NYSE: ASPN - Aspen Aerogels, Inc.

Yield per half year: -61.55%
Dividend yield: 0.00%
Sector: Industrials

Reporting Aspen Aerogels, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $	0.1835	0.1396	0.095	0.1122	0.0511	0.2018	0.8869	0.8945	0.601		0.403	0.5271	63.72
Выручка, млрд $		0.118	0.112	0.104	0.139	0.1	0.122	0.1216	0.2387	0.4527	0.4527	0.2070	35.26
Чистая прибыль, млрд $		-0.012	-0.019	-0.034	-0.015	-0.022	-0.037	-0.0371	-0.0458	0.0134	0.0134	-0.0257	-190.56
EV, млрд $		0.1216	0.088	0.1131	0.0506	0.1869	0.8052	0.3023	1.07	0.9418	0.9418	0.6612	38.19
EBIT, млрд $		-0.0119	-0.0191	-0.0339	-0.0142	-0.0216	-0.0406	-0.0406	-0.0405	0.027	0.027	-0.0233	-204.56
EBITDA, млрд $		-0.0014	-0.0084	-0.0237	-0.0034	-0.0114	-0.021	-0.039	-0.0223	0.0515	0.0515	-0.0084	-235.20
Баланс стоимость, млрд $		-0.4175	-0.4371	-0.4716	-0.4862	-0.508	-0.5451	0.4474	0.4881	0.6147	0.6147	0.0994	-203.89
FCF, млрд $		-0.014	-0.011	-0.012	-0.003	-0.013	-0.032	-0.2724	-0.2181	-0.0407	-0.0407	-0.1152	25.64
Операционный денежный поток, млрд $		-0.000578	-0.0046	-0.0087	-0.0011	-0.0099	-0.0186	-0.0944	-0.0426	0.0455	0.0455	-0.0240	-235.67
Операционная прибыль, млрд $		-0.011	-0.019	-0.027	-0.014	-0.022	-0.041	-0.0406	-0.0492	0.0545	0.0545	-0.0197	-219.89
Операционные расходы, млрд $		0.0345	0.0378	0.0392	0.0404	0.0362	0.0505	0.0505	0.1061	0.1284	0.1284	0.0743	28.82
CAPEX, млрд $		0.013	0.006	0.004	0.002	0.003	0.014	0.178	0.1755	0.0863	0.0863	0.0914	95.78

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд $	1.29	1.72	1.07	0.7104	0.4787	0.5623	0.6875	0.4819	0.4924	0.723					0.5894	5.16
Выручка, млрд $					0.0367	0.0596	0.0456	0.0482	0.0608	0.0842	0.0945	0.1178	0.1173	0.1231	0.1074	7.89
Чистая прибыль, млрд $					-0.0296	-0.0096	-0.015	-0.0154	-0.0131	-0.000519	-0.0018	0.0168	-0.013	0.0114	0.0026	-285.50
EV, млрд $					0.4235	0.4165	0.4128	0.4918	0.5162	1.08	1.24	2.01	2.2	0.9741	1.50	-2.04
EBIT, млрд $					-0.0283	-0.0097	-0.0189	-0.0153	-0.02	0.0024	0.0051	0.02	0.0847	0.0148	0.0254	43.88
EBITDA, млрд $					-0.0251	-0.0071	-0.0165	-0.0152	-0.0146	0.0076	0.0115	0.0266	0.09	0.0201	0.0312	21.47
Баланс стоимость, млрд $					-0.6182	-0.6278	0.4325	0.42	0.4098	0.4881	0.4912	0.5178	0.5077	0.6147	0.5239	4.72
FCF, млрд $					-0.1038	-0.082	-0.074	-0.0737	-0.0398	-0.0306	-0.0436	-0.018	-0.0001	0.0209	-0.0143	-192.66
Операционный денежный поток, млрд $					-0.0375	-0.0241	-0.0247	-0.0077	-0.0075	-0.0028	-0.0177	0.0068	0.0208	0.0357	0.0086	-266.38
Операционная прибыль, млрд $					-0.0368	-0.0234	-0.0189	-0.017	-0.0146	0.0014	0.0051	0.02	0.0174	0.0147	0.0117	60.04
Операционные расходы, млрд $					0.022	0.024	0.024	0.0255	0.0284	0.0282	0.03	0.0316	0.0316	0.0324	0.0308	2.82
CAPEX, млрд $					0.0032	0.0025	0.0494	0.066	0.0323	0.0278	0.0259	0.0248	0.0208	0.0148	0.0228	-11.85

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2010	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $						0.0181	0.0107	0.0033	0.0036	0.0165	0.0955	0.2813	0.1397	0.2209	0.2209	0.1508	68.01
Short Term Investments $	0.004															0.0040	0.00
Total Receivables $						0.0175	0.0268	0.0256	0.0323	0.0157	0.0204	0.0574	0.07	0.1091	0.1091	0.0545	47.36
Total Current Assets $						0.0502	0.0477	0.0373	0.0458	0.0471	0.1122	0.3697	0.2663	0.4094	0.4094	0.2409	54.11
Чистые активы, млрд $					0.1225	0.1156	0.1009	0.0703	0.059	0.0679	0.1284	0.2592	0.4325		0.2592	0.1894	48.95
Активы, млрд $						0.1347	0.1238	0.099	0.1035	0.0974	0.183	0.6466	0.703	0.8951	0.8951	0.5050	55.83
Short Term Debt $						0.0000	0.0038	0.0042	0.0042	0.0027	0.0022	0.0024	0.0019	0.0271	0.0271	0.0073	58.61
Long Term Debt $		0.1087	0.1197	0.001	0.0000	0				0.0021		0.1036	0.115	0.1371	0.1371	0.0718	167.55
Задолженность, млрд $						0.0191	0.0229	0.0288	0.0445	0.0296	0.0545	0.2032	0.215	0.2804	0.2804	0.1565	56.78
Чистый долг, млрд $						-0.018	-0.0069	0.000854	0.0048	-0.0082	-0.0613	-0.1547	-0.000951	-0.0235	-0.0235	-0.0497	23.44
Долг, млрд $						0.0000	0.0038	0.0042	0.0031	0.0016	0.0138	0.1267	0.1388	0.1974	0.1974	0.0957	161.97
Interest income $					0.000182	0.000803	0.000185	0.000524	0.000406			0.0016	0.0066			0.0019	104.40
Расходы на обслуживание долга $						0.000147	0.000185	0.000524	0.000406	0.00024	0.000229	0.000229	0.0053	0.012	0.012	0.0036	118.67
Чист. проц. доходы, млрд $						-0.000803	-0.000185	0.000524	0.000406	-0.00024	-0.000229	0.0016	0.0066		0.0066	0.0016	74.66
Амортизация, млрд $						0.0000	0.0108	0.0108	0.0102	0.0102	0.0094	0.0016	0.0182	0.0244	0.0244	0.0128	19.06
Себестоимость, млрд $						0.0944	0.093	0.0917	0.1131	0.0857	0.1117	0.1117	0.1818	0.2698	0.2698	0.1521	25.78
Товарно материальные запасы $						0.0129	0.0089	0.0073	0.0088	0.0131	0.012	0.0225	0.0392	0.0476	0.0476	0.0269	29.44

	2010Q4	2015Q1	2015Q2	2019Q3	2019Q4	2020Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $												0.1024	0.2826	0.2075	0.1343	0.0946	0.14	0.1016	0.0918	0.1135	0.2209	0.1336	9.55
Short Term Investments $	0.004	0.0025	0.0025																			0.0030	-14.50
Total Receivables $												0.0271	0.0574	0.0473	0.0442	0.0544	0.07	0.084	0.1169	0.1152	0.1091	0.0990	9.28
Total Current Assets $												0.1563	0.3697	0.296	0.228	0.2004	0.2663	0.2551	0.2885	0.3059	0.4094	0.3050	8.98
Чистые активы, млрд $							0.0581	0.0592	0.0693	0.1816	0.1648	0.1824	0.4474	0.3121	0.3867	0.4024						0.3462	17.15
Активы, млрд $												0.3854	0.6466	0.6207	0.6171	0.6051	0.703	0.698	0.7486	0.7826	0.8951	0.7655	4.95
Short Term Debt $												0.0025	0.0028	0.0023	0.0023	0.002	0.0037	0.003	0.0068	0.0331	0.0271	0.0147	48.92
Long Term Debt $												0.1052	0.1036	0.1064	0.1092	0.1121	0.115	0.118	0.1211	0.1364	0.1371	0.1255	3.58
Задолженность, млрд $												0.203	0.2032	0.1882	0.1971	0.1953	0.215	0.2068	0.2308	0.2749	0.2804	0.2416	5.46
Чистый долг, млрд $												0.0222	-0.1547	-0.0859	-0.000564	0.0414	-0.0012	0.0446	0.059	0.0902	-0.0235	0.0338	81.29
Долг, млрд $												0.081	0.0793	0.1216	0.1114	0.1361	0.1388	0.1462	0.1508	0.2037	0.1974	0.1674	7.30
Interest income $				0.000136	0.000126	0.0001					0.000146	0.000448	0.0011	0.0024	0.0018	0.0013	0.001					0.0015	-1.89
Расходы на обслуживание долга $												0.0017	0.001	0.000275	0.000211	0.0019	0.0029	0.0035	0.003	0.0026	0.0035	0.0031	3.83
Чист. проц. доходы, млрд $								-0.0001	0.0000	-0.00086	0.000146	0.000448	0.0011	0.0024	0.0018	0.0013	0.001					0.0015	-1.89
Амортизация, млрд $												0.000448	0.0011	0.0024	0.000122	0.0053	0.0052	0.0064	0.0066	0.0053	0.0053	0.0058	0.38
Себестоимость, млрд $												0.0431	0.0453	0.0405	0.0398	0.0469	0.0546	0.0594	0.0662	0.0683	0.076	0.0649	6.84
Товарно материальные запасы $												0.0206	0.0225	0.027	0.0333	0.0344	0.0392	0.0458	0.053	0.0474	0.0476	0.0466	3.96

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.52	-0.83	-1.45	-0.6	-0.83	-1.22	-0.9424	-0.6597	0.1665		0.1665	-0.6971	-172.52
Цена акции ао		4.13	4.88	2.13	7.76	16.69	12.3	15.78	11.88	5.98	5.98	12.53	-18.56
Число акций ао, млн	23	23	23	24	26	30	39.36	69.44	80.31		80.31	49.02	25.30
FCF/акцию	-0.5997	-0.4663	-0.5159	-0.1314	-0.5057	-1.06	-6.92	-3.14	-0.507		-0.507	-2.4265	0.05

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					-0.75	-0.2	-0.2163	-0.2227	-0.1886	-0.0074	-0.0242	0.2129	-0.1705	0.1369			0.0295	-279.24
Цена акции ао			32.45	20.18	12.11	11.43	9.94	6.96	7.1	10.33					7.07	5.98	7.49	-2.99
Число акций ао, млн	32.52	32.65	32.94	35.21	39.53	49.2	69.16	69.25	69.32	70.02							65.39	7.31
FCF/акцию					-2.64	-1.68	-1.07	-1.06	-0.5739	-0.4365	-0.5756	-0.2277	-0.000656	0.2522			-0.1977	-189.61

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %				-10.1	-17.85	-40.23	-22.54	-34.39	-37.8	-12.88	-9.79	2.43		2.43	38.03	-18.4860	-158.86
ROA, %				-8.75	-14.95	-30.91	-14.38	-21.71	-26.46	-8.94	-6.79	1.67		1.67	7.91	-12.4460	-159.87
ROIC, %		-16.01	-5.06	-9.97	-17.37	-37.87	-19.37	-30.04	-33.54	10.82				-26.47	15.11	-22.0000	-177.84
ROS, %					-17.14	-25.45	-10.16	-21.51	-30.31	-30.5	-19.19	2.95	2.95	2.95	13.32	-14.8200	-162.75
ROCE, %					-18.96	-44.65	-19.38	-25.83	-27.73	-7.16	-6.48	3.45	4.4	4.4	70.60	-6.7040	-169.20
Ebit margin, %							-10.16	-21.51	-33.38	-33.38	-16.96	5.97	5.97	5.97		-14.3560	-170.88
Рентаб EBITDA, %					-7.51	-22.66	-2.44	-11.58	-26.88	-32.05	-9.34	11.37	11.37	11.37	22.86	-9.1060	-184.19
Чистая рентаб, %				-9.5	-17.1	-25.5	-10.2	-21.5	-33.4	-30.5	-19.19	2.95		2.95	13.53	-20.3280	-167.22
Operation Margin, %					-17.14	-25.45	-10.16	-21.51	-33.38	-33.38	-20.61	12.05	12.05	12.05	17.30	-12.6540	-181.56
Чистая процентная маржа, %	1.55	-64.77	-5.24	-10.21	-17.31	-33	-10.45	-21.75	-30.5					-38.15	14.35	-22.6020	12.00
Доходность FCF, %		-4.99	-9.04	-9.88	-11.29	-11.6	-2.51	-5.53	-2.95	-29.2	-36.28					-15.2940	70.61

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					-19.39	-4.68	-5.43	-3.67	-3.28	-0.12	-0.4124	3.62	-2.66	2.2		38.03	0.5255	-278.92
ROA, %					-8.33	-1.85	-2.36	-2.5	-2.14	-0.0793	-0.2619	2.33	-1.7	1.35		7.91	0.3278	-276.28
ROIC, %						-0.8222										15.11	-0.8222	0.00
ROS, %						-16.12	-32.81	-32.03	-21.52	-0.6163	-1.94	14.28	-11.08	9.23	2.95	13.32	2.69	-208.74
ROCE, %						-2.66	-4.43	-3.65	-3.61	0.4199	0.8728	3.24	13.01	2.15	4.4	70.60	4.73	38.20
Ebit margin, %									-32.86	2.83	5.44	16.97	72.17	12.04	5.97		22.52	1.88
Рентаб EBITDA, %						-11.97	-36.24	-31.59	-24.09	9.05	12.17	22.6	76.7	16.37	11.37	22.86	27.84	-1.35
Чистая рентаб, %					-84.13	-16.02	-32.81	-32.03	-21.52	-0.6163	-1.94	14.28	-11.08	9.23		13.53	1.97	-271.82
Operation Margin, %						-16.22	-41.48	-35.39	-24.09	1.64	5.44	16.97	14.83	11.95	12.05	17.30	12.25	17.24
Доходность FCF, %	-0.6441	-1.14	-3.49	-6.74	-21.82	-14.71	-10.77	-15.29	-8.08	-4.23							-10.6160	-22.06

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E		-11.67	-4.98	-2.01	-17.33	-24.89	-43.83	-25.14	-13.12	72.17		72.17	20.90	-6.9620	-223.73
P/BV		0.8	1.1	0.6	3.2	7.6	11.6	1.03	2.19	1.57		1.57	11.52	4.80	-27.05
P/S		0.7	1.1	0.5	1.4	3.5	12.8	3.76	4.47	2.13		2.13	3.30	5.33	-9.46
P/FCF			-14.8	-5.66	-79.72	-40.69	-50.17	-3.42	-1.48	-1.85	-9.9	-9.9	29.19	-13.3640	-27.72
E/P			-0.1879	-0.3261	-0.0377	-0.0491	-0.0254	-0.0398	-0.0762	-0.1137	0.0332	0.0332	0.05	-0.0444	-205.50
EV/EBIT					-13.16	-20.03	-35.81	-7.45	-26.36	34.82	34.82	34.82		0.0040	-199.44
EV/EBITDA		-88.93	-10.5	-2.96	-74.28	-45.74	-46.54	-7.76	-47.84	18.3		18.3	13.60	-25.9160	-183.26
EV/S	1.08	0.775			1.34	2.29	11.95	2.49	4.47	2.08	2.08	2.08	3.96	4.61	-29.51
EV/FCF	-7.99	-6.61			-58.84	-17.2	-44.87	-1.11	-4.89	-23.13	-23.13	-23.13	36.98	-19.4260	-12.41
Debt/EBITDA		-0.03	-0.45		-0.92	-0.14	-0.489	-3.25	-6.22	3.84	3.84	3.84	2.13	-0.4558	-251.01
Netdebt/Ebitda			0.81	-0.04	-0.16	1.01	2.69	3.97	0.0426	-0.4566	-0.4566	-0.4566	1.56	1.16	-170.14
Debt/Ratio			0.18	0.29	0.43	0.3	0.3	0.1959	0.1974	0.2205	0.2205	0.2205	1.27	0.2269	-5.97
Debt/Equity			0.23	0.41	0.75	0.44	0.42	0.2831	0.2843	0.3211	0.4562	0.4562	0.83	0.3529	1.67
Debt/Net Income	-0.0167	-0.0032			-1.78	-0.3978	-0.5465	-3.41	-3.03	14.76	14.76	14.76	4.24	4.51	-293.33
PEG											-22.26	-22.26		-22.2600	0.00
Бета							1.72	2.2	18.65	-7.4	0.7789	0.7789	0.78	3.19	-14.65
Индекс Альтмана			-0.13	-4.88	-2.1	4.42	22.85	7.11	-0.3006	-128.79	-5.59	-5.59	10.60	-20.9441	-175.46

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E		-52.55	-29.54	-15.5	-58.52	-45.96	-31.25	-37.67	-1393.02		-3388.87		77.48			20.90	-954.6660	-219.91
P/BV				2.2	1.29	1.15	1.17	1.16	2.21	2.44	3.77	4.16	1.62			11.52	2.84	-6.02
P/S				2.33	2.52	1.76	2.03	1.99	4.48	3.94	5.13	5.05	2.09			3.30	4.14	-14.14
P/FCF	-87.36	-28.63	-14.83	-4.58	-6.8	-9.29	-6.54	-12.38	-23.65						-9.9	29.19	-12.3520	1.28
E/P	-0.0095	-0.019	-0.0339	-0.0645	-0.0171	-0.0218	-0.032	-0.0265	-0.000718						0.0332	0.05	-0.0096	-208.78
EV/EBIT								-25.86	451.02	242.1	100.6	26	65.75		34.82		93.85	-32.15
EV/EBITDA				-5.12	-5.37	-5.39	-32.33	-9.21	-48.22	523.3	50.35	16.22	6.57			13.60	109.64	-167.12
EV/S					6.57	12.91	10.21	8.5	12.77	13.16	17.07	18.77	7.91		2.08	3.96	11.80	-30.85
EV/FCF					-4.73	-7.95	-6.67	-12.98	-35.19	-28.52	-111.8	-44038.14	46.54		-23.13	36.98	-8831.0100	-4.10
Debt/EBITDA					-11.42	-6.58	-7.33	-9.3	18.21	12.71	5.66	2.26	9.8		3.84	2.13	6.85	-21.29
Netdebt/Ebitda					16	5.2	0.0371	-2.83	-0.1574	3.88	2.22	1	-1.17		-0.4566	1.56	1.09	-165.18
Debt/Ratio					0.1708	0.1751	0.1806	0.2248	0.1974	0.2094	0.2014	0.2603	0.2205		0.2205	1.27	0.2224	1.04
Debt/Equity					0.2468	0.2513	0.2654	0.332	0.2843	0.2976	0.2912	0.4013	0.3211		0.4562	0.83	0.3535	8.92
Debt/Net Income					-11.49	-7.27	-7.23	-10.41	-267.38	-79.66	8.97	-15.67	17.37		14.76	4.24	-10.8460	-171.38
PEG															-22.26		-22.2600	0.00
Бета														5.39	0.7789	0.78	3.08	-61.99
Индекс Альтмана	10.36	3	0.1038	7.36	0.0601	-0.8985	-410.43	6.8						-128.4	-5.59	10.60	-107.7037	44.14

Dividends

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0012	0.0012	0.0975	0.0975			0.0494	200.23
Дивиденд					0
Див доход, ао, %					0	1.86
Дивиденды / прибыль, %	-25.62	-10.29	0	0	0	42.33	-17.9550	-36.62

	2022Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.005		0.0050	0.00
Дивиденды / прибыль, %	-52.26	42.33	-52.2600	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

	2018	2019	2020	2021	2022	2023	2024	CAGR 5
Всего задолженность	0.0231	0.0304	0.0139					-15.58
Персонал, чел				290	418	533	548	17.25

	CAGR 5

	CAGR 5