Wall Street Experts
ver. ZuMIgo(08/25)
Fire Rock Holdings Limited
Rachunek Zysków i Strat
Przychody TTM (mln): 196
EBIT TTM (mln): 6
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
Rok finansowy |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
29 |
36 |
50 |
96 |
183 |
338 |
618 |
1,035 |
115 |
135 |
141 |
Przychód Δ r/r |
0.0% |
25.8% |
39.9% |
91.3% |
90.4% |
84.9% |
82.7% |
67.5% |
-88.9% |
17.3% |
4.2% |
Marża brutto |
85.8% |
79.2% |
83.6% |
85.7% |
89.7% |
93.5% |
92.1% |
83.8% |
66.6% |
79.7% |
78.0% |
EBIT (mln) |
12 |
13 |
28 |
70 |
136 |
282 |
497 |
27 |
1 |
1 |
20 |
EBIT Δ r/r |
0.0% |
8.9% |
118.9% |
152.3% |
94.0% |
107.4% |
76.1% |
-94.6% |
-96.5% |
-11.4% |
2278.9% |
EBIT (%) |
40.9% |
35.4% |
55.4% |
73.0% |
74.4% |
83.4% |
80.4% |
2.6% |
0.8% |
0.6% |
14.0% |
Koszty finansowe (mln) |
0 |
-0 |
-1 |
-1 |
-1 |
0 |
0 |
19 |
19 |
9 |
0 |
EBITDA (mln) |
12 |
16 |
34 |
79 |
143 |
291 |
510 |
106 |
63 |
592 |
22 |
EBITDA(%) |
41.8% |
44.2% |
68.5% |
81.9% |
78.0% |
86.0% |
82.6% |
10.3% |
54.5% |
438.9% |
15.8% |
Podatek (mln) |
-0 |
2 |
4 |
19 |
33 |
50 |
88 |
98 |
9 |
8 |
17 |
Zysk Netto (mln) |
12 |
10 |
25 |
52 |
102 |
232 |
407 |
-1,213 |
30 |
560 |
-17 |
Zysk netto Δ r/r |
0.0% |
-13.5% |
135.9% |
111.2% |
97.0% |
127.1% |
75.2% |
-397.9% |
-102.5% |
1753.9% |
-103.0% |
Zysk netto (%) |
42.3% |
29.0% |
49.0% |
54.0% |
55.9% |
68.7% |
65.9% |
-117.2% |
26.2% |
415.0% |
-12.1% |
EPS |
0.0042 |
0.0036 |
0.0066 |
0.0135 |
0.0266 |
0.0605 |
0.11 |
-0.32 |
0.0079 |
2.65 |
-0.0835 |
EPS (rozwodnione) |
0.0042 |
0.0036 |
0.0066 |
0.0135 |
0.0266 |
0.0605 |
0.11 |
-0.32 |
0.0079 |
2.65 |
-0.0835 |
Ilośc akcji (mln) |
2,880 |
2,880 |
3,714 |
3,840 |
3,840 |
3,840 |
3,840 |
3,840 |
3,840 |
192 |
192 |
Ważona ilośc akcji (mln) |
2,880 |
2,880 |
3,714 |
3,840 |
3,840 |
3,840 |
3,840 |
3,840 |
3,840 |
192 |
192 |
Waluta |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
HKD |
HKD |
HKD |
HKD |