B2Gold Corp.

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
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) 122 139 137 139 139 144 165 193 181 146 164 154 174 344 285 324 272 302 267 311 314 380 442 487 480 362 363 511 526 366 382 393 592 474 471 478 526 461 492 448 500 532
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 13.5% 3.9% 20.7% 38.6% 30.3% 1.4% -0.29% -20.17% -3.97% 135.4% 73.3% 110.1% 56.4% -12.38% -6.18% -4.04% 15.3% 26.1% 65.4% 56.8% 52.9% -4.73% -17.86% 4.9% 9.7% 0.9% 5.2% -23.16% 12.6% 29.5% 23.3% 21.7% -11.20% -2.56% 4.6% -6.21% -5.01% 15.3%
Marża brutto 15.4% 16.8% 14.4% 16.4% 15.3% 29.4% 32.9% 36.8% 23.4% 25.3% 20.0% 24.2% 24.8% 34.7% 31.5% 27.3% 24.6% 29.3% 36.4% 42.6% 40.9% 50.6% 53.9% 55.8% 53.4% 43.4% 35.3% 46.0% 47.1% 38.2% 30.9% 21.9% 44.0% 45.1% 40.4% 35.7% 40.1% 39.9% 43.3% 30.1% 53.6% 44.7%
Koszty i Wydatki (mln) 137 132 134 130 132 117 125 136 166 121 151 131 156 244 213 257 238 236 187 196 209 206 224 230 246 221 254 294 307 248 280 325 363 286 312 327 343 307 462 1,010 371 323
EBIT (mln) -473 6 3 1 -106 28 35 48 15 25 19 21 21 83 75 68 -7 68 79 116 240 179 211 427 235 150 109 218 237 118 27 73 106 176 159 28 183 155 31 -562 128 209
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -77.58% 399.9% 1159.6% 6840.0% 114.3% -9.68% -44.78% -55.62% 35.9% 228.4% 288.0% 218.0% -132.27% -18.26% 5.3% 71.1% 3701.8% 162.9% 167.5% 269.2% -1.88% -16.30% -48.64% -48.83% 1.0% -21.36% -75.02% -66.65% -55.30% 49.0% 486.7% -62.22% 72.2% -12.10% -80.64% -2142.59% -29.73% 35.1%
EBIT (%) -386.50% 4.1% 2.0% 0.5% -76.30% 19.5% 21.3% 24.8% 8.4% 17.4% 11.8% 13.8% 11.9% 24.3% 26.4% 20.9% -2.45% 22.6% 29.6% 37.2% 76.4% 47.2% 47.8% 87.6% 49.0% 41.5% 29.9% 42.8% 45.1% 32.3% 7.1% 18.6% 17.9% 37.1% 33.8% 5.8% 34.7% 33.5% 6.3% -125.42% 25.7% 39.2%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 3 3 4 6 6 4 3 5 8 4 3 3
Koszty finansowe (mln) 1 2 8 3 3 3 3 2 2 2 3 2 5 8 8 8 7 8 7 7 5 5 5 3 3 3 3 3 3 3 3 3 3 3 3 3 5 10 7 7 11 6
Amortyzacja (mln) 30 33 35 36 41 -8 39 44 55 36 45 38 42 81 56 -2 41 61 57 66 68 71 76 77 78 67 77 111 122 78 81 89 131 97 96 100 112 90 95 88 91 0
EBITDA (mln) -430 40 20 35 -78 40 31 91 89 39 70 65 71 178 129 149 35 133 137 177 310 251 292 504 321 221 190 330 355 222 185 134 368 277 253 138 57 227 124 -477 209 138
