Bravura Solutions Limited

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 44 45 46 47 48 49 50 51 52 53 54 55
Rok finansowy 2006 2006 2007 2007 2008 2008 2008 2008 2009 2009 2009 2009 2009 2010 2010 2010 2010 2010 2011 2011 2011 2011 2011 2012 2012 2012 2012 2012 2013 2013 2013 2014 2014 2015 2015 2016 2016 2016 2016 2017 2017 2018 2018 2019 2019 2020 2020 2021 2021 2022 2022 2023 2023 2024 2024 2025
Kwartał Q2 Q4 Q2 Q4 Q2 Q2 Q3 Q4 Q1 Q2 Q2 Q3 Q4 Q1 Q2 Q2 Q3 Q4 Q1 Q2 Q2 Q3 Q4 Q1 Q2 Q2 Q3 Q4 Q1 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q2 Q3 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2
Data 2005-12-30 2006-06-30 2006-12-30 2007-06-30 2007-12-30 2008-01-31 2008-03-31 2008-06-30 2008-09-30 2008-12-30 2009-01-31 2009-03-31 2009-06-30 2009-09-30 2009-12-30 2010-01-31 2010-03-31 2010-06-30 2010-09-30 2010-12-30 2011-01-31 2011-03-31 2011-06-30 2011-09-30 2011-12-30 2012-01-31 2012-03-31 2012-06-30 2012-09-30 2012-12-30 2013-06-30 2013-12-30 2014-06-30 2014-12-30 2015-06-30 2015-12-31 2016-01-31 2016-03-31 2016-06-30 2016-12-31 2017-06-30 2017-12-31 2018-06-30 2018-12-31 2019-06-30 2019-12-31 2020-06-30 2020-12-31 2021-06-30 2021-12-31 2022-06-30 2022-12-31 2023-06-30 2023-12-31 2024-06-30 2024-12-31
Przychód (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 64 60 71 71 76 76 95 95 0 90 93 98 103 119 127 130 133 139 114 128 132 134 117 131 127 122 130
Przychód Δ kw/kw 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% 0.0% 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% inf% inf% inf% inf% 18.5% 25.9% 33.0% 33.0% -100.00% 18.2% -1.38% 3.8% inf% 31.9% 36.3% 32.4% 29.7% 17.2% -10.18% -1.85% -1.33% -3.77% 2.5% 2.3% -3.53% -8.77% 10.7%
Marża brutto 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% 0.0% 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% 45.1% 47.8% 31.9% 31.9% 26.7% 26.7% 27.6% 27.6% 0.0% 26.0% 32.9% 27.4% 31.7% 30.1% 33.3% 28.1% 25.5% 28.2% 18.2% 30.9% 24.4% 20.3% 2.4% 6.6% 12.6% 18.9% 30.8%
Koszty i Wydatki (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 63 57 75 75 117 117 87 87 0 92 84 88 89 102 107 109 112 111 104 97 113 115 130 142 126 110 99
EBIT (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 1 6 5 5 2 2 8 8 0 6 14 10 15 17 21 21 21 28 10 31 19 19 -13 -12 1 12 31
EBIT Δ kw/kw 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% 0.0% 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% inf% inf% inf% inf% 50.1% -63.78% 63.2% 63.2% -100.00% 211.0% 69.4% 21.7% inf% 172.1% 47.2% 108.3% 46.8% 66.7% -51.59% 45.2% -13.06% -32.50% -228.44% -137.58% -95.34% -39.08% 341.4%
EBIT (%) 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% 0.0% 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% 5.5% 9.1% 7.2% 7.2% 2.6% 2.6% 8.8% 8.8% 0.0% 6.9% 15.2% 10.4% 14.2% 14.2% 16.4% 16.3% 16.1% 20.2% 8.8% 24.1% 14.2% 14.2% -11.06% -8.86% 0.7% 9.5% 24.1%
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 1 0 1 1 2 2 6 6 0 5 4 0 0 0 0 0 1 0 0 0 0 0 0 0 1 1 0
