Wall Street Experts
ver. ZuMIgo(08/25)
Daqo New Energy Corp.
Rachunek Zysków i Strat
Przychody TTM (mln): 1 311
EBIT TTM (mln): -158
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
Rok finansowy |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
87 |
109 |
183 |
182 |
196 |
323 |
302 |
350 |
676 |
1,679 |
4,608 |
2,309 |
Przychód Δ r/r |
0.0% |
25.5% |
67.5% |
-0.3% |
7.8% |
64.7% |
-6.7% |
16.0% |
93.0% |
148.5% |
174.5% |
-49.9% |
Marża brutto |
-43.1% |
-23.9% |
23.7% |
20.6% |
39.7% |
44.6% |
32.5% |
22.9% |
34.6% |
65.4% |
74.0% |
39.9% |
EBIT (mln) |
-46 |
-41 |
33 |
28 |
64 |
131 |
81 |
42 |
188 |
1,051 |
3,044 |
697 |
EBIT Δ r/r |
0.0% |
-10.6% |
-180.3% |
-14.9% |
128.1% |
105.6% |
-38.0% |
-48.4% |
347.5% |
459.9% |
189.7% |
-77.1% |
EBIT (%) |
-52.7% |
-37.5% |
18.0% |
15.4% |
32.5% |
40.5% |
26.9% |
12.0% |
27.8% |
62.6% |
66.0% |
30.2% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
10 |
27 |
20 |
0 |
0 |
EBITDA (mln) |
-8 |
11 |
61 |
59 |
86 |
159 |
109 |
89 |
256 |
1,128 |
3,151 |
850 |
EBITDA(%) |
-9.7% |
10.4% |
33.3% |
32.6% |
44.0% |
49.1% |
36.1% |
25.5% |
37.9% |
67.2% |
68.4% |
36.8% |
Podatek (mln) |
10 |
1 |
0 |
1 |
7 |
17 |
12 |
10 |
28 |
170 |
577 |
174 |
Zysk Netto (mln) |
-110 |
-71 |
17 |
13 |
41 |
97 |
61 |
30 |
129 |
749 |
1,820 |
421 |
Zysk netto Δ r/r |
0.0% |
-35.2% |
-123.5% |
-22.2% |
214.8% |
137.0% |
-36.7% |
-51.7% |
337.6% |
479.7% |
143.0% |
-76.9% |
Zysk netto (%) |
-126.1% |
-65.1% |
9.1% |
7.1% |
20.8% |
29.9% |
20.3% |
8.4% |
19.1% |
44.6% |
39.5% |
18.2% |
EPS |
-3.15 |
-2.05 |
0.4 |
0.25 |
0.75 |
1.75 |
0.95 |
0.43 |
1.82 |
10.14 |
23.98 |
5.64 |
EPS (rozwodnione) |
-3.13 |
-2.05 |
0.39 |
0.25 |
0.77 |
1.77 |
0.94 |
0.42 |
1.72 |
9.76 |
23.54 |
5.62 |
Ilośc akcji (mln) |
35 |
35 |
42 |
52 |
53 |
55 |
64 |
68 |
71 |
74 |
76 |
75 |
Ważona ilośc akcji (mln) |
35 |
35 |
42 |
52 |
54 |
55 |
65 |
70 |
75 |
77 |
77 |
75 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |