OTC: LEAT - Leatt Corporation

Yield per half year: +16.83%
Sector: Consumer Cyclical

Reporting Leatt Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Выручка, млрд $
0.0185 0.0165 0.0201 0.0244 0.0283 0.0386 0.0725 0.0763 0.0472 0.0472
Чистая прибыль, млрд $
0.000575 -0.000455 0.000237 0.0012 0.0014 0.0044 0.0126 0.01 0.000803 0.000803
EBIT, млрд $
-0.000567 0.000641 0.000928 -0.000322 0.000226 0.0015 0.002 0.006 0.0166 0.013
EBITDA, млрд $
0.000766 0.0023 0.003 0.0069 0.0179 0.0146 0.0146
Баланс стоимость, млрд $
0.0075 0.0072 0.0078 0.0091 0.0107 0.0154 0.0286 0.0397 0.0403 0.0403
FCF, млрд $
0.000357 0.000161 0.0000 0.00087 0.0016 0.0019 0.0047 0.0047
Операционный денежный поток, млрд $
0.0012 0.00032 0.0017 0.0011 0.000846 0.0023 0.0028 0.0031 0.0067 0.0067
Операционная прибыль, млрд $
0.000928 -0.000732 0.00029 0.0016 0.0022 0.0058 0.0166 0.0135 0.0014 0.0014
Операционные расходы, млрд $
0.0089 0.0173 0.0199 0.0228 0.0261 0.0116 0.015 0.0628 0.0458 0.0458
CAPEX, млрд $
0.000814 0.000239 0.0014 0.000978 0.000874 0.0015 0.0011 0.0011 0.002 0.002


Balance sheet

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.0011 0.0011 0.0015 0.0017 0.0021 0.003 0.005 0.0071 0.0113 0.0113
Short Term Investments $
0.000311 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001
Long term investments $
0.00033 0.00021 0.0001
Total Receivables $
0.0032 0.0023 0.0026 0.002 0.003 0.008 0.0143 0.0128 0.007 0.007
Total Current Assets $
0.0096 0.0095 0.0106 0.0104 0.0153 0.0228 0.0446 0.0477 0.0423 0.0423
Чистые активы, млрд $
0.000892 0.000996 0.0013 0.0012 0.0021 0.0023 0.0028 0.0031 0.0031 0.0042
Активы, млрд $
0.0111 0.0109 0.0128 0.0127 0.0182 0.0262 0.0492 0.0519 0.0476 0.0476
Short Term Debt $
0.000659 0.000543 0.000518 0.000582 0.000876 0.000678 0.0011 0.0011 0.0012 0.0012
Long Term Debt $
0.000189 0.000142 0.0000 0.0000
Задолженность, млрд $
0.0037 0.0036 0.005 0.0037 0.0075 0.0108 0.0195 0.0122 0.0073 0.0073
Чистый долг, млрд $
-0.0038 -0.0058 -0.0101
Долг, млрд $
0.0012 0.0013 0.0013 0.0013
Расходы на обслуживание долга $
0.0000 0
Чист. проц. доходы, млрд $
0.0001 0.0000 0.0000 0.0000 0 0 0.0000 0.0000
Себестоимость, млрд $
0.0087 0.0082 0.0107 0.0128 0.0153 0.0212 0.041 0.0452 0.0274 0.0274
Товарно материальные запасы $
0.0042 0.0046 0.005 0.0048 0.0087 0.0097 0.0211 0.0228 0.0204 0.0204


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
EPS 0.1105 -0.0594 0.015 0.2229 0.2554 0.8147 2.22 1.67 0.1292 0.1292
Цена акции ао 2.86 2.18 2.03 2.11 3.96 18.88 19 9.55 7.15 7.15
Число акций ао, млн 5.37 5.39 5.43 5.67 5.97 6.22 6.22
FCF/акцию 0.0299 -0.0053 0.1602 0.2896 0.3254 0.7494 0.7488


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, % 7.71 -6.3 3.04 14.2 13.91 33.91 57.17 29.16 2.01 1.99 18.08
ROA, % 5.17 -4.2 1.86 9.38 8.9 19.92 33.35 19.71 1.61 1.69 7.56
ROS, % 1.18 4.91 4.86 11.46 17.35 13.05 1.7 1.7 1.7 1.7 13.05
ROCE, % -8.08 8.93 12.45 -4.46 2.89 16.25 18.21 38.55 54.6 31.97 24.58
Рентаб EBITDA, % 3.8 9.45 10.54 17.82 24.65 19.11 19.11 27.39
Чистая рентаб, % 3.1 -2.76 1.18 4.91 4.86 11.46 17.35 13.05 1.7 1.7 13.05
Operation Margin, % 1.44 6.6 7.86 15.12 22.93 17.67 2.98 2.98 2.98 2.98 19.92


Coefficients

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
10.23 9.59 9.08 14.66 11.16 72.36 72.36 24.67
P/BV
1.35 1.23 2.6 6.21 2.8 1.44 1.44 4.33
P/S
0.5019 0.466 1.04 2.54 1.46 1.23 1.23 4.19
P/FCF
0 0 0 0 20.20
E/P
0 0 0 0 1.59
EV/Ebit
0 0 0
EV/S
0 0 0 0 4.42
EV/FCF
0 0 0 18.31
Debt/EBITDA
0.0698 0.0878 0 0.0876 0.0876 0.0876 2.07
Netdebt/Ebitda
-0.2113 -0.3991 0 0 0 0 1.30
Debt/Ratio
0.0254 0.0247 0.0269 0.0269 0.0269 0.0269 0.24
Debt/Equity
0.0436 0.0323 0.0318 0 0 0 44.20
Debt/Net Income
0.0992 0.1286 1.59 1.59 1.59 1.59 4.70
Бета
-2.57 -0.9703 -0.4576 -0.4576 -0.53
Индекс Альтмана
1.89 1.22 1.22 1.22 1.63


Dividends

IFRS
Reporting Annual
LTM Industry average 5 year average CAGR 5
Дивиденд
0
Див доход, ао, %
0 6.36


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual
2019 2020 2021 2022 2023 2024 CAGR 5
ebit_margin
7.14 15.66 22.93 17.05
Персонал, чел
85 89