Wall Street Experts
ver. ZuMIgo(08/25)
Alphabet Inc.
Rachunek Zysków i Strat
Przychody TTM (mln): 339 859
EBIT TTM (mln): 112 268
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 |
Rok finansowy |
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) |
19 |
86 |
440 |
1,466 |
3,189 |
6,139 |
10,605 |
16,594 |
21,796 |
23,651 |
29,321 |
37,905 |
50,175 |
59,825 |
66,001 |
74,989 |
90,272 |
110,855 |
136,819 |
161,857 |
182,527 |
257,637 |
282,836 |
307,394 |
350,018 |
Przychód Δ r/r |
0.0% |
352.3% |
408.5% |
233.5% |
117.6% |
92.5% |
72.8% |
56.5% |
31.3% |
8.5% |
24.0% |
29.3% |
32.4% |
19.2% |
10.3% |
13.6% |
20.4% |
22.8% |
23.4% |
18.3% |
12.8% |
41.2% |
9.8% |
8.7% |
13.9% |
Marża brutto |
68.2% |
83.5% |
70.1% |
57.3% |
54.3% |
58.1% |
60.2% |
59.9% |
60.4% |
62.6% |
64.5% |
65.2% |
58.9% |
56.8% |
61.1% |
62.4% |
61.1% |
58.9% |
56.5% |
55.6% |
53.6% |
56.9% |
55.4% |
56.6% |
58.2% |
EBIT (mln) |
-15 |
11 |
186 |
342 |
640 |
2,017 |
3,550 |
5,084 |
6,632 |
8,312 |
10,381 |
11,742 |
12,760 |
13,966 |
16,496 |
19,360 |
23,716 |
26,146 |
26,321 |
34,231 |
41,224 |
78,714 |
74,842 |
84,293 |
112,390 |
EBIT Δ r/r |
0.0% |
-174.4% |
1600.7% |
83.7% |
86.9% |
215.1% |
76.0% |
43.2% |
30.4% |
25.3% |
24.9% |
13.1% |
8.7% |
9.5% |
18.1% |
17.4% |
22.5% |
10.2% |
0.7% |
30.1% |
20.4% |
90.9% |
-4.9% |
12.6% |
33.3% |
EBIT (%) |
-77.1% |
12.7% |
42.4% |
23.4% |
20.1% |
32.9% |
33.5% |
30.6% |
30.4% |
35.1% |
35.4% |
31.0% |
25.4% |
23.3% |
25.0% |
25.8% |
26.3% |
23.6% |
19.2% |
21.1% |
22.6% |
30.6% |
26.5% |
27.4% |
32.1% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
58 |
84 |
83 |
101 |
104 |
124 |
109 |
114 |
100 |
135 |
346 |
357 |
308 |
268 |
EBITDA (mln) |
-15 |
56 |
215 |
398 |
990 |
2,401 |
4,073 |
6,611 |
9,300 |
9,836 |
11,777 |
14,593 |
15,722 |
17,905 |
21,475 |
24,423 |
29,860 |
38,533 |
45,498 |
49,406 |
54,921 |
91,155 |
90,770 |
100,032 |
135,394 |
EBITDA(%) |
-77.1% |
64.4% |
49.0% |
27.1% |
31.0% |
39.1% |
38.4% |
39.8% |
42.7% |
41.6% |
40.2% |
38.5% |
31.3% |
29.9% |
32.5% |
32.6% |
33.1% |
34.8% |
33.3% |
30.5% |
30.1% |
35.4% |
32.1% |
32.5% |
38.7% |
Podatek (mln) |
0 |
3 |
85 |
241 |
251 |
676 |
934 |
1,470 |
1,627 |
1,861 |
2,291 |
2,589 |
2,598 |
2,282 |
3,331 |
3,303 |
4,672 |
14,531 |
4,177 |
5,282 |
7,813 |
14,701 |
11,356 |
11,922 |
19,697 |
Zysk Netto (mln) |
-15 |
7 |
100 |
106 |
399 |
1,465 |
3,077 |
4,204 |
4,227 |
6,520 |
8,505 |
9,737 |
10,737 |
12,920 |
14,444 |
16,348 |
19,478 |
12,662 |
30,736 |
34,343 |
40,269 |
76,033 |
59,972 |
73,795 |
100,118 |
Zysk netto Δ r/r |
0.0% |
-147.5% |
1326.7% |
6.0% |
277.8% |
267.2% |
110.0% |
36.6% |
0.6% |
54.3% |
30.4% |
14.5% |
10.3% |
20.3% |
11.8% |
13.2% |
19.1% |
-35.0% |
142.7% |
11.7% |
17.3% |
88.8% |
-21.1% |
23.0% |
35.7% |
Zysk netto (%) |
-76.9% |
8.1% |
22.7% |
7.2% |
12.5% |
23.9% |
29.0% |
25.3% |
19.4% |
27.6% |
29.0% |
25.7% |
21.4% |
21.6% |
21.9% |
21.8% |
21.6% |
11.4% |
22.5% |
21.2% |
22.1% |
29.5% |
21.2% |
24.0% |
28.6% |
EPS |
-0.011 |
0.0005 |
0.0072 |
0.0077 |
0.0365 |
0.13 |
0.26 |
0.34 |
0.34 |
0.52 |
0.67 |
0.75 |
0.82 |
0.97 |
1.07 |
1.16 |
1.42 |
0.91 |
2.21 |
2.48 |
2.96 |
5.69 |
4.59 |
5.84 |
8.15 |
EPS (rozwodnione) |
-0.011 |
0.0005 |
0.0071 |
0.0076 |
0.0365 |
0.13 |
0.25 |
0.33 |
0.33 |
0.51 |
0.66 |
0.74 |
0.81 |
0.95 |
1.05 |
1.14 |
1.39 |
0.9 |
2.19 |
2.46 |
2.93 |
5.61 |
4.56 |
5.8 |
8.06 |
Ilośc akcji (mln) |
1,341 |
13,750 |
13,750 |
13,750 |
10,926 |
11,034 |
12,056 |
12,432 |
12,558 |
12,649 |
12,748 |
12,911 |
13,089 |
13,314 |
13,519 |
13,696 |
13,756 |
13,861 |
13,901 |
13,852 |
13,616 |
13,353 |
13,063 |
12,630 |
12,290 |
Ważona ilośc akcji (mln) |
1,341 |
13,986 |
13,986 |
13,986 |
10,926 |
11,675 |
12,382 |
12,648 |
12,701 |
12,777 |
12,930 |
13,089 |
13,292 |
13,552 |
13,741 |
13,858 |
13,988 |
14,069 |
14,067 |
13,971 |
13,741 |
13,553 |
13,159 |
12,722 |
12,419 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |