ContextLogic Financial Statements (WISH) |
||||||||||
ContextLogicsmart-lab.ru | % | 2020 | 2021 | 2022 | 2022 | 2023 | LTM ? | |||
---|---|---|---|---|---|---|---|---|---|---|
Report date | 25.03.2021 | 14.03.2022 | 31.12.2022 | 27.02.2023 | 05.03.2024 | 08.05.2024 | ||||
Currency | USD | USD | USD | USD | USD | USD | ||||
Financial report URL | ||||||||||
Revenue, bln rub | ? | 2 541 | 2 085 | 571.0 | 571.0 | 290.0 | 227.0 | |||
Operating Income, bln rub | -631.0 | -367.0 | -398.0 | -398.0 | -308.0 | -287.0 | ||||
EBITDA, bln rub | ? | -509.0 | -358.0 | -377.0 | -392.0 | -304.0 | -283.0 | |||
Net profit, bln rub | ? | -745.0 | -361.0 | -384.0 | -384.0 | -317.0 | -287.0 | |||
OCF, bln rub | ? | -110.0 | -951.0 | -422.0 | -422.0 | -341.0 | -324.0 | |||
CAPEX, bln rub | ? | 2.00 | 2.00 | 2.00 | 2.00 | 3.00 | 5.00 | |||
FCF, bln rub | ? | -112.0 | -953.0 | -424.0 | -424.0 | -344.0 | -329.0 | |||
Dividend payout, bln rub | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | ||||
Ordinary share dividend yield, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||
Dividend payout ratio, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0 | ||||
OPEX, bln rub | 2 225 | 1 475 | 564.0 | 564.0 | 371.0 | 332.0 | ||||
Cost of production, bln rub | 947.0 | 977.0 | 405.0 | 405.0 | 227.0 | 182.0 | ||||
R&D, bln rub | 222.0 | 208.0 | 194.0 | 194.0 | 140.0 | 122.0 | ||||
Interest expenses, bln rub | 2.00 | 16.0 | 0.000 | 15.0 | 0.000 | 4.00 | ||||
Assets, bln rub | 2 397 | 1 283 | 799.0 | 799.0 | 423.0 | 342.0 | ||||
Net Assets, bln rub | ? | 1 027 | 818.0 | 477.0 | 477.0 | 217.0 | 164.0 | |||
Debt, bln rub | 38.0 | 16.0 | 13.0 | 13.0 | 13.0 | 11.0 | ||||
Cash, bln rub | 2 129 | 1 159 | 719.0 | 719.0 | 382.0 | 305.0 | ||||
Net debt, bln rub | -2 091 | -1 143 | -706.0 | -706.0 | -369.0 | -294.0 | ||||
Ordinary share price, rub | 547.2 | 93.3 | 0.488 | 14.6 | 5.95 | 4.16 | ||||
Number of ordinary shares, mln | 19.6 | 21.0 | 672.0 | 22.4 | 23.7 | 24.3 | ||||
Market cap, bln rub | 10 707 | 1 956 | 328 | 328 | 141 | 101 | ||||
EV, bln rub | ? | 8 616 | 813 | -378 | -378 | -228 | -193 | |||
Book value, bln rub | 1 027 | 818 | 477 | 477 | 217 | 164 | ||||
EPS, rub | ? | -38.1 | -17.2 | -0.57 | -17.1 | -13.4 | -11.8 | |||
FCF/share, rub | -5.72 | -45.5 | -0.63 | -18.9 | -14.5 | -13.5 | ||||
BV/share, rub | 52.5 | 39.0 | 0.71 | 21.3 | 9.14 | 6.74 | ||||
EBITDA margin, % | ? | -20.0% | -17.2% | -66.0% | -68.7% | -104.8% | -124.7% | |||
Net margin, % | ? | -29.3% | -17.3% | -67.3% | -67.3% | -109.3% | -126.4% | |||
FCF yield, % | ? | -1.05% | -48.7% | -129.4% | -129.3% | -243.6% | -325.3% | |||
ROE, % | ? | -72.5% | -44.1% | -80.5% | -80.5% | -146.1% | -175.0% | |||
ROA, % | ? | -31.1% | -28.1% | -48.1% | -48.1% | -74.9% | -83.9% | |||
P/E | ? | -14.4 | -5.42 | -0.85 | -0.85 | -0.45 | -0.35 | |||
P/FCF | -95.6 | -2.05 | -0.77 | -0.77 | -0.41 | -0.31 | ||||
P/S | ? | 4.21 | 0.94 | 0.57 | 0.57 | 0.49 | 0.45 | |||
P/BV | ? | 10.4 | 2.39 | 0.69 | 0.69 | 0.65 | 0.62 | |||
EV/EBITDA | ? | -16.9 | -2.27 | 1.00 | 0.96 | 0.75 | 0.68 | |||
Debt/EBITDA | 4.11 | 3.19 | 1.87 | 1.80 | 1.21 | 1.04 | ||||
R&D/CAPEX, % | 11 100% | 10 400% | 9 700% | 9 700% | 4 667% | 2 440% | ||||
CAPEX/Revenue, % | 0.08% | 0.10% | 0.35% | 0.35% | 1.03% | 2.20% | ||||
ContextLogic shareholders |