Arise AB (publ)

Rachunek Zysków i Strat kwartalnie


Statystyki
Dywidendy
Rekomendacje
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
Rok finansowy 2014 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
Data 2014-09-30 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
Kwartał 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 Q4
Przychód (mln) 48 94 78 59 201 150 137 90 77 291 45 111 42 59 55 48 150 90 80 67 58 247 50 30 24 26 47 36 117 79 88 53 917 106 107 110 96 191 112 101 105 153
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 318.8% 59.6% 75.6% 52.5% <span style="color:red">-61.69%</span> 94.0% <span style="color:red">-67.15%</span> 23.3% <span style="color:red">-45.45%</span> <span style="color:red">-79.73%</span> 22.2% <span style="color:red">-56.76%</span> 257.1% 52.5% 45.5% 39.6% <span style="color:red">-61.33%</span> 174.4% <span style="color:red">-37.50%</span> <span style="color:red">-55.22%</span> <span style="color:red">-58.62%</span> <span style="color:red">-89.47%</span> <span style="color:red">-6.00%</span> 20.0% 387.5% 203.8% 87.2% 47.2% 683.8% 34.2% 21.6% 107.5% <span style="color:red">-89.53%</span> 80.2% 4.7% <span style="color:red">-8.18%</span> 9.4% <span style="color:red">-19.90%</span>
Marża brutto 114.6% 34.0% 102.6% 103.4% 26.9% 56.7% 35.8% 28.9% 37.7% 24.7% 66.7% 52.3% 64.3% 145.8% 72.7% 70.8% 65.3% 137.8% 77.5% 52.2% 70.7% 74.5% 98.0% 96.7% 95.8% 103.8% 102.1% 102.8% 85.5% 94.9% 102.3% 103.8% 85.2% 91.5% 100.9% 102.7% 103.1% 33.0% 103.6% 32.7% 104.8% 83.0%
Koszty i Wydatki (mln) 39 58 47 49 329 107 119 108 78 255 44 78 195 -108 43 41 78 63 60 78 55 119 44 43 41 41 41 43 56 64 41 43 220 70 47 58 53 128 58 68 72 129
EBIT (mln) -6 77 44 17 -146 26 17 -17 -1 34 2 31 -153 21 12 6 72 28 -251 -10 2 128 7 -12 -16 -15 7 -6 61 17 46 10 697 37 61 53 43 63 54 33 33 24
EBIT Δ kw/kw 95.9% 196.2% 158.8% 200.0% 14500.0% 23.5% 750.0% 154.8% 99.3% 61.9% 83.3% 416.7% 312.5% 25.0% 104.8% 160.0% 3500.0% 78.1% 14300000000.0% 1800000000.0% 112.5% 953.3% 0.0% 100.0% 1600000000.0% 26300000000.0% 84.8% 160.0% 91.2% 54.1% 24.6% 81.1% 1520.9% 41.3% 13.0% 60.6% 3400000000.0% 0.0% 0.0% 0.0% 94.1% 45.5%
EBIT (%) <span style="color:red">-12.50%</span> 81.9% 56.4% 28.8% <span style="color:red">-72.64%</span> 17.3% 12.4% <span style="color:red">-18.89%</span> <span style="color:red">-1.30%</span> 11.7% 4.4% 27.9% <span style="color:red">-364.29%</span> 35.6% 21.8% 12.5% 48.0% 31.1% <span style="color:red">-313.75%</span> <span style="color:red">-14.93%</span> 3.4% 51.8% 14.0% <span style="color:red">-40.00%</span> <span style="color:red">-66.67%</span> <span style="color:red">-57.69%</span> 14.9% <span style="color:red">-16.67%</span> 52.1% 21.5% 52.3% 18.9% 76.0% 34.9% 57.0% 48.2% 44.8% 33.0% 48.2% 32.7% 31.4% 15.7%
Przychody fiansowe (mln) 6 -19 1 1 0 1 -1 0 1 2 1 1 1 1 0 0 2 -2 0 0 0 0 1 0 0 4 0 0 0 0 0 0 1 5 3 4 5 26 15 10 10 11
Koszty finansowe (mln) 33 20 28 25 25 23 25 18 21 32 22 24 21 18 28 20 21 22 43 20 18 -2 15 15 16 34 5 4 4 4 2 6 10 11 15 17 18 16 16 19 20 20
Amortyzacja (mln) 28 28 26 27 175 22 22 34 22 27 20 19 172 -134 18 18 18 19 19 19 19 19 19 19 17 16 16 16 15 15 15 15 15 15 15 16 16 17 17 20 22 22
EBITDA (mln) 28 74 71 36 29 40 40 18 21 71 22 52 20 24 30 25 92 45 -232 9 21 125 27 6 1 9 17 16 73 33 54 15 730 62 83 69 69 80 79 53 66 76
EBITDA(%) 58.3% 78.7% 91.0% 61.0% 14.4% 26.7% 29.2% 20.0% 27.3% 24.4% 48.9% 46.8% 47.6% 40.7% 54.5% 52.1% 61.3% 50.0% <span style="color:red">-290.00%</span> 13.4% 36.2% 50.6% 54.0% 20.0% 4.2% 34.6% 36.2% 44.4% 62.4% 41.8% 61.4% 28.3% 79.6% 58.5% 77.6% 62.7% 71.9% 41.9% 70.5% 52.5% 62.9% 49.7%
NOPLAT (mln) -33 26 17 -7 -171 -3 -7 -34 -22 12 -20 9 -173 6 -16 -13 53 4 -294 -30 -16 108 -7 -28 -32 -41 -4 -6 54 14 37 -6 705 36 52 36 35 77 46 30 24 34
Podatek (mln) -4 6 2 -1 -11 -24 -5 -7 0 1 1 1 1 1 -3 1 7 3 -7 -1 -1 10 2 -1 1 1 -5 5 -3 1 9 6 -8 1 9 17 10 -77 5 -2 -38 1
Zysk Netto (mln) -29 20 15 -7 -160 -4 -3 -27 -22 10 -20 8 -173 4 -13 -14 46 2 -288 -29 -16 98 -7 -27 -32 -42 -4 -6 54 13 28 -12 705 36 52 19 35 77 49 32 64 36
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 451.7% <span style="color:red">-120.00%</span> <span style="color:red">-120.00%</span> 285.7% <span style="color:red">-86.25%</span> <span style="color:red">-350.00%</span> 566.7% <span style="color:red">-129.63%</span> 686.4% <span style="color:red">-60.00%</span> <span style="color:red">-35.00%</span> <span style="color:red">-275.00%</span> <span style="color:red">-126.59%</span> <span style="color:red">-50.00%</span> 2115.4% 107.1% <span style="color:red">-134.78%</span> 4800.0% <span style="color:red">-97.57%</span> <span style="color:red">-6.90%</span> 100.0% <span style="color:red">-142.86%</span> <span style="color:red">-42.86%</span> <span style="color:red">-77.78%</span> <span style="color:red">-268.75%</span> <span style="color:red">-130.95%</span> <span style="color:red">-800.00%</span> 100.0% 1205.6% 176.9% 85.7% <span style="color:red">-258.33%</span> <span style="color:red">-95.04%</span> 113.9% <span style="color:red">-5.77%</span> 68.4% 82.9% <span style="color:red">-53.25%</span>
Zysk netto (%) <span style="color:red">-60.42%</span> 21.3% 19.2% <span style="color:red">-11.86%</span> <span style="color:red">-79.60%</span> <span style="color:red">-2.67%</span> <span style="color:red">-2.19%</span> <span style="color:red">-30.00%</span> <span style="color:red">-28.57%</span> 3.4% <span style="color:red">-44.44%</span> 7.2% <span style="color:red">-411.90%</span> 6.8% <span style="color:red">-23.64%</span> <span style="color:red">-29.17%</span> 30.7% 2.2% <span style="color:red">-360.00%</span> <span style="color:red">-43.28%</span> <span style="color:red">-27.59%</span> 39.7% <span style="color:red">-14.00%</span> <span style="color:red">-90.00%</span> <span style="color:red">-133.33%</span> <span style="color:red">-161.54%</span> <span style="color:red">-8.51%</span> <span style="color:red">-16.67%</span> 46.2% 16.5% 31.8% <span style="color:red">-22.64%</span> 76.9% 34.0% 48.6% 17.3% 36.5% 40.3% 43.8% 31.7% 61.0% 23.5%
EPS -0.87 0.6 0.44 -0.21 -4.79 -0.12 -0.0899 -0.81 -0.66 0.3 -0.6 0.24 -5.19 0.12 -0.39 -0.42 1.38 0.0599 -8.61 -0.87 -0.48 2.93 -0.21 -0.8 -0.92 -1.23 -0.11 -0.16 1.41 0.35 0.67 -0.27 15.86 0.81 1.17 0.43 0.83 1.8 1.14 0.76 1.54 0.87
EPS (rozwodnione) -0.86 0.6 0.44 -0.21 -4.79 -0.12 -0.0899 -0.8 -0.66 0.3 -0.6 0.24 -5.18 0.12 -0.38 -0.41 1.38 0.0599 -8.54 -0.87 -0.48 2.93 -0.21 -0.79 -0.92 -1.23 -0.11 -0.16 1.27 0.29 0.67 -0.27 15.86 0.81 1.17 0.43 0.83 1.8 1.14 0.76 1.54 0.87
Ilośc akcji (mln) 33 33 33 33 33 33 33 33 33 33 33 33 33 33 33 33 33 33 33 33 33 33 33 34 35 34 37 38 38 38 42 44 44 44 44 44 44 44 43 42 42 41
Ważona ilośc akcji (mln) 34 33 34 33 33 33 33 34 33 33 33 33 33 33 34 34 33 33 34 33 33 33 34 34 35 34 37 38 45 45 42 44 44 44 44 44 44 44 43 42 42 41
Waluta SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK SEK