Gogo Inc.

NYSE
GOGO
Stock
Yield per half year: +32.68%
Dividend yield: 0%
Sector: High Tech

Reporting Gogo Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
1.43 0.8508 0.9085 0.5151 0.48 0.9963 1.55 1.94 1.82 1.57 1.36 30.55
Выручка, млрд $
0.5966 0.6991 0.8938 0.8357 0.2697 0.3357 0.4041 0.3976 0.4447 0.4447 0.3704 10.52
Чистая прибыль, млрд $
-0.1245 -0.172 -0.162 -0.146 -0.0486 0.1527 0.0921 0.1457 0.0137 0.0137 0.0711 -177.63
EV, млрд $
1.54 1.71 1.1 1.49 1.56 2.49 2.61 1.84 1.87 1.87 2.07 3.69
EBIT, млрд $
-0.0241 -0.062 -0.0651 0.0367 0.0764 0.1206 0.1446 0.1242 0.0566 0.0566 0.1045 -5.82
EBITDA, млрд $
0.0815 0.0614 0.0686 0.1624 0.0912 0.1363 0.1572 0.1409 0.0755 0.0755 0.1202 -3.71
OIBDA, млрд $
0.2154 0.0202 0.2074 0.1194 0.1131 0.1131 0.1351 -12.09
Баланс стоимость, млрд $
-0.0404 -1.09 -0.2688 -0.3989 -0.6411 -0.3202 -0.1019 0.0407 0.0693 0.0693 -0.1906 -164.09
FCF, млрд $
-0.1119 -0.22 -0.214 -0.0514 -0.1417 0.0568 0.0535 0.0549 0.0279 0.0279 0.0103 -172.25
Операционный денежный поток, млрд $
0.065 0.0603 -0.0823 0.0641 -0.1327 0.0655 0.1034 0.079 0.0414 0.0414 0.0313 -179.22
Операционная прибыль, млрд $
-0.0266 -0.0643 -0.0269 0.0367 0.0764 0.1206 0.1423 0.1242 0.0513 0.0513 0.1030 -7.66
Операционные расходы, млрд $
0.3485 0.4365 0.4068 0.3664 0.109 0.1129 0.1258 0.1405 0.2944 0.2944 0.1565 21.98
CAPEX, млрд $
0.1769 0.2802 0.1317 0.1155 0.009 0.0087 0.0499 0.0241 0.0135 0.0135 0.0210 8.45


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.1173 0.4091 0.1842 0.17 0.4353 0.1459 0.1506 0.139 0.0418 0.0418 0.1825 -37.41
Short Term Investments $
0.0000 0.2195 0.3385 0.2128 0.0393 0.17 0.000925 0.0248 0.0232 0.0232 0.0516 -10.00
Long term investments $
0.0175 0.0175 0.00
Total Receivables $
0.0737 0.1179 0.1447 0.1014 0.0398 0.0377 0.0607 0.0734 0.1434 0.1434 0.0710 29.22
Total Current Assets $
0.6047 0.5929 0.5855 0.4248 0.5122 0.2499 0.3241 0.3146 0.3231 0.3231 0.3448 -8.80
Чистые активы, млрд $
0.4345 0.5198 -0.1916 0.5855 0.4248 0.5122 0.2499 0.1799 0.3354 0.3241 0.3404 -4.62
Активы, млрд $
1.25 1.4 1.27 1.21 0.6736 0.6477 0.7595 0.7815 1.23 1.23 0.8185 12.80
Short Term Debt $
0.0028 0.0018 0.000652 0.0122 0.341 0.1096 0.0163 0.0175 0.0025 0.0025 0.0974 -62.59
Long Term Debt $
0.8007 1 1.02 1.1 0.828 0.6948 0.6902 0.5875 0.8316 0.8316 0.7264 0.09
Задолженность, млрд $
1.29 1.59 1.53 1.61 1.31 0.9678 0.8614 0.7408 1.16 1.16 1.01 -2.40
Чистый долг, млрд $
0.6862 0.8063 0.8414 1.01 0.7716 0.7358 0.6261 0.5391 0.8732 0.8732 0.7092 2.50
Долг, млрд $
0.8035 1 1.03 1.18 1.21 0.8817 0.7767 0.6781 0.9149 0.9149 0.8923 -5.44
Interest income $
0.0587 0.0016 0.0042 0.0071 0.0052 0.000722 0.000191 0.0024 0.0326 0.0082 44.36
Расходы на обслуживание долга $
0.0836 0.0899 0.1003 0.1306 0.1258 0.0675 0.0389 0.0331 0.0384 0.0384 0.0607 -21.13
Чист. проц. доходы, млрд $
-0.0812 0.0042 0.0071 0.0052 0.000722 0.000191 0.0024 0.0326 0.0326 0.0082 44.36
Goodwill $
0.00062 0.00062 0.00062 0.00062 0.00062 0.0006 0.0006 0.0006 0.0006 0.00062 0.0006 0.66
Амортизация, млрд $
0.1056 0.1455 0.1336 0.1256 0.0149 0.0156 0.0126 0.0167 0.019 0.019 0.0158 4.98
Себестоимость, млрд $
0.2747 0.3269 0.5139 0.4326 0.0844 0.1022 0.1359 0.133 0.099 0.099 0.1109 3.24
Товарно материальные запасы $
0.0503 0.0455 0.193 0.1171 0.0281 0.034 0.0495 0.0632 0.0979 0.0979 0.0545 28.36


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -1.37 -2.17 -2.02 -1.81 -0.5903 1.2 0.6874 1.09 0.1046 0.1046 0.4983 -170.74
Цена акции ао 11.28 3.3 6 12.15 13.53 14.76 10.13 8.09 10.84 10.84 11.47 -4.34
Число акций ао, млн 79.07 79 80 80 82 127 133.92 133.28 131.46 131.46 121.53 9.90
FCF/акцию -1.42 -2.77 -2.67 -0.6366 -1.72 0.4467 0.3994 0.4118 0.2124 0.2124 -0.0499 -165.82


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, % 308.23 148.3 70.4 43.74 9.34 -31.78 -43.63 -476.51 24.98 24.98 -103.5200 21.74
ROA, % -9.99 -12.98 -12.15 -11.78 -5.14 23.12 13.08 18.91 1.37 1.37 10.27 -176.76
ROS, % -24.6 -18.13 -17.47 -18 45.5 22.78 36.64 3.09 3.09 3.09 22.22 -41.60
ROCE, % 32.39 -6.74 3.82 32.43 26.27 21.42 17.5 5.4 81.6 81.6 30.44 25.44
Ebit margin, % 4.39 28.58 35.98 35.78 31.23 12.72 12.72 12.72 25.69 -18.78
Рентаб EBITDA, % 8.78 7.67 19.43 33.83 40.59 38.9 35.43 16.99 16.99 16.99 29.78 -15.99
Чистая рентаб, % -20.87 -24.6 -18.13 -17.47 -18 45.5 22.78 36.64 3.09 3.09 18.00 -170.30
Operation Margin, % -9.19 -3.01 4.39 28.31 35.93 35.22 31.23 11.53 11.53 11.53 25.09 -20.33
Доходность FCF, % -7.81 -3.39 -13.15 -24.21 -41.54 -12.96 -31.07 3.36 2.54 3.02 -7.0220 -174.73


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-6.83 -5.28 -3.18 -2.72 -9.39 11.51 21.6 8.9 72.58 72.58 21.04 -250.53
P/BV
-21.06 -4.74 -0.95 -1.21 -1.24 -5.49 -19.52 31.84 14.39 14.39 4.00 -263.28
P/S
1.43 1.28 0.2857 0.5799 2.94 5.24 4.92 3.26 2.24 2.24 3.72 -5.29
P/FCF
-4.13 -2.41 -7.72 -3.22 29.75 39.33 29.35 28.61 56.24 56.24 36.66 13.58
E/P
-0.1893 -0.3146 -0.368 -0.1065 0.0903 0.0438 0.0801 0.0928 0.0088 0.0088 0.0632 -37.23
EV/EBIT
40.67 20.29 20.34 18.08 14.79 33.08 33.08 33.08 23.87 10.22
EV/EBITDA
18.86 27.71 15.99 9.2 17.14 18.3 16.64 13.03 24.77 24.77 17.98 7.64
EV/S
2.45 1.52 1.6 4.41 7 6.47 4.62 4.21 4.21 4.21 5.30 -9.67
EV/FCF
-7.8 -6.34 -26.07 -8.4 41.34 48.88 33.45 67.02 67.02 67.02 51.54 10.15
Debt/EBITDA
16.33 14.96 7.26 13.23 6.47 4.94 4.81 12.11 12.11 12.11 8.09 13.36
Netdebt/Ebitda
9.66 7.6 6.22 8.46 5.4 3.98 3.83 11.56 11.56 11.56 7.27 16.44
Debt/Ratio
0.7146 0.8106 0.9167 1.74 1.24 1.02 0.8676 0.7443 0.7443 0.7443 0.9232 -9.70
Debt/Equity
-5.23 -3.82 -2.79 -1.82 -2.51 -7.62 16.65 13.2 16.73 16.73 7.29 -246.14
Debt/Net Income
-5.83 -6.33 -7.63 -24.07 5.27 8.44 4.65 66.56 66.56 66.56 30.30 66.07
PEG
-230.24 -230.24 -230.2400 0.00
Бета
1.3 1.07 1.33 -1.28 -0.069 3.11 3.11 0.8322 23.79
Индекс Альтмана
1.79 1.67 1.69 1.61 3.5 4.99 3.97 4.23 2.38 2.38 3.81 -7.42


Dividends

IFRS
Reporting Annual
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0
Дивиденды / прибыль, %
0 0 0 0


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.2997 0.2526 0.4381 13.49
CAPEX/Выручка, %
3.33 2.58 12.35 6.06 3.04 3.04 -1.81
Персонал, чел
347 376 422 457 7.13