Arbor Realty Trust, Inc.

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 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 2025 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 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 2025-06-30 2025-09-30
Przychód (mln) 20 21 29 21 18 19 14 57 88 74 73 76 96 84 83 94 113 86 97 109 110 -25 132 142 177 116 192 156 198 226 252 295 404 401 401 406 416 160 143 159 166 145 27 30
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -10.94% -10.97% -50.51% 169.3% 395.4% 302.0% 414.5% 34.4% 9.5% 13.0% 12.8% 23.3% 17.9% 2.5% 17.6% 15.3% -2.66% -128.50% 35.5% 30.5% 61.1% -571.80% 45.7% 9.9% 11.4% 94.9% 30.9% 89.2% 104.7% 77.8% 59.3% 37.7% 2.9% -60.22% -64.42% -60.87% -60.01% -9.17% -80.77% -81.33%
Marża brutto 58.4% 55.3% 70.2% 61.7% 61.5% 62.3% 60.9% 84.7% 88.8% 86.1% 85.8% 86.7% 94.2% 86.1% 85.8% 86.8% 89.7% 85.9% 86.5% 87.6% 89.3% 155.0% 95.0% 95.3% 92.6% 90.5% 94.1% 92.4% 93.8% 63.4% 57.5% 45.6% 48.7% 45.3% 43.3% 43.5% 45.4% 90.2% 89.9% 90.7% 89.5% 86.3% -50.09% -48.96%
Koszty i Wydatki (mln) 14 16 16 16 13 14 13 26 29 34 35 35 36 41 39 40 38 44 42 46 40 48 44 41 51 54 55 54 55 132 152 215 298 276 298 304 304 63 57 60 64 66 48 25
EBIT (mln) 6 5 13 5 5 5 2 31 58 40 38 41 60 43 44 54 75 42 55 62 70 -72 88 101 126 62 137 102 142 94 100 80 106 125 103 101 113 96 85 99 103 79 57 4
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -17.69% -0.70% -87.88% 464.2% 1143.9% 792.7% 2419.1% 34.0% 3.7% 6.5% 15.1% 31.6% 24.3% -1.53% 24.8% 15.4% -6.96% -271.37% 59.3% 61.6% 80.6% 185.5% 56.2% 1.3% 12.8% 52.0% -27.16% -21.39% -25.19% 32.6% 3.2% 26.5% 5.8% -22.76% -17.22% -2.27% -8.77% -17.81% -33.06% -95.77%
EBIT (%) 157241.8% 39371.2% 24077.7% 34210.3% 117254.7% 27915.7% 13442.5% 6228.5% 24132.6% 5334.7% 4870.1% 4025.5% 15.4% 4.1% 4.3% 3.2% 9.4% 3.8% 3.7% 2.4% 10.1% 5.4% 0.7% 0.9% 2.4% -21.38% -20.38% -15.80% 107.1% 96.9% -11.49% -12.38% -1.19% 51.4% 0.8% 4.1% 0.8% 60.3% 59.9% 62.4% 61.7% 54.6% 208.4% 14.1%
Przychody finansowe (mln) 27 27 34 26 27 26 31 30 33 34 34 42 46 52 59 68 73 71 82 81 82 89 83 82 86 91 105 125 144 167 201 260 321 328 336 336 331 321 297 287 263 241 240 223
Koszty finansowe (mln) 14 14 12 12 12 13 13 17 21 19 20 24 26 33 38 40 43 42 48 48 48 50 41 38 40 42 46 56 68 83 107 160 208 219 227 229 227 218 209 198 180 165 172 185
Amortyzacja (mln) 2 1 1 1 1 1 0 9 16 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 15 16 16 17 17 17 17 17 18 18 18 18 19 19 19 19 20 22 6 5
EBITDA (mln) 7 6 14 7 6 5 2 40 74 54 52 55 74 57 58 68 90 56 69 76 84 -59 102 115 141 78 154 119 159 111 117 97 124 143 121 120 131 314 294 296 276 234 235 204
EBITDA(%) 107.4% 150.3% 85.0% 144.2% 87.0% 87.2% 78.4% 83.0% 96.7% 94.1% 87.3% 94.2% 85.6% 93.0% 110.1% 105.6% 97.5% 108.5% 116.3% 110.0% 107.6% -19.68% 104.3% 129.5% 107.5% 110.1% 106.7% 114.6% 116.3% 108.8% 0.1% 0.2% 0.2% 52.8% 172.8% 855.9% 166.1% 196.6% 206.3% 186.2% 166.0% 161.3% 856.3% 688.2%
NOPLAT (mln) 7 17 12 17 7 3 12 17 31 30 22 31 28 28 29 43 58 30 42 50 49 -83 66 116 138 94 95 96 139 88 93 79 111 110 99 101 118 77 66 79 76 47 40 14
Podatek (mln) 0 0 0 0 0 0 0 0 1 6 3 7 3 9 4 5 9 0 4 7 4 14 12 18 25 12 11 10 13 8 5 0 4 8 6 6 8 4 4 5 1 4 3 -8
Zysk Netto (mln) 7 17 12 17 7 3 12 13 22 18 14 18 24 28 19 30 39 25 31 36 37 -57 46 84 99 71 76 78 115 73 81 73 98 95 87 88 102 68 58 69 70 41 34 38
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -0.39% -82.11% -2.10% -25.86% 224.5% 478.9% 13.9% 43.3% 6.0% 60.4% 37.9% 61.8% 64.6% -12.60% 61.7% 21.0% -4.29% -334.01% 49.3% 134.0% 163.2% 224.3% 64.3% -7.35% 16.4% 2.4% 7.4% -6.00% -14.11% 29.5% 6.6% 20.8% 3.6% -27.94% -33.25% -22.37% -31.21% -40.22% -40.61% -43.86%
Zysk netto (%) 33.4% 78.7% 41.4% 81.8% 29.3% 15.8% 36.8% 26.9% 36.4% 29.0% 23.5% 27.6% 33.4% 39.3% 27.9% 35.5% 36.3% 33.0% 36.7% 37.7% 38.9% -140.57% 42.4% 70.6% 59.4% 55.3% 54.0% 55.7% 62.8% 51.1% 56.1% 54.4% 50.0% 52.1% 49.8% 248.9% 54.0% 42.8% 40.5% 43.1% 42.1% 28.1% 125.0% 129.7%
EPS 0.1 0.3 0.21 0.3 0.0985 0.0222 0.2 0.21 0.4 0.3 0.21 0.27 0.35 0.42 0.26 0.37 0.48 0.27 0.32 0.36 0.35 -0.54 0.4 0.72 0.81 0.55 0.51 0.51 0.72 0.42 0.43 0.37 0.51 0.47 0.42 0.42 0.49 0.31 0.25 0.31 0.32 0.16 0.12 0.2
EPS (rozwodnione) 0.1 0.3 0.21 0.3 0.0985 0.02 0.13 0.21 0.28 0.3 0.21 0.26 0.35 0.42 0.25 0.36 0.47 0.26 0.31 0.35 0.34 -0.54 0.4 0.72 0.8 0.55 0.51 0.51 0.71 0.4 0.41 0.36 0.49 0.46 0.41 0.41 0.48 0.31 0.23 0.28 0.29 0.16 0.12 0.2
Ilość akcji (mln) 50 51 51 51 51 57 79 53 73 52 57 62 63 63 68 77 80 87 93 97 104 110 111 115 121 126 136 144 150 159 169 173 180 185 185 190 192 189 189 189 189 190 192 194
Ważona ilość akcji (mln) 50 51 51 51 51 51 51 70 73 74 79 84 84 85 90 98 101 108 114 117 125 111 132 134 139 144 154 160 166 185 195 206 210 215 216 221 223 223 205 205 206 207 209 211
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 USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD