Sharecare Inc

NASDAQ

SHCRW

Stock

Yield per half year: 0%
Dividend yield: 0%

Reporting Sharecare Inc

Capitalization

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	5 year average	CAGR 5
Капитализация, млрд $			0.5834	0.1027	0.0456	0.2439	-57.24
Выручка, млрд $	0.3395	0.3288	0.4128	0.4424	0.4453	0.3938	5.58
Чистая прибыль, млрд $	-0.0394	-0.0566	-0.0851	-0.1195	-0.1285	-0.0858	26.67
EV, млрд $	0.1344	0.1496	-0.0962	-0.1221	-0.1167	-0.0102	-197.22
EBIT, млрд $	-0.01	-0.0174	-0.0583	-0.1232	-0.1285	-0.0675	66.64
EBITDA, млрд $	0.0138	0.0073	-0.0257	-0.072	-0.0673	-0.0288	-237.29
OIBDA, млрд $	0.0433	0.0367	-0.0272	-0.086	-0.0352	-0.0137	-195.94
Баланс стоимость, млрд $	0.0063	-0.0157	0.563	0.5214	0.4883	0.3127	138.71
FCF, млрд $	-0.0141	-0.0026	-0.0949	-0.094	-0.0427	-0.0497	24.81
Операционный денежный поток, млрд $	0.0026	0.0148	-0.0541	-0.0497	-0.014	-0.0201	-240.03
Операционная прибыль, млрд $	-0.01	-0.0174	-0.0854	-0.1393	-0.0965	-0.0697	57.36
Операционные расходы, млрд $	0.1695	0.1853	0.295	0.3435	0.226	0.2439	5.92
CAPEX, млрд $	0.0166	0.0173	0.0408	0.0444	0.0288	0.0296	11.65

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Капитализация, млрд $	0.4912	0.554	0.1601	0.1094	0.0676	0.0715	0.0931	0.0553	0.0257	0.0101			0.0511	-32.39
Выручка, млрд $			0.1007	0.1038	0.1146	0.1233	0.1163	0.1104	0.1133	0.1053	0.0909	0.0943	0.1028	-3.10
Чистая прибыль, млрд $			-0.0383	-0.0295	-0.0275	-0.0242	-0.035	-0.0351	-0.0245	-0.0342	-0.0351	-0.042	-0.0342	3.65
EV, млрд $	0.1669	0.2879					-0.059	-0.0865	-0.1146	-0.1167	-0.0903	-0.0548	-0.0926	-8.72
EBIT, млрд $			-0.0506	-0.0356	-0.0255	-0.0276	-0.0367	-0.0211	-0.0249	-0.0339	-0.035	-0.0417	-0.0313	14.60
EBITDA, млрд $			-0.0402	-0.0242	-0.0125	-0.0109	-0.0198	-0.0209	-0.0096	-0.0163	-0.0216	-0.0254	-0.0188	3.98
OIBDA, млрд $								-0.0199	-0.0149	-0.0095	-0.0162	-0.0154	-0.0152	-5.00
Баланс стоимость, млрд $			0.5608	0.5513	0.535	0.5214	0.4962	0.4706	0.4521	0.4883	0.4641	0.4381	0.4626	-1.42
FCF, млрд $			-0.0201	-0.044	-0.0099	-0.02	-0.0287	-0.0078	-0.0094	0.0031	-0.0248	-0.0146	-0.0107	13.36
Операционный денежный поток, млрд $			-0.0121	-0.0278	-0.0023	-0.0075	-0.0235	0.0023	-0.0017	0.0089	-0.0196	-0.004	-0.0028	-211.70
Операционная прибыль, млрд $			-0.0506	-0.0356	-0.0255	-0.0276	-0.0367	-0.0341	-0.0297	-0.0275	-0.0297	-0.0321	-0.0306	-1.20
Операционные расходы, млрд $			0.0998	0.0862	0.0798	0.0777	0.0851	0.0815	0.0787	0.0558	0.0561	0.0589	0.0662	-6.29
CAPEX, млрд $			0.008	0.0162	0.0076	0.0125	0.0052	0.01	0.0077	0.0059	0.0052	0.0106	0.0079	1.17

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	5 year average	CAGR 5
Наличность, млрд $	0.0237	0.0226	0.2711	0.1825	0.1282	0.1256	40.16
Short Term Investments $		0.000345				0.0003	0.00
Total Receivables $	0.0787	0.0737	0.1086	0.121	0.1304	0.1025	10.63
Total Current Assets $	0.1135	0.1017	0.391	0.3206	0.2678	0.2389	18.73
Активы, млрд $	0.2618	0.266	0.7552	0.701	0.6136	0.5195	18.57
Short Term Debt $	0.0014	0.0004		0.0029	0.0018	0.0016	6.48
Long Term Debt $		0.1718	0.000419		0.000519	0.0576	-85.54
Задолженность, млрд $	0.2523	0.2754	0.1904	0.1784	0.1256	0.2044	-13.02
Чистый долг, млрд $	0.1344	0.1496	-0.2707	-0.1796	-0.1258	-0.0584	-198.69
Долг, млрд $	0.1581	0.1722	0.000419	0.0029	0.0023	0.0672	-57.09
Interest income $	0.000149	0.0001	0.0001	0.0019	0.0063	0.0017	111.46
Расходы на обслуживание долга $	0.0287	0.031	0.0277	0.0024	0.0018	0.0183	-42.53
Чист. проц. доходы, млрд $	-0.0285	-0.031	-0.0276	-0.000564	0.004	-0.0167	-167.52
Goodwill $	0.0629	0.0757	0.1924	0.1918	0.192	0.1430	25.01
Амортизация, млрд $	0.0238	0.0247	0.0326	0.0512	0.0612	0.0387	20.79
Себестоимость, млрд $	0.18	0.1609	0.2032	0.2383	0.3158	0.2196	11.90
Товарно материальные запасы $	0	0.0039	0.0088	0.0126		0.0084	47.83

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд $						0.2533	0.2116	0.2026	0.1825	0.1544	0.1442	0.128	0.1282	0.1003	0.0852	0.1172	-9.99
Short Term Investments $	0.3451	0.345	0.345													0.3450	-0.01
Total Receivables $						0.0981	0.1015	0.1021	0.121	0.1185	0.1262	0.127	0.1304	0.1271	0.1333	0.1288	1.10
Total Current Assets $						0.3657	0.3279	0.3193	0.3206	0.2923	0.2857	0.2684	0.2678	0.2402	0.2298	0.2584	-4.26
Активы, млрд $						0.7392	0.7011	0.7107	0.701	0.6686	0.6554	0.6296	0.6136	0.5786	0.5602	0.6075	-3.09
Short Term Debt $						0.0063	0.0055	0.0047	0.0029	0.002	0.002	0.000384	0.0018	0.0017	0.0016	0.0015	-4.36
Long Term Debt $				0.000243	0.000419					0.000224	0.000364	0.00045	0.000519	0.000586		0.0004	21.21
Задолженность, млрд $						0.1764	0.1484	0.1745	0.1784	0.1715	0.1844	0.178	0.1256	0.1149	0.1224	0.1451	-7.87
Чистый долг, млрд $						-0.247	-0.206	-0.1978	-0.1796	-0.1542	-0.1438	-0.1276	-0.1258	-0.0981	-0.0836	-0.1158	-10.28
Долг, млрд $				0.0016	0.005					0.0023	0.0024	0.00045	0.0023	0.0023	0.0016	0.0018	-7.79
Interest income $				0.0000	0.0000	0.0000	0.000102	0.000319	0.0014	0.0017	0.0016	0.0015	0.0014			0.0015	0.00
Расходы на обслуживание долга $						0.000492	0.000539	0.000548	0.000852	0.00043	0.000453	0.000513	0.000365	0.000217	0.000312	0.0004	-7.19
Чист. проц. доходы, млрд $				-0.0128	-0.000674	-0.000463	-0.000437	-0.000229	0.000565	0.0013	0.0012	0.001	0.0011			0.0010	14.25
Goodwill $				0.1897	0.1924	0.192	0.1913	0.1911	0.1918	0.1919	0.1919	0.1917	0.192			0.1919	0.02
Амортизация, млрд $						0.0104	0.0115	0.013	0.0168	0.0169	0.000122	0.0153	0.0176	0.0133	0.0163	0.0125	166.17
Себестоимость, млрд $						0.0515	0.0532	0.0603	0.0732	0.0679	0.0629	0.0644	0.077	0.0645	0.0674	0.0672	1.39
Товарно материальные запасы $				0.0101	0.0088	0.0117	0.0123	0.0123	0.0126	0.0143	0.0104	0.0086		0		0.0116	-6.91

