Caina Technology Co., Ltd.
Rachunek Zysków i Strat
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
Rok finansowy |
2020 |
2020 |
2020 |
2020 |
2021 |
2021 |
2021 |
2021 |
2022 |
2022 |
2022 |
2022 |
2023 |
2023 |
2023 |
2023 |
2024 |
2024 |
2024 |
2024 |
2025 |
Kwartał |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Data |
2020-03-31 |
2020-06-30 |
2020-09-30 |
2020-12-31 |
2021-03-31 |
2021-06-30 |
2021-09-30 |
2021-12-31 |
2022-03-31 |
2022-06-30 |
2022-09-30 |
2022-12-31 |
2023-03-31 |
2023-06-30 |
2023-09-30 |
2023-12-31 |
2024-03-31 |
2024-06-30 |
2024-09-30 |
2024-12-31 |
2025-03-31 |
Przychód (mln) |
152 |
152 |
116 |
85 |
102 |
99 |
108 |
134 |
142 |
133 |
103 |
88 |
67 |
110 |
116 |
117 |
110 |
83 |
98 |
96 |
73 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-33.16% |
-35.07% |
-6.97% |
57.4% |
39.5% |
34.4% |
-4.53% |
-34.14% |
-52.79% |
-16.82% |
12.8% |
32.7% |
64.2% |
-25.02% |
-16.14% |
-18.06% |
-33.74% |
Marża brutto |
47.7% |
47.7% |
44.3% |
53.5% |
51.6% |
41.7% |
42.6% |
40.5% |
43.4% |
43.5% |
38.0% |
35.7% |
31.8% |
38.4% |
44.1% |
38.2% |
39.2% |
36.0% |
39.5% |
31.4% |
31.2% |
Koszty i Wydatki (mln) |
90 |
90 |
93 |
57 |
58 |
74 |
74 |
86 |
93 |
88 |
77 |
70 |
56 |
82 |
78 |
90 |
91 |
83 |
73 |
101 |
64 |
EBIT (mln) |
62 |
62 |
20 |
21 |
43 |
28 |
34 |
46 |
46 |
67 |
39 |
28 |
19 |
40 |
47 |
23 |
19 |
-0 |
25 |
-5 |
9 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-30.61% |
-53.95% |
69.5% |
121.7% |
7.9% |
134.4% |
13.6% |
-39.67% |
-59.50% |
-39.69% |
21.5% |
-16.82% |
-0.09% |
-100.93% |
-46.98% |
-120.81% |
-53.19% |
EBIT (%) |
40.7% |
40.7% |
17.4% |
24.5% |
42.3% |
28.9% |
31.7% |
34.6% |
32.7% |
50.4% |
37.7% |
31.7% |
28.1% |
36.5% |
40.6% |
19.9% |
17.1% |
-0.45% |
25.7% |
-5.04% |
12.1% |
Przychody fiansowe (mln) |
1 |
1 |
0 |
3 |
-0 |
1 |
1 |
0 |
-1 |
4 |
2 |
15 |
-1 |
4 |
-6 |
8 |
-1 |
3 |
2 |
1 |
1 |
Koszty finansowe (mln) |
0 |
0 |
1 |
11 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Amortyzacja (mln) |
4 |
4 |
4 |
5 |
5 |
5 |
3 |
6 |
7 |
7 |
7 |
7 |
8 |
8 |
9 |
9 |
8 |
9 |
0 |
0 |
0 |
EBITDA (mln) |
65 |
65 |
25 |
41 |
44 |
24 |
41 |
52 |
49 |
66 |
39 |
22 |
17 |
40 |
50 |
25 |
39 |
9 |
25 |
-5 |
8 |
EBITDA(%) |
43.1% |
43.1% |
21.9% |
48.6% |
43.3% |
24.8% |
37.6% |
38.9% |
34.4% |
49.5% |
37.4% |
25.4% |
25.3% |
36.3% |
42.6% |
21.8% |
35.1% |
10.7% |
25.6% |
-4.94% |
11.7% |
NOPLAT (mln) |
61 |
61 |
20 |
21 |
43 |
28 |
34 |
46 |
46 |
70 |
39 |
28 |
19 |
40 |
47 |
24 |
30 |
8 |
25 |
-5 |
8 |
Podatek (mln) |
9 |
9 |
6 |
2 |
6 |
4 |
5 |
6 |
7 |
10 |
5 |
1 |
3 |
5 |
6 |
4 |
5 |
-0 |
1 |
0 |
1 |
Zysk Netto (mln) |
52 |
52 |
14 |
19 |
37 |
24 |
29 |
40 |
39 |
60 |
34 |
28 |
16 |
35 |
41 |
20 |
25 |
8 |
24 |
-4 |
8 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-29.08% |
-53.33% |
110.2% |
112.6% |
6.4% |
148.1% |
16.9% |
-30.54% |
-59.62% |
-41.28% |
20.0% |
-28.33% |
57.7% |
-76.99% |
-41.39% |
-121.93% |
-69.34% |
Zysk netto (%) |
34.3% |
34.3% |
12.1% |
22.1% |
36.4% |
24.7% |
27.3% |
29.8% |
27.8% |
45.5% |
33.4% |
31.5% |
23.8% |
32.1% |
35.5% |
17.0% |
22.8% |
9.9% |
24.8% |
-4.55% |
10.6% |
EPS |
0.63 |
0.63 |
0.15 |
0.15 |
0.4 |
0.27 |
0.32 |
0.33 |
0.35 |
0.49 |
0.28 |
0.23 |
0.13 |
0.29 |
0.34 |
0.16 |
0.2 |
0.0667 |
0.2 |
-0.035 |
0.06 |
EPS (rozwodnione) |
0.63 |
0.63 |
0.15 |
0.15 |
0.4 |
0.27 |
0.32 |
0.33 |
0.35 |
0.49 |
0.28 |
0.23 |
0.13 |
0.29 |
0.34 |
0.16 |
0.2 |
0.0667 |
0.2 |
-0.035 |
0.06 |
Ilośc akcji (mln) |
82 |
82 |
91 |
122 |
92 |
91 |
91 |
122 |
111 |
122 |
122 |
122 |
122 |
122 |
122 |
122 |
122 |
122 |
122 |
126 |
128 |
Ważona ilośc akcji (mln) |
82 |
82 |
91 |
122 |
92 |
91 |
91 |
122 |
111 |
122 |
122 |
122 |
122 |
122 |
122 |
122 |
122 |
122 |
122 |
126 |
128 |
Waluta |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |