SmartRent, Inc.

NYSE

SMRT

Stock

Yield per half year: -39.82%
Dividend yield: 0%
Sector: Technology

Reporting SmartRent, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $						1.78	0.4979	0.486		0.6888	0.9213	-35.13
Выручка, млрд $	1.36	1.33	1.27	1.24	0.053	0.111	0.1678	0.2368	0.1749	0.1749	0.1487	26.97
Чистая прибыль, млрд $	0.000401	-0.0243	-0.0062	-0.0105	-0.037	-0.072	-0.0963	-0.0346	-0.0336	-0.0336	-0.0547	-1.91
EV, млрд $			0.1442	0.1319	-0.0338	1.32	0.2648	0.4551	0.2131	0.2131	0.4438	-244.52
EBIT, млрд $	-0.0042	-0.0408	-0.0171	-0.0189	-0.0357	-0.0717	-0.1017	-0.0432	-0.0418	-0.0418	-0.0588	3.21
EBITDA, млрд $	0.0284	-0.0085	0.0154	0.0092	-0.0361	-0.0562	-0.096	-0.0376	-0.0353	-0.0353	-0.0522	-0.45
OIBDA, млрд $					-0.0343	-0.0708	-0.104	-0.0462	-0.0434	-0.0434	-0.0597	4.82
Баланс стоимость, млрд $		-0.0079	-0.018	-0.0305	0	-0.000155	0.3642	0.3424	0.2894	0.2894	0.1931	-256.83
FCF, млрд $	0.0182	0.0265	-0.0001	0.0109	-0.029	-0.072	-0.0822	0.0022	-0.0405	-0.0405	-0.0443	6.91
Операционный денежный поток, млрд $	0.0606	0.0477	0.0089	0.0167	-0.0285	-0.0704	-0.081	0.006	-0.0329	-0.0329	-0.0414	2.91
Операционная прибыль, млрд $	0.0036	-0.0312	0.0047	-0.000704	-0.036	-0.072	-0.1043	-0.0432	-0.0418	-0.0418	-0.0595	3.03
Операционные расходы, млрд $	0.3554	0.3761	0.3482	0.3361	0.0883	0.0616	0.1056	0.0927	0.1021	0.1021	0.0901	2.95
CAPEX, млрд $	0.0424	0.0212	0.009	0.0058	0.000298	0.001	0.0011	0.0038	0.0076	0.0076	0.0028	91.13

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд $	1.06	2.19	1.39	0.9878	0.7754	0.491	0.5316	0.61	0.6852	0.5933						0.5822	3.86
Выручка, млрд $						0.0406	0.0651	0.0534	0.0581	0.0603	0.0505	0.0485	0.0405	0.0354	0.0413	0.0432	-3.94
Чистая прибыль, млрд $						-0.0214	-0.0132	-0.0103	-0.0077	-0.0033	-0.0077	-0.0046	-0.0099	-0.0114	-0.0402	-0.0148	39.17
EV, млрд $					0.2497	0.1905	0.2463	0.4837	0.3151	0.4648	0.3261	0.285	0.1837	0.2123		0.2944	-14.51
EBIT, млрд $				-0.027	-0.0267	-0.0223	-0.0153	-0.0121	-0.01	-0.0067	-0.0102	-0.0071		-0.013		-0.0094	5.39
EBITDA, млрд $					-0.0233	-0.0195	-0.014	-0.0107	-0.0086	-0.0043	-0.0087	-0.0056	-0.0117	-0.0112		-0.0083	21.10
OIBDA, млрд $											-0.0111	-0.00028	-0.0136	-0.0127		-0.0094	3.42
Баланс стоимость, млрд $						-0.2509	0.3546	0.3472	0.3433	0.3424	0.3331	0.3294	0.3051	0.2894	0.2507	0.3015	-5.53
FCF, млрд $						0.0011	-0.0115	-0.0066	0.0133	0.0069	-0.0043	-0.0149	-0.0022	-0.0146	-0.0156	-0.0103	29.40
Операционный денежный поток, млрд $						0.001	-0.0114	-0.0043	0.0143	0.0073	-0.0033	-0.0139	-0.0037	-0.012	-0.0122	-0.0090	29.89
Операционная прибыль, млрд $						0.0014	-0.0153	-0.0121	-0.0099	-0.0058	-0.0101	0.000692	-0.0117	-0.013	-0.0164	-0.0101	10.18
Операционные расходы, млрд $						0.0262	0.0244	0.022	0.0235	0.0228	0.0295	0.0166	0.0252	0.0231	0.0577	0.0304	14.36
CAPEX, млрд $						0.0018	0.0000	0.0023	0.000985	0.00046	0.000956	0.001	0.0015	0.0026	0.0035	0.0019	29.63

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $		0.0104	0.009	0.0095	0.0386	0.4725	0.2104	0.2152	0.1425	0.1425	0.2158	29.85
Long term investments $								0.0023			0.0023	0.00
Total Receivables $				0.0068	0.0208	0.0455	0.0624	0.0619	0.0593	0.0593	0.0500	23.31
Total Current Assets $		0.3073	0.2933	0.2811	0.0877	0.536	0.3784	0.3403	0.2577	0.2577	0.3200	24.06
Чистые активы, млрд $		0.0483	0.043	0.0319	0.0000	0.00045	0.0021	0.3546		0.0021	0.0864	52.49
Активы, млрд $		0.4834	0.4371	0.7655	0.1038	0.00058	0.5608	0.5098	0.4202	0.4202	0.3190	32.27
Short Term Debt $				0.0076	0.0017	0.0173		0.0192		0.0192	0.0114	26.07
Long Term Debt $					0.0032						0.0032	0.00
Задолженность, млрд $		0.435	0.3942	0.7336	0.0707	0.00013	0.1966	0.1673	0.1307	0.1307	0.1131	13.08
Чистый долг, млрд $		0.1457	0.1442	0.1319	-0.0338	-0.000431	-0.2104	-0.2152	-0.1355	-0.1355	-0.1191	32.01
Долг, млрд $		0.1561	0.1533	0.1414	0.0017	0.0041	0.0041	0.0013	0.007	0.007	0.0036	32.72
Interest income $							0.0019	0.0073			0.0046	96.01
Расходы на обслуживание долга $					0.000559	0.000249	0.0019	0.0086		0.0086	0.0028	98.05
Чист. проц. доходы, млрд $					-0.000559	-0.000249	0.0019	0.0073		0.0073	0.0021	-290.10
Goodwill $					0.0042	0.0127	0.1173	0.1173			0.0629	129.89
Амортизация, млрд $	0.0326	0.0323	0.0324	0.0282	-0.00039	0.000518	0.0057	0.0055	0.0065	0.0065	0.0036	-275.54
Себестоимость, млрд $	1	0.9877	0.9198	0.0373	0.0568	0.1207	0.1665	0.1873	0.1145	0.1145	0.1292	15.05
Товарно материальные запасы $		0.2702	0.2559	0.2486	0.0176	0.0332	0.0757	0.0416	0.0353	0.0353	0.0407	14.94

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд $									0.2175	0.2039	0.197	0.211	0.2152	0.2049	0.1877	0.1634	0.1425	0.1256	0.1648	-9.32
Long term investments $													0.0023						0.0023	0.00
Total Receivables $									0.0624	0.0591	0.06	0.0635	0.0619	0.0581	0.0652	0.063	0.0593	0.0499	0.0591	-3.00
Total Current Assets $									0.3784	0.3575	0.3462	0.3441	0.3403	0.3079	0.3025	0.285	0.2577	0.2279	0.2762	-5.84
Чистые активы, млрд $			0.0013	0.4724	0.4495	0.4301	0.4046	0.3819	0.3642	0.0019	0.005	0.0045							0.1515	-58.86
Активы, млрд $									0.5608	0.5363	0.5215	0.5156	0.5098	0.4855	0.4753	0.4486	0.4202	0.3661	0.4391	-5.49
Short Term Debt $	0.0017		0.0021	0.0022	0.0173						0.0143	0.0166	0.0192	0	-0.0672				0.0000	-231.18
Long Term Debt $	0.0032		0.0023	0.0019															0.0025	-15.95
Задолженность, млрд $									0.1966	0.1817	0.1743	0.1723	0.1673	0.1524	0.146	0.1435	0.1307	0.1154	0.1376	-5.41
Чистый долг, млрд $								-0.2101	-0.2104	-0.2039	-0.197	-0.211	-0.2139	-0.2049	-0.1877	-0.1561	-0.1355		-0.1796	-8.73
Долг, млрд $					0.0706	0.105	0.1029	0.0978	0.1328	0.1234	0.1206		0.0013			0.0073	0.007		0.0519	-43.67
Interest income $							0.000253	0.000506	0.0012	0.002	0.0018	0.0022							0.0015	34.17
Расходы на обслуживание долга $		0.0001	0.0001	0.0001	0.0001	0.0000	0.000253	0.000506	0.0012	0.002			0.0025						0.0013	58.11
Чист. проц. доходы, млрд $					-0.0001	0.0000	0.000253	0.000506	0.0012	0.002	0.0018	0.0022	0.0025	0.0024					0.0022	3.71
Goodwill $				0.0042	0.0127	0.1211	0.1179	0.1179	0.1173	0.1173	0.1173	0.1173	0.1173						0.1173	0.00
Амортизация, млрд $							0.0012	0.0012	0.0014	0.0013	0.0013	0.0015	0.0024	0.0015	0.0016		0.0018		0.0018	3.71
Себестоимость, млрд $									0.0366	0.056	0.0435	0.0446	0.0433	0.0311	0.0312	0.0271	0.0252	0.0278	0.0285	-2.22
Товарно материальные запасы $									0.0757	0.0669	0.0605	0.0475	0.0416	0.0309	0.0344	0.0359	0.0353	0.0332	0.0339	1.45

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.02	-0.5249	-0.1321	-0.2207	-0.19	-0.96	-0.4925	-0.1723	-0.1689		-0.1689	-0.3967	-2.33
Цена акции ао						12.5	2.58	3.19	1.75	0.8846	0.8846	4.18	-41.12
Число акций ао, млн			46.71	47.42	193	74	195.58	200.7	199.18		199.18	172.49	0.63
FCF/акцию		0.5711	-0.0019	0.2291	-0.1486	-1.52	-0.42	0.011	-0.2034		-0.2034	-0.4562	6.48

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS						-0.11	-0.0666	-0.0518	-0.0383	-0.0162	-0.0378	-0.0228	-0.0499	-0.0575	-0.2096		-0.0755	40.86
Цена акции ао			7.2	5.05	3.95	2.47	2.68	3.06	3.4	2.92					1.15	0.8846	2.28	-21.98
Число акций ао, млн	85.27	192.05	193.06	195.69	196.49	198.53	198.33	199.62	201.58	203.2							200.25	0.47
FCF/акцию						0.0036	-0.0578	-0.0328	0.0661	0.0339	-0.0211	-0.0739	-0.0111	-0.0734	-0.0816		-0.0522	31.06

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		-100.68	-13.52	-27.94	-232.25	-38.77	-23.68	-9.79	-10.65		-10.65	43.70	-63.0280	-46.01
ROA, %		-10.06	-1.34	-1.74	-35.73	-21.06	-16.89	-6.46	-7.24		-7.24	11.13	-17.4760	-27.33
ROIC, %						-38.67					-19.97	11.31	-38.6700	0.00
ROS, %		-1.83	-0.4849	-92.37	-70.64	-65.04	-57.4	-14.6	-19.24	-19.24	-19.24	18.67	-35.1040	-21.62
ROCE, %		-84.46	-6.33	-3.67	-50.29	-14.07	-23.76	-11	-11.96	-14.43	-14.43	37.13	-15.0440	0.51
Ebit margin, %				-67.44	-69.29	-65.27	-60.61	-18.22	-23.89	-23.89	-23.89		-38.3760	-18.21
Рентаб EBITDA, %		-0.64	1.21	0.75	-68.73	-63.13	-57.23	-15.89	-20.17	-20.17	-20.17	24.98	-35.3180	-20.40
Чистая рентаб, %	0.0295	-1.83	-0.48	-0.85	-68	-64.8	-57.4	-14.6	-19.24		-19.24	18.57	-44.8080	-22.31
Operation Margin, %		-2.34	0.3682	-67.44	-67.99	-64.76	-62.12	-18.22	-23.89	-23.89	-23.89	17.42	-38.5760	-18.08
Чистая процентная маржа, %					-70.64	-65.04					-66.82	10.05	-67.8400	-4.05
Доходность FCF, %						-3.29	-8.89	0.3604					-3.9399	-147.85

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %						-5.27	-3.43	-2.98	-2.16	-0.9439	-2.23	-1.36	-2.99	-3.56	-13.22		43.70	-4.6720	42.75
ROA, %						-3.85	-2.41	-1.98	-1.49	-0.6437	-1.55	-0.9586	-2.15	-2.63	-10.22		11.13	-3.5017	45.82
ROS, %							-20.31	-19.38	-13.29	-5.48	-15.24	-9.49	-24.5	-32.3	-97.19	-19.24	18.67	-36.5440	15.18
ROCE, %					-5.53	-4.82	-3.46	-3.48	-2.45	-1.68	-2.62	-1.85		-3.54		-14.43	37.13	-4.8240	53.74
Ebit margin, %									-17.25	-11.13	-20.27	-14.69		-36.64		-23.89		-21.3240	16.50
Рентаб EBITDA, %						-47.99	-21.57	-20.12	-14.72	-7.12	-17.29	-11.49	-28.97	-31.65		-20.17	24.98	-21.9140	3.13
Чистая рентаб, %						-52.75	-20.31	-19.38	-13.29	-5.48	-15.24	-9.49	-24.5	-32.3	-97.19		18.57	-35.7440	44.85
Operation Margin, %							-23.5	-22.63	-17.12	-9.68	-19.96	1.43	-28.97	-36.64	-39.57	-23.89	17.42	-25.5280	-275.62
Доходность FCF, %	-2.23	-1.34	-2.09	-0.823	-5.89	0.1426	-2.16	-1.07	1.95	1.16								0.0045	52.08

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E					-30.32	-9.59	-17.71				47.15	-19.2067	-16.41
P/BV					4	1.3	1.96	1.2		1.2	12.81	2.11	-25.99
P/S					21	2.83	2.83	1.99		1.99	8.33	7.16	-44.52
P/FCF					-30.37	-11.25	-8.38	311.96	-17	-17	685.52	48.99	-10.96
E/P					-0.033	-0.1043	-0.0565	-0.0502	-0.0488	-0.0488	0.85	-0.0586	8.14
EV/EBIT			0.1707	0.9285	-19.67	-2.6	-10.55	-5.1	-5.1	-5.1		-8.6040	-23.66
EV/EBITDA	-17.19	9.38	14.29	0.9361	-6.45	-2.76	-12.1	-6.04		-6.04	39.43	-5.2828	-245.19
EV/S			-0.1151	-0.6434	12.84	1.58	1.92	1.22	1.22	1.22	8.50	3.76	-37.55
EV/FCF			0.1842	1.17	-19.77	-3.22	206.13	-5.26	-5.26	-5.26	701.57	34.52	-23.26
Debt/EBITDA	-18.42	9.97	15.31	-0.1335			-0.0349	-0.199	-0.199	-0.199	1.72	2.95	-141.95
Netdebt/Ebitda	-17.19	9.38	0.1711	0.9361	6.06	2.19	5.72	3.84	3.84	3.84	0.66	4.33	-8.72
Debt/Ratio			0.3636	0.0464			0.0026	0.0167	0.0167	0.0167	0.17	0.0892	-46.00
Debt/Equity			9.71	0.1453			0.0038	0.0243	0.4517	0.4517	3.35	2.07	-45.86
Debt/Net Income			-0.5155	-0.1299			-0.0379	-0.2087	-0.2087	-0.2087	3.02	-0.2201	-16.54
PEG									0	0
Бета					0	1.86	0.8867	-0.35	-0.4097	-0.4097	0.45	0.4968	-168.51
Индекс Альтмана					0	0	1.62	1.83	1.98	1.98	0.90	1.81	6.92

