Satellogic Inc.

NASDAQ

SATL

Stock

Yield per half year: -12.74%
Dividend yield: 0%
Sector: Industrials

Reporting Satellogic Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $			0.6774	0.3926	0.1825			0.4175	-35.41
Выручка, млрд $			0.0042	0.006	0.0101	0.0129	0.0129	0.0083	32.38
Чистая прибыль, млрд $	-0.0208	-0.1139	-0.1177	-0.0366	-0.061	-0.1106	-0.1106	-0.0880	-0.59
EV, млрд $	0.0246	0.143	0.7897	0.1854	0.1551	0.3173	0.3173	0.3181	17.28
EBIT, млрд $	-0.0207	-0.0227	-0.0687	-0.0303	-0.0518	-0.1133	-0.1133	-0.0574	37.92
EBITDA, млрд $	-0.0161	-0.0192	-0.0598	-0.0139	-0.0345	-0.1007	-0.1007	-0.0456	39.30
OIBDA, млрд $		-0.0116	-0.0265	-0.0681	-0.0429	-0.0103	-0.0103	-0.0319	-2.35
Баланс стоимость, млрд $	-0.0054	-0.1173	-0.2329	0.1062	0.0517	-0.053	-0.053	-0.0491	-14.69
FCF, млрд $	-0.0224	-0.0266	-0.0389	-0.0957	-0.0645	-0.0409	-0.0409	-0.0533	8.99
Операционный денежный поток, млрд $	-0.0141	-0.0173	-0.0277	-0.0685	-0.0496	-0.0359	-0.0359	-0.0398	15.72
Операционная прибыль, млрд $	-0.0207	-0.0227	-0.0687	-0.0909	-0.0694	-0.0201	-0.0201	-0.0544	-2.40
Операционные расходы, млрд $	0.0207	0.0227	0.0711	0.0936	0.0744	0.033	0.033	0.0590	7.77
CAPEX, млрд $	0.0083	0.0093	0.0112	0.0273	0.0149	0.005	0.005	0.0135	-11.67

	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд $		0.6775	0.6802	0.5243	0.5716	0.2711	0.3079	0.2756	0.1877	0.1511	0.1112				0.2067	-18.43
Выручка, млрд $			0.0011	0.0011	0.0024	0.0018	0.0011	0.0016	0.0032	0.0012		0.0034	0.0034		0.0026	16.27
Чистая прибыль, млрд $				-0.0294	-0.0081	-0.0143	-0.0294	-0.0149	-0.0299	-0.0176	-0.0135	-0.0166	-0.0166		-0.0188	-11.10
EV, млрд $			0.7897		0.2248	0.3385	0.2439	0.1763	0.1336	0.0909		0.1629	0.1059	0.3311	0.1649	19.90
EBIT, млрд $		-0.0234	-0.0272	-0.0272		-0.0266	-0.0272	-0.0178	-0.0363	-0.0182		-0.0134	-0.0134		-0.0198	-5.52
EBITDA, млрд $			-0.0245	-0.0245	-0.0303	-0.0171	-0.0245	-0.0135	-0.0263	-0.0127		-0.0105	-0.0105		-0.0147	-4.90
OIBDA, млрд $								-0.0164	-0.02	-0.0133		-0.0085	-0.0085		-0.0133	-12.32
Баланс стоимость, млрд $					0.132	0.1062	-0.0582	0.0792	0.0792	0.0627	0.0517	0.0191	0.0191	-0.053	0.0199	-196.69
FCF, млрд $			-0.0097	-0.0097	-0.0494	-0.0227	-0.0097	-0.0181	-0.0352	-0.0122		-0.0136	-0.0136		-0.0185	-5.56
Операционный денежный поток, млрд $		-0.008	-0.0069	-0.0069		-0.017	-0.0069	-0.0132	-0.0253	-0.0098		-0.0119	-0.0119		-0.0144	-2.05
Операционная прибыль, млрд $			-0.0272	-0.0272	-0.0337	-0.021	-0.0172	-0.0178	-0.0363	-0.0182		-0.0146	-0.0146		-0.0203	-3.89
Операционные расходы, млрд $	-0.0178	-0.0178	-0.0278	-0.0278		0.0144		0.015	0.0288	0.0129		0.0168	0.0168		0.0181	2.29
CAPEX, млрд $			0.0028	0.0028	0.0073	0.0058	0.0028	0.005	0.0099	0.0024		0.0017	0.0017		0.0041	-19.41

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $	0.0246	0.0173	0.0085	0.0765	0.0235	0.0225	0.0225	0.0297	5.40
Short Term Investments $					0.0011			0.0011	0.00
Long term investments $	0.0001	0.0001	0.000369					0.0002	54.53
Total Receivables $	0.000585	0.000776	0.0012	0.0014	0.000901	0.0015	0.0015	0.0012	14.09
Total Current Assets $	0.0251	0.0181	0.0124	0.0812	0.0266	0.0279	0.0279	0.0332	9.04
Чистые активы, млрд $	0.0041	0.0292	0.0257					0.0197	84.38
Активы, млрд $	0.0479	0.0546	0.0507	0.1439	0.0764	0.0617	0.0617	0.0775	2.48
Short Term Debt $	0.0206	0.1254	0.1287	0.0044	0.0021	0.000363	0.000363	0.0522	-68.93
Long Term Debt $	0.0285	0.0338				0.0791	0.0791	0.0471	40.53
Задолженность, млрд $	0.0534	0.1719	0.2836	0.0377	0.0247	0.1147	0.1147	0.1265	-7.77
Чистый долг, млрд $	0.0246	0.143	0.1221	-0.0683	-0.0195	0.0575	0.0575	0.0470	-16.66
Долг, млрд $	0.0491	0.1603	0.1306	0.0082	0.0039	0.0799	0.0799	0.0766	-13.00
Interest income $	0.000398	0.0001	0.0000	0.0012	0.0019			0.0009	47.81
Расходы на обслуживание долга $	0.0045	0.0075	0.0093	0.0016	0.000179	0.0001	0.0001	0.0037	-57.83
Чист. проц. доходы, млрд $	0.000398	0.0001	0.0000	0.0012	0.0019		0.0019	0.0009	47.81
Амортизация, млрд $	0.0046	0.0035	0.0089	0.0163	0.0173	0.0127	0.0127	0.0117	29.40
Себестоимость, млрд $		0.0035	0.0019	0.0033	0.0051	0.005	0.005	0.0038	7.39
Товарно материальные запасы $	0	0.0000	0.002	0.0025	0.0019		0.0019	0.0021	-1.70

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $							0.1236	0.0765	0.0021	0.042	0.042	0.031	0.0235	0.0256	0.0256	0.0225	0.0256	-6.21
Long term investments $	0.0001		0.0001		0.000369												0.0002	54.53
Total Receivables $							0.0014	0.0014	0.000299	0.0018	0.0018	0.0017	0.000901	0.0017	0.0017	0.0015	0.0015	-2.47
Total Current Assets $							0.1319	0.0812	0.0031	0.0478	0.0478	0.0359	0.0266	0.0316	0.0316	0.0279	0.0307	-4.92
Чистые активы, млрд $		0.0289	0.0289	0.0257	0.0257			0.0562		0.0557	0.0557						0.0438	16.73
Активы, млрд $							0.1832	0.1439	0.0127	0.1089	0.1089	0.0933	0.0764	0.0766	0.0766	0.0617	0.0769	-7.94
Short Term Debt $						0.1287	0.0021	0.0022	0.0071	0.0022	0.002	-0.0013		0.0015	0.0015	0.000363	0.0008	-28.92
Long Term Debt $	0.0338		0.0756												0.0364	0.0791	0.0562	23.68
Задолженность, млрд $							0.0512	0.0377	0.0709	0.0297	0.0297	0.0306	0.0247	0.0575	0.0575	0.1147	0.0570	30.25
Чистый долг, млрд $						0.1221	-0.1152	-0.0683	0.0305	-0.0336	-0.0316	-0.0213		0.0108	0.0136	0.0575	0.0058	-212.72
Долг, млрд $					0.1306		0.0085	0.0082	0.0326	0.0084	0.0104	0.0097		0.0364	0.0392	0.0799	0.0351	50.35
Расходы на обслуживание долга $		0.0023	0.0023	0.0023	0.0023	0.0023			0.0023	0.0001	0.0011	0.0000		0.0001			0.0012	-46.59
Амортизация, млрд $				0.0027	0.0027	0.0027		0.0039	0.0027	0.0043	0.01	0.0054		0.003	0.003		0.0051	-6.95
Себестоимость, млрд $				0.000469	0.000469	0.000469		0.0078	0.000469	0.0011	0.0107	0.0065		0.0013	0.0013		0.0042	3.40
Товарно материальные запасы $					0.002	0.002	0.0061	0.0061	0	0	0.0037	0		0.0038	0.0038		0.0047	-9.03

Share

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.3017	-1.66	-1.71	-0.4405	-0.6815	-1.21		-1.21	-1.1404	-6.13
Цена акции ао			9.84	3.05	1.75	2.85	3.22	3.22	4.14	-20.02
Число акций ао, млн	68.82	68.82	68.82	83.19	89.54	91.16		91.16	80.31	5.78
FCF/акцию	-0.325	-0.3863	-0.5657	-1.15	-0.7199	-0.4489		-0.4489	-0.6542	3.05

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS			-1.26	-0.13	-0.1367	-0.4277	-0.1671	-0.3342	-0.1963	-0.15	-0.1839	-0.1839			-0.2097	-11.26
Цена акции ао			7.62	6.42	4.37	4.47	3.09	2.1	1.68	1.23			3.75	3.22	2.40	8.92
Число акций ао, млн	68.82	68.82	68.82	88.99	62.09	68.82	89.33	89.33	89.74	90.3					85.50	5.58
FCF/акцию	-0.1414	-0.1414	-0.1414		-0.2181	-0.1414	-0.2029	-0.3945	-0.1359		-0.1504	-0.1504			-0.2068	-5.81

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	381.14	185.64	67.25	57.85	-77.3	16294.18		16294.18	15.63	3305.52	144.72
ROA, %	-43.31	-222.17	-223.63	-37.67	-55.41	-160.14		-160.14	5.85	-139.8040	-6.34
ROS, %			-2772.33	-609.46	-605.7	-859.02	-859.02	-859.02	15.14	-1141.1060	-20.89
ROCE, %	-85.93	29.54	30.23	-26.59	-94.12	-418.7	213.73	213.73	11.82	-59.0900	47.87
Ebit margin, %			-2042.92	-503.19	-513.77	-880.68	-880.68	-880.68		-964.2480	-15.49
Рентаб EBITDA, %			-1408.95	-231.39	-342.48	-782.35	-782.35	-782.35	33.87	-709.5040	-11.10
Чистая рентаб, %			-2772.33	-609.46	-605.7	-859.02		-859.02	15.14	-1211.6275	-25.39
Operation Margin, %			-1618.67	-1511.43	-688.93	-156.35	-156.35	-156.35	21.47	-826.3460	-37.34
Доходность FCF, %			-5.75	-24.38	-35.32					-21.8167	83.14

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %				29.13	12.64	19.21	494.92	-18.83	-46.16	-35.66	-26.22	-27.41	-36.44		15.63	-34.3780	-4.62
ROA, %				-116.16	-58.08	-7.78	-37.61	-13.71	-27.41	-17.42	-17.74	-21.75	-21.72		5.85	-21.2080	-4.55
ROIC, %									-33.2						13.90	-33.2000	0.00
ROS, %				-2772.33	-2772.33	-340.08	-2772.33	-937.53	-937.53	-1473.16		-487.32	-487.32	-859.02	15.14	-848.8700	-1.73
ROCE, %				17.11	11.66	61.63	368.84	-22.47	-55.35	-37.58		-19.6	-22.09	213.73	11.82	15.82	-231.02
Ebit margin, %								-1118.44	-1140.42	-1518.06		-393.59	-393.59	-880.68		-865.2680	-5.04
Рентаб EBITDA, %				-2303.32	-2303.32	-944.07	-2303.32	-848.02	-825.88	-1064.88		-306.52	-306.52	-782.35	33.87	-657.2300	-1.08
Чистая рентаб, %			-2772.33	-2772.33	-2772.33	-786.98	-2772.33	-937.53	-937.53	-1473.16		-487.32	-487.32		15.14	-864.5720	-12.27
Operation Margin, %				-2558.21	-2558.21	-1575.59	-1618.67	-1118.44	-1140.42	-1518.06		-428.69	-428.69	-156.35	21.47	-734.4420	-32.79
Доходность FCF, %	-1.43	-1.44	-1.44	-1.43	-1.86	-18.52	-3.16	-6.57	-18.77	-8.07						-11.0180	-15.31

