Franbo Lines Corp.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
Rok finansowy 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 0 299 629 646 668 705 725 803 740 795 787 748 1,226 1,467 1,338 1,654
Przychód Δ r/r 0.0% inf% 110.3% 2.7% 3.5% 5.4% 2.9% 10.7% -7.8% 7.4% -1.0% -5.1% 64.0% 19.6% -8.8% 23.7%
Marża brutto 0.0% 14.3% 20.2% 15.9% 16.9% 17.8% 16.2% 13.3% 13.0% 25.9% 26.7% 26.0% 38.3% 52.4% 45.6% 46.1%
EBIT (mln) 0 22 83 62 73 73 66 52 37 148 179 160 416 1,351 512 676
EBIT Δ r/r 0.0% inf% 277.3% -26.2% 18.9% -0.8% -8.7% -21.4% -29.3% 300.8% 21.0% -10.2% 159.4% 224.5% -62.1% 31.9%
EBIT (%) 0.0% 7.4% 13.3% 9.5% 11.0% 10.3% 9.1% 6.5% 5.0% 18.6% 22.7% 21.5% 33.9% 92.1% 38.3% 40.9%
Koszty finansowe (mln) 0 12 28 32 27 29 47 80 80 99 96 64 43 62 96 162
EBITDA (mln) 0 99 221 204 222 246 252 328 -167 413 444 445 721 1,607 763 1,091
EBITDA(%) 0.0% 33.2% 35.2% 31.5% 33.3% 34.9% 34.8% 40.9% -22.6% 52.0% 56.4% 59.6% 58.8% 109.6% 57.0% 65.9%
Podatek (mln) 0 4 18 13 11 9 -42 -11 1 -1 2 1 -2 9 95 23
Zysk Netto (mln) 0 15 78 36 49 53 56 0 -492 92 81 95 375 1,280 424 585
Zysk netto Δ r/r 0.0% inf% 420.4% -54.0% 37.8% 7.4% 6.7% -99.9% -1143851.2% -118.7% -12.3% 18.1% 294.3% 241.1% -66.8% 37.8%
Zysk netto (%) 0.0% 5.0% 12.4% 5.5% 7.4% 7.5% 7.8% 0.0% -66.4% 11.6% 10.2% 12.7% 30.6% 87.2% 31.7% 35.4%
EPS 0.0 0.25 0.93 0.43 0.59 0.62 0.54 0.0004 -3.26 0.57 0.49 0.58 2.14 6.16 1.69 1.92
EPS (rozwodnione) 0.0 0.25 0.93 0.43 0.59 0.62 0.54 0.0004 -3.26 0.57 0.49 0.58 2.14 5.8 1.52 1.79
Ilośc akcji (mln) 83 61 84 84 83 86 103 119 151 160 164 164 175 208 251 305
Ważona ilośc akcji (mln) 83 61 84 84 83 86 103 119 151 160 164 164 175 222 285 333
Waluta TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD