American Realty Investors, Inc.
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 |
21 |
22 |
23 |
24 |
25 |
26 |
27 |
28 |
29 |
30 |
31 |
32 |
33 |
34 |
35 |
36 |
37 |
38 |
39 |
40 |
41 |
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 |
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 |
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 |
Przychód (mln) |
21 |
23 |
24 |
28 |
29 |
29 |
31 |
30 |
30 |
32 |
32 |
32 |
31 |
31 |
32 |
33 |
25 |
12 |
12 |
12 |
12 |
12 |
12 |
11 |
19 |
12 |
11 |
10 |
9 |
8 |
8 |
8 |
13 |
12 |
12 |
13 |
14 |
12 |
12 |
12 |
12 |
12 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
35.2% |
26.1% |
27.2% |
8.1% |
2.0% |
9.0% |
2.4% |
5.8% |
4.9% |
-2.32% |
0.1% |
5.0% |
-19.83% |
-61.62% |
-62.54% |
-64.25% |
-50.69% |
-0.09% |
0.9% |
-4.10% |
56.8% |
-0.76% |
-7.06% |
-8.37% |
-55.18% |
-34.16% |
-26.79% |
-20.73% |
54.5% |
50.1% |
50.6% |
50.6% |
5.5% |
1.8% |
-3.81% |
-7.34% |
-14.29% |
0.9% |
Marża brutto |
46.6% |
49.6% |
53.4% |
47.9% |
42.9% |
47.9% |
50.7% |
47.9% |
42.9% |
48.9% |
51.2% |
51.6% |
45.2% |
53.6% |
50.8% |
52.3% |
45.0% |
49.7% |
38.2% |
50.7% |
47.0% |
47.1% |
51.4% |
44.2% |
69.5% |
50.7% |
54.4% |
46.5% |
49.4% |
48.3% |
53.1% |
43.5% |
56.4% |
47.8% |
42.6% |
40.6% |
-4.30% |
-0.92% |
2.3% |
39.8% |
43.4% |
50.2% |
Koszty i Wydatki (mln) |
25 |
21 |
20 |
26 |
25 |
26 |
26 |
26 |
27 |
27 |
27 |
26 |
28 |
26 |
28 |
28 |
25 |
14 |
16 |
14 |
16 |
16 |
13 |
14 |
15 |
15 |
20 |
16 |
12 |
12 |
11 |
12 |
12 |
15 |
16 |
7 |
16 |
13 |
13 |
14 |
14 |
13 |
EBIT (mln) |
-3 |
2 |
4 |
2 |
-2 |
3 |
5 |
4 |
3 |
4 |
5 |
5 |
3 |
5 |
4 |
5 |
0 |
-2 |
-4 |
-2 |
-3 |
-4 |
-1 |
-2 |
4 |
-3 |
-9 |
-5 |
-4 |
7 |
8 |
470 |
9 |
11 |
-4 |
-4 |
-2 |
-2 |
-1 |
-2 |
-2 |
-1 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-52.79% |
66.1% |
20.0% |
82.0% |
277.4% |
34.7% |
4.5% |
42.6% |
-6.01% |
9.9% |
-25.08% |
-3.70% |
-94.85% |
-135.28% |
-221.01% |
-135.82% |
-2550.00% |
156.5% |
-70.23% |
23.4% |
214.8% |
-32.54% |
573.1% |
124.4% |
-193.37% |
349.2% |
196.2% |
9202.9% |
341.4% |
44.8% |
-145.76% |
-100.88% |
-124.69% |
-114.00% |
-66.91% |
-49.90% |
-18.58% |
-46.41% |
EBIT (%) |
-16.13% |
8.6% |
15.9% |
7.5% |
-5.63% |
11.4% |
15.0% |
12.6% |
9.8% |
14.1% |
15.3% |
17.0% |
8.8% |
15.8% |
11.4% |
15.6% |
0.6% |
-14.54% |
-36.97% |
-15.62% |
-27.98% |
-37.34% |
-10.91% |
-20.11% |
20.5% |
-25.38% |
-79.00% |
-49.25% |
-42.69% |
96.1% |
103.8% |
5655.0% |
66.7% |
92.7% |
-31.53% |
-32.88% |
-15.60% |
-12.75% |
-10.85% |
-17.77% |
-14.82% |
-6.77% |
Przychody fiansowe (mln) |
5 |
5 |
5 |
4 |
3 |
5 |
5 |
6 |
5 |
5 |
5 |
4 |
5 |
5 |
5 |
6 |
6 |
6 |
7 |
7 |
6 |
6 |
5 |
5 |
7 |
6 |
6 |
6 |
6 |
7 |
9 |
9 |
10 |
12 |
8 |
9 |
2 |
6 |
5 |
6 |
4 |
4 |
Koszty finansowe (mln) |
9 |
9 |
10 |
13 |
13 |
14 |
14 |
15 |
16 |
17 |
17 |
16 |
16 |
16 |
16 |
17 |
17 |
10 |
9 |
10 |
10 |
10 |
9 |
8 |
9 |
8 |
8 |
7 |
7 |
6 |
6 |
6 |
7 |
6 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
Amortyzacja (mln) |
5 |
5 |
5 |
7 |
5 |
5 |
5 |
6 |
7 |
6 |
6 |
6 |
7 |
6 |
7 |
7 |
3 |
3 |
3 |
6 |
3 |
4 |
4 |
4 |
6 |
3 |
3 |
3 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
4 |
3 |
3 |
3 |
3 |
3 |
EBITDA (mln) |
5 |
17 |
17 |
15 |
17 |
3 |
9 |
10 |
15 |
11 |
-6 |
16 |
-7 |
11 |
-6 |
-5 |
140 |
1 |
-1 |
7 |
-0 |
6 |
10 |
10 |
14 |
10 |
-30 |
8 |
-1 |
11 |
12 |
216 |
4 |
0 |
6 |
1 |
2 |
2 |
7 |
-16 |
4 |
-0 |
EBITDA(%) |
23.2% |
58.9% |
56.5% |
39.8% |
31.6% |
48.7% |
52.9% |
53.0% |
52.0% |
53.7% |
51.7% |
51.1% |
54.1% |
60.0% |
72.2% |
110.0% |
42.2% |
85.5% |
74.9% |
80.5% |
64.8% |
47.4% |
79.3% |
84.4% |
79.4% |
84.0% |
47.0% |
80.5% |
92.1% |
137.3% |
142.5% |
5691.6% |
88.1% |
124.8% |
63.4% |
-6.43% |
13.1% |
13.9% |
15.8% |
-139.72% |
37.2% |
-3.23% |
NOPLAT (mln) |
-9 |
3 |
2 |
-6 |
-2 |
-4 |
3 |
-5 |
3 |
-6 |
-11 |
10 |
-1 |
-0 |
6 |
23 |
155 |
-6 |
-4 |
-9 |
-2 |
5 |
-3 |
10 |
0 |
23 |
-36 |
26 |
-8 |
15 |
20 |
466 |
73 |
5 |
0 |
-2 |
-4 |
3 |
2 |
-22 |
-0 |
-5 |
Podatek (mln) |
-15 |
-0 |
0 |
-0 |
1 |
-0 |
1 |
0 |
0 |
18 |
-0 |
1 |
0 |
18 |
0 |
1 |
0 |
12 |
-1 |
-2 |
-6 |
0 |
0 |
0 |
-0 |
0 |
-2 |
1 |
0 |
0 |
0 |
82 |
16 |
1 |
0 |
-1 |
-1 |
0 |
1 |
-5 |
-0 |
-1 |
Zysk Netto (mln) |
27 |
3 |
1 |
-5 |
-1 |
-3 |
2 |
-4 |
1 |
-6 |
-11 |
9 |
-1 |
-1 |
6 |
20 |
148 |
-6 |
-3 |
-8 |
1 |
3 |
-2 |
8 |
0 |
18 |
-27 |
19 |
-7 |
11 |
16 |
302 |
43 |
4 |
0 |
-1 |
-2 |
2 |
1 |
-0 |
-0 |
-3 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-104.88% |
-208.64% |
173.1% |
-27.29% |
212.0% |
78.3% |
-547.00% |
342.1% |
-181.19% |
-88.45% |
151.7% |
121.5% |
12562.3% |
831.4% |
-149.35% |
-137.62% |
-99.64% |
147.9% |
-16.99% |
205.5% |
-25.09% |
513.3% |
1085.1% |
143.0% |
-1788.34% |
-37.38% |
159.7% |
1457.3% |
738.4% |
-62.71% |
-99.23% |
-100.34% |
-104.89% |
-58.50% |
833.6% |
-57.18% |
-92.42% |
-269.33% |
Zysk netto (%) |
124.8% |
12.7% |
3.7% |
-18.55% |
-4.51% |
-10.97% |
7.9% |
-12.49% |
4.9% |
-17.96% |
-34.47% |
28.6% |
-3.83% |
-2.12% |
17.8% |
60.2% |
595.1% |
-51.53% |
-23.46% |
-63.39% |
4.4% |
24.7% |
-19.30% |
69.7% |
2.1% |
152.8% |
-246.13% |
185.0% |
-78.99% |
145.3% |
200.7% |
3633.7% |
326.4% |
36.1% |
1.0% |
-8.28% |
-15.11% |
14.7% |
9.9% |
-3.83% |
-1.34% |
-24.69% |
EPS |
1.93 |
0.17 |
0.06 |
-0.33 |
-0.086 |
-0.21 |
0.16 |
-0.24 |
0.11 |
-0.37 |
-0.7 |
0.59 |
-0.0765 |
-0.0414 |
0.35 |
1.3 |
9.26 |
-0.38 |
-0.18 |
-0.47 |
0.034 |
0.18 |
-0.14 |
0.5 |
0.03 |
1.12 |
-1.69 |
1.2 |
-0.42 |
0.7 |
1.01 |
18.72 |
2.63 |
0.26 |
0.0077 |
-0.0642 |
-0.13 |
0.11 |
0.0722 |
-0.0275 |
-0.01 |
0.18 |
EPS (rozwodnione) |
1.56 |
0.17 |
0.05 |
-0.33 |
-0.0841 |
-0.21 |
0.16 |
-0.24 |
0.11 |
-0.37 |
-0.7 |
0.59 |
-0.0745 |
-0.0414 |
0.34 |
1.21 |
9.26 |
-0.38 |
-0.17 |
-0.47 |
0.034 |
0.18 |
-0.14 |
0.5 |
0.03 |
1.12 |
-1.69 |
1.2 |
-0.42 |
0.7 |
1.01 |
18.72 |
2.63 |
0.26 |
0.0077 |
-0.0642 |
-0.13 |
0.11 |
0.0722 |
-0.0275 |
-0.01 |
0.18 |
Ilośc akcji (mln) |
14 |
14 |
15 |
16 |
15 |
15 |
16 |
15 |
16 |
15 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
15 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
17 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
Ważona ilośc akcji (mln) |
17 |
17 |
18 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
17 |
17 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
17 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
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 |