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			-5.75	0.000489	-2.99			0.000489	83.21	-2.9132	-19.59
P/BV			-2.87	2.39	3.38	-4.9		-4.9	8.99	-0.5000	14.31
P/S			157.19	42.2	17.33	20.19		20.19	7.66	59.23	-40.13
P/FCF			-17.4	-4.1	0	0	0	0	75.29	-10.7500	-51.46
E/P			-0.1738	-0.0933	-0.3344	0	0	0	0.03	-0.2005	24.38
EV/EBIT	-1.19	-1.35	-3.27	-6.13	-3	-2.8	-2.8	-2.8		-3.6000	-3.06
EV/EBITDA	-1.53	-7.46	-13.2	-13.33	-4.49	-3.15		-3.15	40.40	-8.3260	-15.84
EV/S			66.78	30.84	15.39	24.65	24.65	24.65	8.04	32.46	-18.07
EV/FCF	-1.1	-5.38	-7.28	-1.94	-2.41	-7.75	-7.75	-7.75	149.26	-5.4260	1.26
Debt/EBITDA	-3.05	-8.31	-2.18	-0.5923	-0.114	-0.794	-0.794	-0.794	1.42	-0.8949	-18.29
Netdebt/Ebitda	-1.53	-7.46	-2.04	4.91	0.5665	-0.5706	-0.5706	-0.5706	0.96	0.4591	-22.49
Debt/Ratio	1.03	2.92	2.58	0.0573	0.0515	1.3	1.3	1.3	0.13	1.06	-12.81
Debt/Equity	-9.02	-1.36	-0.5608	0.0776	0.0761	-1.51	-2.16	-2.16	0.64	-0.8154	30.96
Debt/Net Income	-2.37	-1.4	-1.11	-0.2249	-0.0644	-0.7232	-0.7232	-0.7232	3.56	-0.5691	-8.21
PEG							0.000896	0.000896		0.0009	0.00
Бета					1.49	24.64	0.4032	0.4032	0.73	8.84	-35.32
Индекс Альтмана			9.1		-0.6835	-1.68	-7.8	-7.8	44.34	-0.2659	-196.22

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E			-22.9	-23.02	-23.11	-17.81		-33.39	-10.46	-18.47	-6.29	-8.58	-8.21						83.21	-10.4020	-4.73
P/BV							2.58	3.44	-3.66	2.65	2.09	1.79	3.41	7.98	4.84	-5.16			8.99	2.57	-223.58
P/S				638.09	628.77	493.85		90.19	100.47	32.77	17.23	15.2		19.38	11.49				7.66	19.21	-18.91
P/FCF		-69.86	-69.26	-69.6	-69.88	-53.87		-5.4	-31.63	-15.21	-5.33	-12.39							75.29	-13.9920	18.07
E/P			-0.0437	-0.0434	-0.0433	-0.0561		-0.03	-0.0956	-0.0542	-0.159	-0.1166	-0.1219						0.03	-0.1095	4.98
EV/EBIT											-3.68	-5.01		-12.12	-7.88			-2.8		-6.2980	-5.32
EV/EBITDA			-35.49		-32.29	-7.4		-3.74	-2.32	-13.06	-1.41	-1.18		-3.24	-2.25				40.40	-4.2280	-29.65
EV/S			817.47							110.74	41.97	75.99		47.7	31.02			24.65	8.04	44.27	-10.10
EV/FCF			-89.17							-9.73	-3.79	-7.45		-11.96	-7.78			-7.75	149.26	-7.7460	15.38
Debt/EBITDA	-6.2		-8.88							-0.6197	-0.3936	-0.7597		-3.48	-3.74			-0.794	1.42	-1.8335	15.07
Netdebt/Ebitda					-4.99	-4.99		3.8	-1.25	2.49	1.2	1.67		-1.03	-1.3			-0.5706	0.96	-0.0061	-186.18
Debt/Ratio	2.92		3.63							0.0768	0.0951	0.1037		0.4756	0.5116	1.3		1.3	0.13	0.7382	65.82
Debt/Equity	-1.36		-1.27							0.1056	0.1306	0.1542		1.91	2.06	-1.51		-2.16	0.64	0.0908	-269.54
Debt/Net Income	-5.59		-7.38							-0.5605	-0.3468	-0.5491		-2.19	-2.36			-0.7232	3.56	-1.2338	15.83
PEG																		0.000896		0.0009	0.00
Бета																	-17.87	0.4032	0.73	-8.7334	-115.02
Индекс Альтмана		55.44	11.58	55.13	13.85			0.8888		1.46	-0.1393						-1.68	-7.8	44.34	-1.4541	-254.40

Dividends

IFRS

Reporting Annual Quarterly

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	0.48

	2023Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.00011		0.0001	0.00
Дивиденды / прибыль, %	-0.3668	9.49	-0.3668	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	264.09	453.29	147.76	39.15	39.15	-37.95
Персонал, чел			282	282		0.00

	2023Q2	2023Q3	2024Q1	2024Q2	CAGR 5
CAPEX/Выручка, %	311.81	198.66	48.82	48.82	-37.10

	CAGR 5