EBITDA(%) 6.2% 30.0% 21.4% 41.4% 6.0% 13.9% 25.0% 47.6% 11.3% 31.9% 37.1% 43.8% 11.2% 56.1% 45.2% 20.2% 12.7% 44.2% 51.1% 58.0% 33.7% 66.0% 48.8% 71.0% 50.8% 58.8% 52.7% 65.2% 65.5% 56.2% 28.5% 42.6% 39.9% 62.2% 35.8% 54.6% 56.0% 54.8% 25.2% -106.35% 41.8% 26.0%
NOPLAT (mln) -461 6 -23 -4 -121 2 -11 45 33 0 19 25 24 88 71 61 -28 66 68 104 237 160 211 424 240 155 115 221 235 143 106 47 236 177 159 41 -60 130 24 -572 108 133
Podatek (mln) -104 -1 -1 9 -6 -4 1 9 24 5 -0 13 -10 31 50 45 22 39 23 54 58 77 73 147 65 56 42 86 82 52 65 68 59 75 68 75 63 82 59 59 118 70
Zysk Netto (mln) -356 6 -21 -15 -120 8 -10 35 6 -5 21 11 30 56 21 11 -59 22 38 56 177 72 124 263 168 92 68 123 137 81 38 -21 158 86 80 -43 -116 40 -24 -634 -12 58
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -66.27% 32.8% -51.24% 331.6% 105.2% -166.12% 303.6% -67.23% 380.3% 1127.1% -1.06% -7.38% -297.29% -60.53% 82.2% 426.2% 401.0% 224.2% 228.3% 371.4% -5.05% 26.7% -44.99% -53.17% -18.71% -11.83% -44.78% -117.25% 15.2% 6.5% 112.7% 102.8% -173.76% -53.76% -129.85% 1371.5% -89.79% 44.9%
Zysk netto (%) -290.49% 4.5% -15.52% -10.83% -86.28% 5.8% -6.27% 18.1% 3.4% -3.76% 12.8% 7.4% 17.2% 16.4% 7.3% 3.3% -21.66% 7.4% 14.2% 17.9% 56.6% 19.0% 28.2% 54.0% 35.1% 25.3% 18.9% 24.1% 26.0% 22.1% 9.9% -5.41% 26.6% 18.2% 17.1% -9.01% -22.12% 8.6% -4.87% -141.39% -2.38% 10.8%
EPS -0.39 0.01 -0.023 -0.0163 -0.13 0.01 -0.0111 0.04 0.01 -0.0057 0.02 0.01 0.03 0.06 0.02 0.01 -0.0595 0.02 0.04 0.05 0.17 0.07 0.12 0.25 0.16 0.09 0.07 0.12 0.15 0.0764 0.0356 -0.02 0.15 0.0799 0.0651 -0.0332 -0.0894 0.03 -0.0184 -0.48 -0.009 0.0437
EPS (rozwodnione) -0.39 0.0063 -0.023 -0.0163 -0.13 0.01 -0.0111 0.04 0.006 -0.0057 0.02 0.01 0.03 0.04 0.02 0.01 -0.0595 0.02 0.04 0.05 0.17 0.07 0.12 0.25 0.16 0.09 0.06 0.12 0.14 0.076 0.0354 -0.02 0.15 0.0796 0.0648 -0.0332 -0.0894 0.03 -0.0184 -0.48 -0.009 0.0391
Ilośc akcji (mln) 906 918 923 924 924 927 930 948 961 970 977 979 980 982 985 989 991 1,001 1,008 1,019 1,027 1,035 1,041 1,047 1,051 1,052 1,053 1,055 1,055 1,057 1,061 1,064 1,074 1,075 1,252 1,297 1,301 1,303 1,307 1,311 1,314 1,318
Ważona ilośc akcji (mln) 915 986 923 924 924 931 930 971 1,044 970 1,058 1,058 994 1,064 1,064 999 991 1,015 1,016 1,031 1,039 1,048 1,058 1,064 1,065 1,062 1,064 1,061 1,061 1,062 1,068 1,064 1,074 1,081 1,258 1,297 1,301 1,308 1,307 1,311 1,314 1,469
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