Catapult Group International 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
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 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 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 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
Data 2014-03-31 2014-06-30 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 2021-06-30 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) 0 0 0 3 3 0 3 4 5 0 12 15 18 0 16 19 22 0 21 43 26 52 26 51 27 50 25 22 25 50 27 54 30 32 31 32 37 39 37 77 43 42 47 47
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% inf% 0.0% inf% 54.2% 51.7% 0.0% 339.9% 250.0% 250.2% 0.0% 31.0% 26.3% 23.2% 0.0% 32.5% 123.9% 18.1% inf% 19.6% 17.9% 2.3% -4.48% -2.05% -57.44% -6.81% -0.40% 8.1% 152.3% 20.5% -34.80% 15.5% -41.21% 24.1% 19.1% 17.3% 140.1% 16.1% 8.1% 28.6% -38.90%
Marża brutto 0.0% 0.0% 0.0% 83.3% 18.6% 0.0% 83.3% 85.3% 24.4% 0.0% 27.8% 76.6% 22.3% 0.0% 15.5% 75.8% 30.8% 0.0% 20.5% 3.3% 31.5% 15.3% 27.1% 6.9% 30.9% 12.6% 73.7% 20.4% 9.0% 1.4% -2.26% -42.06% -6.26% -6.26% 23.7% 23.7% 26.8% 26.8% 27.0% 3.0% 31.1% 31.1% 33.7% 33.7%
Koszty i Wydatki (mln) 0 0 0 1 4 0 1 2 8 0 3 6 22 0 5 7 24 0 8 52 28 56 10 56 29 55 9 10 13 65 13 86 47 50 37 38 42 44 42 88 47 45 51 50
EBIT (mln) 0 0 0 -1 -1 0 -1 -2 -3 0 -3 -3 -4 0 -6 -4 -2 0 -5 -9 -2 -4 -2 -5 -2 -5 -2 -3 -8 -15 -15 -31 -17 -19 -6 -6 -6 -6 -5 -11 -3 -3 -3 -3
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -inf% 0.0% -inf% 102.2% 148.5% 0.0% 129.1% 36.6% 44.5% 0.0% 107.5% 16.1% -52.41% 0.0% -19.65% 141.3% -7.14% -inf% -49.01% -49.03% 45.0% 32.9% -0.11% -41.10% 222.1% 222.0% 549.5% 993.6% 119.0% 24.1% -59.08% -79.26% -66.30% -67.66% -16.73% 70.7% -41.73% -45.75% -35.42% -69.35%
EBIT (%) 0.0% 0.0% 0.0% -43.53% -31.66% 0.0% -43.53% -57.06% -51.87% 0.0% -22.67% -22.27% -21.40% 0.0% -35.91% -20.46% -8.27% 0.0% -21.78% -22.04% -6.50% -6.76% -9.28% -9.53% -9.21% -9.41% -9.47% -13.19% -31.84% -30.41% -56.90% -57.15% -57.87% -57.87% -20.16% -20.16% -15.71% -15.71% -14.32% -14.34% -7.89% -7.89% -7.19% -7.19%
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 0 0 0 0 0 0 0 1 0 0 0 0 0 0 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 2 0 2 0 0 0 2
Amortyzacja (mln) 0 0 0 0 0 0 0 0 0 0 2 2 1 0 3 4 2 4 5 8 2 9 5 10 3 11 5 0 7 10 4 15 7 8 4 3 9 9 5 18 10 9 6 4
EBITDA (mln) 0 0 0 -1 -1 0 -1 -2 -2 0 -1 -1 -3 0 -3 -1 0 0 -1 -1 1 5 3 5 1 7 3 1 -3 -5 -15 -16 -10 -11 -2 -3 3 3 -0 7 6 6 3 1
EBITDA(%) 0.0% 0.0% 0.0% -40.60% -27.12% 0.0% -40.60% -39.13% -47.20% 0.0% -5.49% -6.63% -18.07% 0.0% -15.48% -2.66% 1.7% 0.0% -2.98% -3.24% 2.9% 10.3% 10.9% 10.7% 2.6% 13.1% 13.7% 6.8% -10.83% -9.40% -55.07% -30.07% -33.88% -33.88% -6.03% -10.61% 8.7% 8.7% -0.90% 9.7% 14.5% 14.5% 7.2% 2.7%
NOPLAT (mln) 0 0 0 -2 -1 0 -2 -2 -3 0 -3 -4 -4 0 -6 -4 -2 0 -5 -9 -2 -3 -2 -5 -2 -4 -2 -3 -7 -15 -16 -31 -17 -18 -6 -6 -6 -6 -6 -12 -5 -5 -4 -4
Podatek (mln) 0 0 0 -0 0 0 -0 -1 1 0 0 -0 0 0 1 0 0 0 0 0 0 0 0 0 0 -1 -0 0 0 -0 1 -2 0 0 0 0 0 0 0 1 0 0 3 3
Zysk Netto (mln) 0 0 0 -1 -1 0 -1 -1 -2 0 -3 -3 -4 0 -7 -4 -2 0 -5 -9 -2 -3 -2 -5 -2 -3 -2 -3 -7 -14 -15 -29 -16 -18 -6 -7 -6 -7 -6 -13 -6 -5 -1 -1
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -inf% 0.0% -inf% 36.2% 94.2% 0.0% 147.7% 131.3% 152.6% 0.0% 164.0% 27.8% -60.36% 0.0% -34.34% 113.2% 1.8% -inf% -47.91% -48.41% -6.72% -12.86% -20.39% -38.36% 363.2% 394.6% 664.3% 896.7% 128.0% 23.4% -55.81% -77.50% -61.57% -63.12% -5.95% 92.1% -11.86% -17.93% -81.48% -91.17%
Zysk netto (%) 0.0% 0.0% 0.0% -38.27% -24.79% 0.0% -38.27% -33.80% -31.74% 0.0% -21.55% -22.34% -22.89% 0.0% -43.43% -22.61% -7.37% 0.0% -21.53% -21.53% -6.35% -6.35% -9.37% -9.42% -5.79% -5.80% -7.62% -13.64% -28.78% -28.78% -53.88% -53.88% -54.46% -54.46% -20.62% -20.62% -16.87% -16.87% -16.53% -16.50% -12.81% -12.81% -2.38% -2.38%
EPS 0.0 0.0 0.0 -0.0102 -0.0073 0.0 -0.0102 -0.0125 -0.0137 0.0 -0.018 -0.0216 -0.0249 0.0 -0.042 -0.0259 -0.0091 0.0 -0.0246 -0.0491 -0.0088 -0.0177 -0.0127 -0.0252 -0.0083 -0.0152 -0.0101 -0.0154 -0.0347 -0.0691 -0.0651 -0.13 -0.0719 -0.0777 -0.0269 -0.0274 -0.0258 -0.0267 -0.026 -0.0509 -0.0218 -0.0211 -0.0044 -0.0043
EPS (rozwodnione) 0.0 0.0 0.0 -0.0102 -0.0073 0.0 -0.0102 -0.0121 -0.0135 0.0 -0.0179 -0.0216 -0.0249 0.0 -0.0419 -0.025 -0.0091 0.0 -0.0246 -0.0491 -0.0088 -0.0177 -0.0127 -0.0252 -0.0082 -0.0152 -0.0101 -0.0154 -0.0347 -0.0691 -0.0651 -0.13 -0.0719 -0.0777 -0.0269 -0.0274 -0.0258 -0.0267 -0.026 -0.0509 -0.0218 -0.0211 -0.0044 -0.0043
Ilośc akcji (mln) 40 40 40 106 115 0 106 117 119 0 148 157 165 0 168 168 180 0 188 188 188 189 189 189 187 190 190 191 207 207 225 225 228 228 241 241 245 245 234 249 254 254 258 264
Ważona ilośc akcji (mln) 40 40 40 106 115 0 106 122 121 0 149 157 165 0 168 174 180 0 188 188 188 189 189 189 190 190 190 191 207 207 225 225 228 228 241 241 245 245 234 249 254 254 258 264
Waluta AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD USD AUD AUD AUD USD AUD AUD AUD USD AUD AUD AUD USD AUD AUD AUD AUD USD USD USD USD USD USD USD USD USD USD AUD AUD AUD AUD AUD AUD AUD