Koszty finansowe (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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 0
Amortyzacja (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 8 7 7 7 7 7 4 4 0 4 4 4 5 4 4 5 9 10 10 11 11 11 11 16 8 7 5
EBITDA (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 8 13 4 4 -34 -34 12 12 0 10 18 14 19 21 25 26 31 38 20 42 30 30 -2 4 9 19 26
EBITDA(%) 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% 0.0% 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% 16.5% 21.3% 5.0% 5.0% -44.62% -44.62% 13.2% 13.2% 0.0% 11.6% 19.5% 14.7% 18.7% 17.7% 19.5% 20.2% 23.1% 27.5% 17.9% 32.6% 22.8% 22.7% -1.81% 3.1% 7.1% 15.5% 19.7%
NOPLAT (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 0 2 -5 -5 -43 -43 2 2 0 -7 6 11 14 17 20 22 22 26 11 29 17 17 -192 -90 1 13 74
Podatek (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 1 0 0 0 2 2 1 1 0 1 0 2 0 4 4 5 2 5 2 3 2 2 -1 -0 2 2 13
Zysk Netto (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 -1 2 -5 -5 -45 -45 1 1 0 -8 5 9 14 13 16 16 20 20 9 26 15 15 -191 -90 -2 10 61
Zysk netto Δ kw/kw 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% 0.0% 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% -inf% inf% -inf% -inf% 7918.4% -2083.27% 121.4% 121.4% -100.00% -83.15% 410.0% 732.2% inf% 269.8% 197.8% 84.2% 38.9% 58.9% -44.75% 55.0% -22.76% -27.94% -2216.27% -451.68% -110.87% -28.79% 132.1%
Zysk netto (%) 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% 0.0% 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% 1.4% 3.7% -7.06% -7.06% -58.83% -58.83% 1.1% 1.1% 0.0% -8.38% 5.9% 9.1% 13.8% 10.8% 12.8% 12.7% 14.8% 14.6% 7.9% 20.0% 11.6% 11.0% -162.59% -68.68% -1.31% 8.6% 47.1%
EPS 0.016 0.016 0.021 0.021 0.0055 0.0 0.0 0.0 0.0 0.0058 0.0 0.0 0.0 0.0 -0.0169 0.0 0.0 0.0 0.0 -0.0162 0.0 0.0 0.0 0.0 0.0043 0.0 0.0 0.0 0.0 -0.0002000000000000001 0.0008 -0.0112 -0.0112 -0.31 -0.31 0.0067 0.0067 0.0 -0.066 0.03 0.0477 0.066 0.0597 0.075 0.0596 0.0655 0.0672 0.0295 0.0832 0.0497 0.0476 -0.62 -0.2 -0.0037 0.0233 0.14
EPS (rozwodnione) 0.016 0.016 0.021 0.021 0.0055 0.0 0.0 0.0 0.0 0.0058 0.0 0.0 0.0 0.0 -0.0169 0.0 0.0 0.0 0.0 -0.0162 0.0 0.0 0.0 0.0 0.0043 0.0 0.0 0.0 0.0 -0.0002000000000000001 0.0008 -0.0112 -0.0112 -0.31 -0.31 0.0067 0.0067 0.0 -0.066 0.03 0.0477 0.0664 0.0592 0.0754 0.0588 0.0647 0.0662 0.0294 0.0825 0.0493 0.0473 -0.62 -0.2 -0.0037 0.023 0.14
Ilośc akcji (mln) 448 448 448 448 448 448 448 448 448 448 448 448 448 448 448 448 448 448 448 648 648 648 648 648 634 639 639 639 639 2,848 2,848 448 448 144 144 160 160 448 114 183 188 216 214 218 277 302 303 305 307 307 308 308 448 448 448 448
Ważona ilośc akcji (mln) 448 448 448 448 448 448 448 448 448 448 448 448 448 448 448 448 448 448 448 648 648 648 648 648 639 639 639 639 639 2,832 2,832 448 448 144 144 160 160 448 114 183 188 214 216 216 280 306 307 307 310 310 310 308 448 448 453 448
Waluta AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD