Wall Street Experts
ver. ZuMIgo(08/25)
Gpro Titanium Industry Co., Ltd.
Rachunek Zysków i Strat
Przychody TTM (mln): 2 190
EBIT TTM (mln): -110
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
26 |
Rok finansowy |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
179 |
164 |
149 |
148 |
140 |
162 |
157 |
97 |
81 |
123 |
136 |
94 |
94 |
95 |
99 |
842 |
735 |
710 |
1,046 |
1,741 |
1,855 |
1,885 |
1,834 |
2,620 |
2,510 |
2,264 |
2,133 |
Przychód Δ r/r |
0.0% |
-8.3% |
-9.0% |
-0.5% |
-5.4% |
15.5% |
-3.0% |
-38.6% |
-15.6% |
50.8% |
11.1% |
-31.0% |
-0.6% |
1.3% |
4.2% |
753.6% |
-12.7% |
-3.4% |
47.4% |
66.4% |
6.5% |
1.6% |
-2.7% |
42.9% |
-4.2% |
-9.8% |
-5.8% |
Marża brutto |
27.7% |
21.9% |
33.5% |
32.4% |
38.8% |
37.0% |
42.1% |
37.7% |
48.4% |
44.9% |
45.8% |
47.1% |
49.8% |
48.5% |
55.5% |
19.4% |
13.6% |
15.4% |
17.9% |
24.2% |
19.3% |
17.2% |
8.5% |
20.5% |
6.3% |
3.6% |
2.5% |
EBIT (mln) |
6 |
-89 |
5 |
-7 |
3 |
7 |
10 |
-110 |
-35 |
8 |
4 |
-22 |
-54 |
-5 |
4 |
58 |
19 |
110 |
126 |
204 |
112 |
78 |
-42 |
147 |
-20 |
-184 |
-286 |
EBIT Δ r/r |
0.0% |
-1695.8% |
-105.7% |
-242.7% |
-147.3% |
113.6% |
31.6% |
-1238.5% |
-67.8% |
-122.6% |
-51.2% |
-662.4% |
144.3% |
-89.9% |
-174.5% |
1338.8% |
-67.3% |
478.8% |
15.2% |
61.2% |
-44.9% |
-30.2% |
-153.7% |
-449.0% |
-113.7% |
815.5% |
54.9% |
EBIT (%) |
3.1% |
-54.1% |
3.4% |
-4.9% |
2.5% |
4.5% |
6.1% |
-114.0% |
-43.5% |
6.5% |
2.9% |
-23.4% |
-57.4% |
-5.7% |
4.1% |
6.9% |
2.6% |
15.5% |
12.1% |
11.7% |
6.1% |
4.2% |
-2.3% |
5.6% |
-0.8% |
-8.1% |
-13.4% |
Koszty finansowe (mln) |
7 |
9 |
8 |
8 |
11 |
11 |
11 |
12 |
13 |
16 |
15 |
15 |
5 |
4 |
0 |
11 |
5 |
9 |
11 |
14 |
29 |
33 |
25 |
24 |
22 |
28 |
25 |
EBITDA (mln) |
22 |
-54 |
15 |
8 |
27 |
31 |
37 |
-98 |
-8 |
52 |
34 |
26 |
11 |
4 |
11 |
172 |
93 |
209 |
223 |
328 |
245 |
181 |
-129 |
282 |
-2 |
-72 |
-164 |
EBITDA(%) |
12.3% |
-32.7% |
10.3% |
5.1% |
19.3% |
19.0% |
23.3% |
-101.2% |
-9.9% |
42.2% |
25.2% |
27.9% |
12.1% |
4.7% |
11.3% |
20.4% |
12.7% |
29.4% |
21.3% |
18.8% |
13.2% |
9.6% |
-7.1% |
10.8% |
-0.1% |
-3.2% |
-7.7% |
Podatek (mln) |
1 |
0 |
-0 |
-3 |
-0 |
0 |
3 |
-17 |
-0 |
12 |
-1 |
13 |
6 |
-0 |
-1 |
15 |
3 |
22 |
20 |
37 |
10 |
18 |
-12 |
38 |
-24 |
-23 |
-33 |
Zysk Netto (mln) |
3 |
-99 |
5 |
-10 |
3 |
7 |
13 |
-126 |
-36 |
19 |
3 |
-16 |
-47 |
-6 |
3 |
95 |
42 |
131 |
121 |
166 |
102 |
25 |
-250 |
107 |
-146 |
-161 |
-244 |
Zysk netto Δ r/r |
0.0% |
-4010.6% |
-104.9% |
-315.2% |
-130.9% |
124.4% |
78.7% |
-1072.2% |
-71.7% |
-152.5% |
-82.3% |
-570.9% |
202.5% |
-88.3% |
-157.0% |
2897.0% |
-56.1% |
214.6% |
-7.9% |
37.3% |
-38.5% |
-75.5% |
-1100.5% |
-142.9% |
-236.1% |
10.0% |
52.1% |
Zysk netto (%) |
1.4% |
-60.2% |
3.3% |
-7.1% |
2.3% |
4.5% |
8.3% |
-130.9% |
-44.0% |
15.3% |
2.4% |
-16.6% |
-50.6% |
-5.9% |
3.2% |
11.3% |
5.7% |
18.5% |
11.5% |
9.5% |
5.5% |
1.3% |
-13.6% |
4.1% |
-5.8% |
-7.1% |
-11.5% |
EPS |
-0.0251 |
-0.24 |
0.0098 |
-0.0258 |
0.0066 |
0.0148 |
0.0265 |
-0.31 |
-0.0885 |
0.0462 |
0.0077 |
-0.0385 |
-0.12 |
-0.0135 |
0.22 |
0.14 |
0.05 |
0.13 |
0.12 |
0.17 |
0.1 |
0.0253 |
-0.25 |
0.11 |
-0.15 |
-0.16 |
-0.25 |
EPS (rozwodnione) |
-0.0251 |
-0.24 |
0.0098 |
-0.0258 |
0.0066 |
0.0148 |
0.0265 |
-0.31 |
-0.0885 |
0.0462 |
0.0077 |
-0.0385 |
-0.12 |
-0.0135 |
0.22 |
0.14 |
0.05 |
0.13 |
0.12 |
0.17 |
0.1 |
0.0253 |
-0.25 |
0.11 |
-0.15 |
-0.16 |
-0.25 |
Ilośc akcji (mln) |
407 |
407 |
407 |
407 |
407 |
407 |
407 |
407 |
405 |
407 |
432 |
407 |
411 |
412 |
386 |
685 |
834 |
987 |
987 |
987 |
987 |
987 |
987 |
987 |
987 |
987 |
987 |
Ważona ilośc akcji (mln) |
407 |
407 |
407 |
407 |
407 |
407 |
407 |
407 |
405 |
407 |
432 |
407 |
411 |
412 |
387 |
686 |
834 |
1,009 |
1,007 |
987 |
991 |
987 |
987 |
987 |
987 |
987 |
987 |
Waluta |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |