income, bln rub | 19.7 | 6.59 | 28.2 | 41.1 | 11.9 | 52.0 | ||||
| EBITDA, bln rub | ? | 19.7 | 6.59 | 28.2 | 41.1 | 11.9 | 18.7 | |||
| Net profit, bln rub | ? | 19.5 | 6.36 | 27.8 | 21.2 | -17.2 | 15.7 | |||
| OCF, bln rub | ? | -51.4 | -25.3 | -76.0 | -246.3 | 50.1 | -11.8 | |||
| CAPEX, bln rub | ? | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | |||
| FCF, bln rub | ? | -51.4 | -25.3 | -76.0 | -246.3 | 50.1 | -11.8 | |||
| Dividend payout, bln rub | 15.6 | 21.3 | 24.6 | 29.8 | 40.5 | 31.5 | ||||
| Ordinary share dividend yield, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||
| Dividend payout ratio, % | 80.0% | 334.9% | 88.4% | 141.1% | 0.00% | 200.8% | ||||
| OPEX, bln rub | 1.56 | 3.75 | 5.08 | 4.78 | 54.3 | 37.9 | ||||
| Cost of production, bln rub | 11.6 | 12.7 | 16.0 | 20.0 | 17.6 | 33.7 | ||||
| R&D, bln rub | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | ||||
| Interest expenses, bln rub | 8.33 | 9.67 | 12.0 | 19.2 | 29.0 | 30.0 | ||||
| Assets, bln rub | 344.0 | 407.2 | 514.0 | 766.8 | 802.4 | 802.3 | ||||
| Net Assets, bln rub | ? | 184.1 | 212.6 | 245.3 | 318.4 | 324.0 | 332.1 | |||
| Debt, bln rub | 152.1 | 185.8 | 257.6 | 434.1 | 462.2 | 452.5 | ||||
| Cash, bln rub | 6.47 | 19.5 | 38.1 | 20.6 | 75.7 | 46.9 | ||||
| Net debt, bln rub | 145.6 | 166.3 | 219.6 | 413.5 | 386.5 | 405.6 | ||||
| Ordinary share price, rub | 12.9 | 13.2 | 15.9 | 11.6 | 13.2 | 13.2 | ||||
| Number of ordinary shares, mln | 13.5 | 17.5 | 20.0 | 24.7 | 31.0 | 33.6 | ||||
| Market cap, bln rub | 174 | 232 | 319 | 287 | 408 | 443 | ||||
| EV, bln rub | ? | 320 | 398 | 538 | 700 | 794 | 849 | |||
| Book value, bln rub | 184 | 213 | 245 | 318 | 324 | 332 | ||||
| EPS, rub | ? | 1.45 | 0.36 | 1.39 | 0.86 | -0.56 | 0.47 | |||
| FCF/share, rub | -3.81 | -1.44 | -3.79 | -9.96 | 1.62 | -0.35 | ||||
| BV/share, rub | 13.7 | 12.1 | 12.2 | 12.9 | 10.5 | 9.89 | ||||
| EBITDA margin, % | ? | 92.7% | 63.7% | 84.7% | 154.1% | 14.2% | 22.3% | |||
| Net margin, % | ? | 91.5% | 61.6% | 83.5% | 79.4% | -20.5% | 18.7% | |||
| FCF yield, % | ? | -29.5% | -10.9% | -23.8% | -85.9% | 12.3% | -2.67% | |||
| ROE, % | ? | 10.6% | 2.99% | 11.3% | 6.64% | -5.30% | 4.72% | |||
| ROA, % | ? | 5.67% | 1.56% | 5.41% | 2.76% | -2.14% | 1.95% | |||
| P/E | ? | 8.94 | 36.5 | 11.5 | 13.6 | -23.7 | 28.3 | |||
| P/FCF | -3.39 | -9.18 | -4.20 | -1.16 | 8.14 | -37.5 | ||||
| P/S | ? | 8.18 | 22.5 | 9.58 | 10.8 | 4.87 | 5.28 | |||
| P/BV | ? | 0.95 | 1.09 | 1.30 | 0.90 | 1.26 | 1.33 | |||
| EV/EBITDA | ? | 16.2 | 60.5 | 19.1 | 17.1 | 66.5 | 45.3 | |||
| Debt/EBITDA | 7.38 | 25.3 | 7.79 | 10.1 | 32.4 | 21.7 | ||||
| CAPEX/Revenue, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0 | ||||
| Horizon Technology shareholders | ||||||||||
