TROOPS, Inc.

NASDAQ

TROO

Stock

Yield per half year: -46.02%
Dividend yield: 0%
Sector: Technology

Reporting TROOPS, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $		0.0098	0.0023	0.0284	0.0012	0.0207	0.0826	0.1005	0.4343	0.2832	0.3669			0.2535	34.75
Выручка, млрд $				0.0051	0.0001	0.0016	0.0055	0.0043	0.0037	0.0039	0.0036	0.0101	0.0101	0.0051	18.62
Чистая прибыль, млрд $				-0.005	-0.0112	-0.0124	-0.0371	-0.0679	-0.0084	-0.000346	-0.0017	-0.0134	-0.0134	-0.0183	-27.72
EV, млрд $						0.0225	0.0794	0.1255	0.5177	0.2136	0.2986	0.1738	0.1738	0.2658	6.73
EBIT, млрд $				-0.0053	-0.0047	-0.0125	-0.002	-0.0673	-0.0039	-0.000343	-0.0018	-0.0134	-0.0134	-0.0173	-27.59
EBITDA, млрд $				-0.0041	-0.002	-0.0101	0.0015	-0.000775	-0.0016	0.0016	0.000319	-0.0112	-0.0112	-0.0023	70.60
OIBDA, млрд $								-0.000194	-0.0018	0.000799	0.000236	-0.0035	-0.0035	-0.0009	78.34
Баланс стоимость, млрд $				0.0867	0.0838	0.1381	0.1204	0.0706	0.0625	0.0622	0.0606	0.0682	0.0682	0.0648	-0.69
FCF, млрд $				-0.0011	-0.008	-0.0386	0.0024	0.0217	0.0119	-0.000524	-0.0068	0.0017	0.0017	0.0056	-39.91
Операционный денежный поток, млрд $				-0.0011	-0.008	-0.0362	0.0031	0.0219	0.0123	-0.000368	-0.0065	0.002	0.002	0.0059	-38.04
Операционная прибыль, млрд $				-0.004	-0.0119	-0.0143	-0.002	-0.0673	-0.0039	-0.0012	-0.0018	-0.0057	-0.0057	-0.0160	-38.97
Операционные расходы, млрд $				0.0042	0.0036	0.0025	0.0036	0.0046	0.0042	0.0022	0.0026	0.0077	0.0077	0.0043	10.85
CAPEX, млрд $	0.0000				0.000257	0.0024	0.000697	0.000118	0.000402	0.000156	0.000221	0.000251	0.000251	0.0002	16.29

	2014Q1	2017Q2	2017Q3	2018Q1	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд $											0.7664	0.5751	0.4433	0.3051	0.2063	0.1824	0.3023	0.3975	0.4241	0.3431					0.3299	13.47
Выручка, млрд $												0.0024	0.0024	0.0019	0.000976	0.002	0.000917	0.000917	0.000868		0.0013	0.0013			0.0011	7.23
Чистая прибыль, млрд $												-0.0072	-0.0072	-0.0012	0.000416	0.000831	-0.000519	-0.000519	-0.000341		-0.000678	-0.000678			-0.0005	5.49
EV, млрд $										0.182		0.5179		0.2581	0.1058	0.2034	0.3518	0.431	0.4143		0.1504	0.1768			0.3049	-12.86
EBIT, млрд $											-0.0012	-0.0012	-0.000714	-0.000714	0.000515		-0.00053	-0.00053	-0.000372		-0.000743	-0.000743			-0.0006	6.99
EBITDA, млрд $											-0.000722	-0.0014	-0.0014	-0.000181	0.001		0.0000	0.0000	0.000121		-0.000214	-0.000214			0.0001	3.41
OIBDA, млрд $																	0.0000	0.0000	0.0001		-0.000278	-0.000278			-0.0002	-240.61
Баланс стоимость, млрд $															0.0622	0.0622	0.0612	0.0612	0.0606	0.0606	0.0592	0.0592	0.0682	0.0682	0.0631	2.39
FCF, млрд $		-0.000584	-0.0034	-0.000584	0.0061	0.0061		0.0187	0.0094	0.0088			-0.0068	0											0.0072	-202.20
Операционный денежный поток, млрд $				-0.000584	0.0061	0.0061	0.0094	0.0094	0.0094	0.0088	-0.0032	-0.0032	-0.0065												0.0011	-192.89
Операционная прибыль, млрд $										-0.0065	-0.0012		-0.0025	-0.0014	0.000515		-0.00053	-0.00053	-0.000372		-0.000743	-0.000743			-0.0006	6.99
Операционные расходы, млрд $										0.000582	0.0032		0.0019	0.0018	0.000564		0.000736	0.000736	0.000582		0.0011	0.0011			0.0009	8.37
CAPEX, млрд $	0				0.0001	0.0001	0.0000	0.0000	0.0000	0.0000	0.00017	0.00017	0.000339												0.0002	27.66

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $							0.0000	0.0043	0.0143	0.0052	0.003	0.0035	0.003	0.0031	0.0052	0.0052	0.0036	11.63
Total Receivables $							0.000119	0.000702	0.0311	0.0353	0.0225	0.0026	0.0085	0.0073	0.0141	0.0141	0.0110	-8.92
Total Current Assets $							0.0066	0.0057	0.0765	0.0472	0.0257	0.0062	0.0115	0.0107	0.0196	0.0196	0.0147	-5.28
Чистые активы, млрд $								0.000511	0.0583	0.0551	0.0523	0.0506					0.0434	150.70
Активы, млрд $							0.1003	0.0985	0.1908	0.1406	0.0901	0.0703	0.0697	0.0703	0.0792	0.0792	0.0759	-2.55
Short Term Debt $							0.000342	0.0025	0.0038	0.0045	0.0056	0.0001	0.000116	0	0.0000	0.0000	0.0028	-50.23
Long Term Debt $									0.00036	0.0064	0.0062	0.0001					0.0033	-27.40
Задолженность, млрд $							0.0136	0.0146	0.0227	0.02	0.0195	0.0078	0.0075	0.0098	0.0109	0.0109	0.0111	-10.98
Чистый долг, млрд $							0.000313	-0.0017	-0.0102	0.0058	0.0088	-0.0033	-0.0028	-0.0031	-0.0051	-0.0051	-0.0011	-189.66
Долг, млрд $									0.0041	0.011	0.0118	0.000164	0.00012	0	0.0000	0.0000	0.0054	-50.65
Interest income $								0.000134		0			0	0.0000			0.0001	0.00
Расходы на обслуживание долга $						0.0001	0.0000	0.0000	0.000198	0.000218	0.001	0.000103	0.0001	0.0001		0.0001	0.0003	-14.43
Чист. проц. доходы, млрд $								0.000121	-0.000198	0	-0.001	-0.000103	0	0.0000		0.0000	-0.0003	-196.05
Goodwill $							0.0365	0.05	0.0208	0.0039	0.0051	0.000385	0.000385	0.000385			0.0020	-37.07
Амортизация, млрд $							0.0013	0.0027	0.0024	0.0035	0.0666	0.0023	0.002	0.0021	0.0022	0.0022	0.0150	-49.44
Себестоимость, млрд $							0.0049	0.0013	0.0026	0.0041	0.0054	0.0033	0.0031	0.0028	0.0081	0.0081	0.0045	8.45
Товарно материальные запасы $	0.0173	0.0019	0.0019	0.007	0	0.0000				0.000779				0.0073		0.0073	0.0038	30.89

	2012Q2	2012Q3	2012Q4	2013Q1	2013Q2	2013Q3	2013Q4	2014Q1	2014Q2	2014Q4	2015Q1	2015Q2	2015Q4	2016Q1	2016Q2	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд $																										0.003	0.003	0.0032	0.0032	0.0031	0.0031	0.0015	0.0015	0.0052	0.0052	0.0033	10.90
Total Receivables $																									0.0041		0.0085	0.0085	0.0081	0	0	0.000648	0.000648	0.0011	0.0141	0.0049	11.72
Total Current Assets $																										0.0115	0.0115	0.0112	0.0112	0.0107	0.0107	0.0134	0.0134	0.0196	0.0196	0.0153	12.87
Чистые активы, млрд $																0.0571	0.0571	0.0523	0.0523	0.0514	0.0514	0.0506	0.0506	0.0499	0.0499											0.0505	-0.59
Активы, млрд $																										0.0697	0.0697	0.0706	0.0706	0.0703	0.0703	0.0836	0.0836	0.0792	0.0792	0.0792	2.41
Short Term Debt $																								0.0001	0.0015	0.0001	0.000116	0.0014	0.0014	0.0019		0.0023	0.0023		0.0000	0.0019	10.44
Long Term Debt $																			0.0062		0.0001		0.0001		0.0001								0.0134			0.0040	16.67
Задолженность, млрд $																										0.0075	0.0075	0.0042	0.0094	0.0047	0.0098	0.0244	0.0244	0.0109	0.0109	0.0161	2.15
Чистый долг, млрд $																								-0.0033	-0.000991	-0.003	-0.0028	-0.0018	-0.0018	-0.0012		0.0142	0.0142		-0.0051	0.0041	23.16
Долг, млрд $																							0.000164	0.000164	0.0015		0.00012	0.0014	0.0014	0.0019		0.0157	0.0157		0.0000	0.0072	62.16
Расходы на обслуживание долга $	0.000577	0.0000	0.0000	0.0000	0.0001	0.0001	0.000104	0.000104													0.000337							0.0000								0.0001	27.50
Goodwill $																					0.0051		0.000385	0.000385	0.000385	0.000385	0.000385	0.000385	0.000385	0.000385	0.000385					0.0004	0.00
Амортизация, млрд $																					0.0011	0.000504		0.001	0.000534	0.000534		0.000493	0.000493	0.000493		0.000529	0.000529			0.0005	1.42
Себестоимость, млрд $																					0.0034	0.0017		0.003	0.0016	0.0000		0.000712	0.000712	0.00066		0.000956	0.000956			0.0008	6.07
Товарно материальные запасы $									0.006	0	0	0.000174	0.0000	0.0000	0.0000										0.00015				0.0081			0.0000				0.0036	7.79

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-1.03	-0.55	-0.3527	-0.4678	-0.6923	-0.0828	-0.0034	-0.0169	-0.1312		-0.1312	-0.1853	-28.30
Цена акции ао		1.76	1.09	1.03	0.993	4.27	2.18	2.99	1.64	0.7611	0.7611	2.37	-29.17
Число акций ао, млн	8.37	0.6858	35.08	79.2	98.11	101.56	101.6	101.6	102.24		102.24	101.02	0.83
FCF/акцию	-0.1289	-11.63	-1.1	0.0305	0.2215	0.1171	-0.0052	-0.0665	0.0167		0.0167	0.0567	-40.37

	2016Q2	2016Q3	2017Q2	2017Q3	2018Q1	2020Q1	2020Q2	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS											-0.07	-0.07	-0.01	0.0041	0.01	-0.0051	-0.0051	-0.0034		-0.0067	-0.0067			-0.0054	5.61
Цена акции ао												4.36	3	2.03	1.8	2.98	3.91	4.17	3.38			0.76	0.7611	2.60	-27.91
Число акций ао, млн										101.79	101.6	101.6	101.6	101.6	101.6	101.6	101.6	101.6	101.6					101.60	0.00
FCF/акцию	-0.0278	-0.043	-0.0566	-4.96	-0.0566	0.0759	0.0637	0.0923	0.0866			-0.067												0.0503	-197.54