	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E			-39.54	-84.24	-59.45	-38.6	-29.88	-22.96	-40.23	-58.94	-88.72	-179.78							47.15	-78.1260	50.92
P/BV								1.1	1.27	1.96	1.53	1.98	1.59	1.43	1.11	1.2	0.9103		12.81	1.25	-10.55
P/S								2.39	2.29	3.27	2.4	2.83	2.37	2.18	1.73	2.01	1.42		8.33	1.94	-9.74
P/FCF				-74.76	-47.93	-121.51	-16.97	701.41	-46.39	-93.08	51.39	86.14						-17	685.52	-3.7880	-18.19
E/P				-0.0119	-0.0168	-0.0259	-0.0335	-0.0436	-0.0249	-0.017	-0.0113	-0.0056						-0.0488	0.85	-0.0215	14.40
EV/EBIT											-31.44	-69.32	-31.88	-39.98		-16.39		-5.1		-32.5340	-40.66
EV/EBITDA							-2.29	-1.91	-2.86	-45.02	-5.81	-12.35	-10.03	-10.42	-6.06	-5.7			39.43	-8.9120	-14.33
EV/S		94.26	16.7							9.06	5.42	7.71	6.46	5.87	4.54	6		1.22	8.50	4.82	-28.35
EV/FCF		-185.16	-24.89							-73.82	23.64	67.49	-75.97	-19.1	-83.1	-14.55		-5.26	701.57	-39.5960	-41.38
Debt/EBITDA	-0.4555	-0.4515	-0.1537									-0.3059			-0.6229	-0.6273		-0.199	1.72	-0.3818	5.30
Netdebt/Ebitda								10.08	14.53	18.33	24.67	49.87	23.47	33.65	13.3	12.1		3.84	0.66	17.27	-30.38
Debt/Ratio	0.0464	0.0318	0.007									0.0026			0.0163	0.0167		0.0167	0.17	0.0119	18.99
Debt/Equity	0.1453	0.0901	0.0087									0.0038			0.024	0.0243		0.4517	3.35	0.1025	120.33
Debt/Net Income	-0.451	-0.4468	-0.1532									-0.3976			-0.7368	-0.6146		-0.2087	3.02	-0.4222	6.38
Бета																	2.86	-0.4097	0.45	1.23	-137.85
Индекс Альтмана				4.37	2.63	1.92	1.55	0.9407	1.18	1.4	1.62						1.83	1.98	0.90	1.60	10.91

Dividends

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0036	0.000223	9.7E-5	9.7E-5						0.0010	-59.48
Дивиденд								0
Див доход, ао, %					0	0	0	0	0.80
Дивиденды / прибыль, %	3665.84	-14.96	-3.61	-0.2898		0	0	0	41.96	911.75	-109.43

	2019Q1	2019Q2	2019Q3	2020Q1	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	4.9E-5	2.1E-5	2.1E-5	0		0.0000	-24.61
Дивиденды / прибыль, %	1.23	-1.01	-0.1737	-2.35	41.96	-0.5759	-217.57

	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

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	0.5673	1.33	0.6632	1.59	4.35	4.35	50.29
Всего задолженность	0.0328						0.00
Персонал, чел			316	701	526		18.51

	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	CAGR 5
CAPEX/Выручка, %	1.89	2.15	3.64	7.28	8.39	34.73

	CAGR 5