Share

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-10.18	-35.37	-8.9	-0.3432	-0.365				-11.0316	-48.61
Цена акции ао			1.42	0.2929	0.1298	0.086	0.086	0.086	0.4029	-42.93
Число акций ао, млн	333.9	333.9	411.14	350.69	352.08				356.34	1.07
FCF/акцию	-0.0421	-0.0076	-0.2309	-0.2681	-0.1214				-0.1340	23.59

	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS	-0.0283	-13.62	-14.23	-8.77	-0.1287								-0.0993	-0.0696	-0.0974	-0.0991	-0.1166			-0.0964	3.26
Цена акции ао								0.4641	0.315	0.1934	0.2039	0.2639	0.1561	0.0731	0.0286			0.086	0.086	0.0860	-11.24
Число акций ао, млн						334.98	411.14	344.89	347.33	349.62	350.69	352.92	354.05	351.52	351.52					352.14	0.05
FCF/акцию								-0.0583	-0.1268	-0.0282	-0.0571	-0.0812	-0.0219	-0.0267	0.0087	-0.07	-0.0404			-0.0301	13.03

Efficiency

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-625.49	361.19	-15.12	-22.91	-25.45					-65.5560	-47.29
ROA, %	-15.06	-21.26	-11.27	-17.04	-19.55					-16.8360	5.36
ROIC, %		-23.62	-13.97	-20.79	-24.06					-20.6100	0.46
ROS, %	-11.61	-17.2	-20.62	-27.01	-28.86	0	0	0		-21.0600	19.98
ROCE, %	-104.36	184.35	-10.33	-23.57	-25.85		0	0		4.05	-24.35
Ebit margin, %	-2.94	-8.24	-14.41	-26.5	-28.85		0	0		-16.1880	57.89
Рентаб EBITDA, %	4.07	2.21	-6.23	-16.28	-15.1		0	0		-6.2660	-229.98
Чистая рентаб, %	-11.61	-17.2	-20.62	-27.01	-28.86					-21.0600	19.98
Operation Margin, %	-2.94	-5.3	-20.7	-31.5	-21.67	0	0	0		-16.4220	49.11
Доходность FCF, %			-16.27	-91.52	-93.69					-67.1600	79.24

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %			-6.83	-5.35	-5.13	-4.64	-7.06	-7.47	-4.94	-7.12	-7.42	-9.05		-7.2000	3.91
ROA, %			-5.18	-4.21	-3.86	-3.45	-5.24	-5.36	-3.81	-5.51	-5.89	-7.38		-5.5900	6.61
ROIC, %		89.48					-7	-7.36	-5.39					17.43	-149.54
ROS, %			-38.03	-28.43	-23.96	-19.64	-30.1	-31.85	-21.58	-32.53	-38.62	-44.59		-33.8340	6.96
ROCE, %			-8.99	-6.45	-4.75	-5.29	-7.37	-4.47	-4.47	-6.37	-6.89	-8.62		-6.1640	14.04
Ebit margin, %								-19.09	-21.97	-32.19	-38.47	-44.21		-31.1860	18.29
Рентаб EBITDA, %			-39.92	-23.3	-10.91	-8.82	-16.99	-18.98	-8.5	-15.44	-23.8	-26.94		-18.7320	7.26
Чистая рентаб, %			-38.03	-28.43	-23.96	-19.64	-30.1	-31.85	-21.58	-32.53	-38.62	-44.59		-33.8340	6.96
Operation Margin, %			-50.23	-34.33	-22.23	-22.42	-31.52	-30.94	-26.23	-26.08	-32.67	-34.03		-29.9900	1.92
Доходность FCF, %	-6.23	-6.71	-12.56	-40.24	-14.59	-28	-30.78	-14.03	-36.5	30.39				-15.7840	-201.65

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			-6.85	-0.8597	-0.3551					-2.6883	-62.71
P/BV			1.04	0.197	0.0188					0.4186	-73.76
P/S			1.41	0.2322	0.0206					0.5543	-75.55
P/FCF			-6.15	-1.09	-1.07	0	0	0		-2.7700	-44.17
E/P			-0.1459	-1.16	-2.82	0	0	0		-1.3753	168.37
EV/EBIT	-13.48	-5.53	1.62	1.04	0.9084	0	0	0		-3.0883	-158.31
EV/EBITDA	9.73	-62.47	3.58	1.85	1.74					-9.1140	-29.13
EV/S	0.3959	0.455	-0.233	-0.2761	-0.2621	0	0	0		0.0159	-192.08
EV/FCF	-9.56	-58.67	1.01	1.3	2.73	0	0	0		-12.6380	-177.83
Debt/EBITDA	11.45	23.75	-0.0156	-0.0445	-0.0349	0	0	0		7.02	-131.39
Netdebt/Ebitda	9.73	20.63	10.52	2.49	1.87	0	0	0		9.05	-28.10
Debt/Ratio	0.6038	0.6475	0.000555	0.0042	0.0038	0	0	0		0.2520	-63.71
Debt/Equity	25.08	-11	0.000744	0.0056	0.0048	0	0	0		2.82	-81.95
Debt/Net Income	-4.01	-3.05	-0.0049	-0.0246	-0.0182	0	0	0		-1.4215	-66.01
PEG							0	0
Бета						31.4	148.94	0		90.17	117.79
Индекс Альтмана						0	0	0

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	-11.39	57.61	-4.18	-3.71	-2.46	-2.95	-2.66	-1.57	-1.05	-0.2938						-1.7048	-36.96
P/BV			0.2854	0.1984	0.1264	0.1371	0.1877	0.1174	0.0288	0.0187	0.0168	0.0659				0.0495	-10.91
P/S			1.59	1.05	0.5898	0.58	0.8009	0.5007	0.0281	0.0206	0.0185	0.0702				0.1276	-32.49
P/FCF	-16.05	-14.9	-7.96	-2.48	-6.85	-3.57	-3.25	-7.13	-2.74	3.29						-2.6800	-198.38
E/P	-0.0878	0.0174	-0.2393	-0.2698	-0.4062	-0.3385	-0.3758	-0.636	-0.9511	-3.4						-1.1403	58.63
EV/EBIT								3.63	4.6	3.44	2.58	1.31				3.11	-18.44
EV/EBITDA	-8.03	15.36					2.99	4.13	1.87	1.75	1.32	0.7512				1.96	-28.89
EV/S	1.58	2.43					-0.5075	-0.7838	-1.01	-1.11	-0.9934	-0.5809				-0.8956	-5.82
EV/FCF	-5.45	-7.74					2.06	11.16	12.21	-38.18	3.64	3.76				-1.4820	-19.55
Debt/EBITDA	-0.0781	0.2677					-0.1147	-0.1149	-0.0467	-0.1442	-0.105	-0.0613				-0.0944	-11.81
Netdebt/Ebitda			6.14	8.52	15.82	16.52	7.8	6.87	13.25	7.74	4.53	3.29				7.14	-13.69
Debt/Ratio	0.0021	0.0066					0.0034	0.0037	0.000715	0.0038	0.0039	0.0028				0.0030	-5.42
Debt/Equity	0.003	0.0089					0.0046	0.0051	0.000995	0.0048	0.0049	0.0036				0.0039	-6.73
Debt/Net Income	-0.0376	0.5216					-0.0648	-0.0685	-0.0184	-0.0685	-0.0647	-0.037				-0.0514	-11.59
Бета													148.94	0		148.94	0.00
Индекс Альтмана													0	0

Dividends

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0196	0.0196	0.0064	0.0105			0.0140	-14.45
Дивиденд					0
Див доход, ао, %					0
Дивиденды / прибыль, %	-34.62	-23	-5.39	-8.14			-17.7875	-30.37

	2021Q4	2022Q4	2023Q1	2023Q2	2023Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.4987	0.00025	0.000131	0.000349	6.6E-5		0.0999	-83.24
Дивиденды / прибыль, %	5185.19	-1.03	-0.3742	-0.9931	-0.2699		1036.50	-113.91

	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

	2019	2020	2021	2022	2023	CAGR 5
CAPEX/Выручка, %	4.9	5.26	9.89	10.03	6.46	5.68

	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	CAGR 5
CAPEX/Выручка, %	9.07	6.8	5.6	5.71	11.2	4.31

	CAGR 5