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			-5.82	-13.38	-11.15	-28.67	-71.1	-12.64	-0.5548	-2.8	-20.82		-20.82	37.18	-21.5830	-21.78
ROA, %			-5.03	-11.39	-8.55	-22.36	-58.88	-10.49	-0.4942	-2.46	-17.94		-17.94	15.00	-18.0528	-21.16
ROS, %				-21988.24	-783.04	-670.62	-1582.18	-228.43	-8.93	-48.16	-133.16	-133.16	-133.16	22.00	-110.3680	-10.23
ROCE, %				-5.64	-6.91	-1.49	-81.45	-5.67	-0.5081	-2.74	-18.27	-19.61	-19.61	25.63	-9.3596	28.17
Ebit margin, %						-36.22	-1568.65	-229.05	-8.85	-50.35	-132.89	-132.89	-132.89		-110.8060	-10.32
Рентаб EBITDA, %				-3939.22	-639.37	27.42	-18.05	-43.63	41.99	8.94	-111	-111	-111	33.47	-42.9400	20.53
Чистая рентаб, %			-99.57	-21988.24	-783.04	-670.62	-1582.18	-228.43	-8.93	-48.16	-133.16		-133.16	22.00	-400.1720	-39.04
Operation Margin, %				-23266.67	-906.2	-36.22	-1568.65	-104.89	-30.3	-50.49	-56.86	-56.86	-56.86	25.67	-59.8800	-11.53
Доходность FCF, %	-109.77	-32.93	-3.8	-661.67	-186.43	2.93	21.64	2.74	-0.185	-1.84					5.06	-191.12

	2016Q2	2016Q3	2017Q2	2017Q3	2018Q1	2020Q1	2020Q2	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2024Q1	2024Q2	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %											-5.77	-11.55	-2.27	0.764	0.668	-0.8485	-0.841	-0.5538	-1.12	-1.13		37.18	-0.8987	5.90
ROA, %											-5.13	-10.26	-1.67	0.5932	0.5962	-0.7355	-0.7355	-0.4833	-0.8809	-0.8111		15.00	-0.7293	1.98
ROS, %										-300.88		-300.88	-61.17	42.59		-56.6	-56.6	-39.25	-51.97	-51.97	-133.16	22.00	-66.5900	18.66
ROCE, %											-1.71	-0.9781	-1.05	0.7618		-0.7983	-0.7913	-0.5591	-1.08	-1.04	-19.61	25.63	-4.6161	90.03
Ebit margin, %														52.84		-57.74	-57.74	-42.82	-56.92	-56.92	-132.89		-69.4580	18.14
Рентаб EBITDA, %										-60.13		-60.13	-9.38	107.53		-4.03	-4.03	13.95	-16.37	-16.37	-111	33.47	-26.7640	94.09
Чистая рентаб, %									-3746.34	-300.88		-300.88	-61.17	42.59		-56.6	-56.6	-39.25	-51.97	-51.97		22.00	-51.2780	-1.69
Operation Margin, %										-102.08		-102.08	-74.22	52.84		-57.74	-57.74	-42.82	-56.92	-56.92	-56.86	25.67	-54.2520	-0.31
Доходность FCF, %	-0.7411	-1.18	-3.35	-454.31	-4.58	8.38	6.43	4.96	4.58			-1.54											4.56	-171.26

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-4.29	-0.9571	-5.63	-0.1075	-1.67	-2.23	-1.48	-51.62	-818.64	-213.41				52.52	-217.4760	148.99
P/BV			0.3279	0.0144	0.1944	0.6106	1.65	8.33	3.48	4.98	2.62		2.62	13.29	4.21	9.69
P/S			5.61	23.64	20.69	13.33	27.2	141.47	55.85	84.55	17.76		17.76	9.65	65.37	-8.17
P/FCF				-0.1511	-0.5364	34.15	4.62	36.53	-540.55	0	0	0	0	51.22	-93.1573	298.72
E/P				-9.3	-0.5973	-0.4487	-0.6762	-0.0194	-0.0012	-0.0047	0	0	0	0.03	-0.2300	-59.82
EV/EBIT						-41.56	-2.24	-58.72	-622.66	-166.19	-12.98	-12.98	-12.98		-174.7060	-26.06
EV/EBITDA					-2.22	52.44	-161.96	-322.16	131.27	936.17	-15.54		-15.54	39.19	113.56	-37.42
EV/S					6.64	15.99	25.43	117.02	55.12	83.68	17.25	17.25	17.25	9.82	58.06	-31.81
EV/FCF					-0.2716	36.53	5.02	36.25	-407.58	-44.18	101.98	101.98	101.98	75.58	-42.3100	22.98
Debt/EBITDA					-3.37	7.23	-15.17	-0.1021	0.0738	0.0125	-0.0023	-0.0023	-0.0023	3.00	-0.0041	-53.17
Netdebt/Ebitda				0.8636	8.36	3.82	-11.31	2.06	-1.74	-9.75	0.4603	0.4603	0.4603	1.76	-1.7019	-25.90
Debt/Ratio					0.0216	0.0777	0.1304	0.0023	0.0017	5.7E-5	0.000328	0.000328	0.000328	0.21	0.0009	-32.26
Debt/Equity					0.0298	0.0907	0.1664	0.0026	0.0019	6.6E-5	0.000381	0.1602	0.1602	0.64	0.0330	128.00
Debt/Net Income					-0.3328	-0.2949	-0.173	-0.0195	-0.3468	-0.0023	-0.0019	-0.0019	-0.0019	2.49	-0.0745	-37.23
PEG												0	0
Бета										-3.24	-4.88	3.97	3.97	0.51	-1.3833	-207.01
Индекс Альтмана				-0.3883	-3.4	6.12	3.88	-1.94		-0.4293	0.0876	-0.1422	-0.1422	8.99	0.2912	-151.62

	2016Q2	2016Q3	2017Q2	2017Q3	2018Q1	2020Q1	2020Q2	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									-2.91	-212.27	-159.29	-61.39	-259.25	261.64	438.97	4999.5	-765.85	-1245.47							52.52	737.76	-236.62
P/BV													4.22	1.75	3.32	5.33	7.08	6.33	4.98	2.3	2.75	2.88			13.29	3.85	-14.57
P/S									109.09	638.66		184.71	113.94	111.44		92.64	154.05	153.82		44.07	46.76				9.65	98.27	-12.78
P/FCF	-134.93	-84.68	-29.86	-0.2201	-21.85	11.94	15.56	20.14	21.84			-65.08													51.22	0.8800	-240.37
E/P									-0.3434	-0.0047	-0.0063	-0.0163	-0.0039	0.002	0.0023	-0.0017	-0.0013	-0.000803							0.03	0.0001	-183.32
EV/EBIT																-664.36	-814.05	-1115.33		-202.54	-238.11			-12.98		-476.6020	-56.30
EV/EBITDA									-88.49				-1209.07	-184.26		-9507.46	542.53	378.05		-903.2	-515.45				39.19	-2001.1060	-44.18
EV/S									110.6				158.07			383.62	470.05	477.63		115.28	135.53			17.25	9.82	243.15	-48.37
EV/FCF									22.14															101.98	75.58	62.06	114.62
Debt/EBITDA									-2.58				-8.42			-37.19	-37.59	15.89		-73.75	-73.75			-0.0023	3.00	-33.8405	-85.63
Netdebt/Ebitda									-3.98			2.3	5.49	-2.72		48.24	47.84	-9.83		-66.7	-66.7			0.4603	1.76	-18.9859	-60.50
Debt/Ratio									0.063		0.0023		0.0216			0.0195	0.0197	0.0273		0.1884	0.1884		0.000328	0.000328	0.21	0.0810	-58.70
Debt/Equity									0.0805		0.0026		0.0248			0.0225	0.0227	0.0317		0.2659	0.2659		0.000381	0.1602	0.64	0.1448	38.27
Debt/Net Income									-0.0861		-0.0454		-1.29			-2.65	-2.68	-5.65		-23.22	-23.22			-0.0019	2.49	-10.9544	-76.55
Бета																							4.76	3.97	0.51	4.37	-8.67
Индекс Альтмана						6.37	4.36		4.99			-1.64	-24.99										0.0876	-0.1422	8.99	-4.3389	-149.09

Dividends

IFRS

Reporting Annual

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	0.87

	Industry average	5 quarters average	CAGR 5

	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

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	2.75	10.92	4.03	6.19	2.49	2.49	-1.97
Персонал, чел				19	19		0.00

	CAGR 5

	CAGR 5