Crescent Capital BDC, 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 |
Rok finansowy |
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 |
Q2 |
Q3 |
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 |
2015-06-30 |
2015-09-30 |
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) |
0 |
1 |
3 |
3 |
3 |
5 |
4 |
5 |
6 |
6 |
3 |
2 |
4 |
2 |
8 |
8 |
1 |
8 |
-76 |
55 |
37 |
33 |
20 |
32 |
19 |
14 |
18 |
1 |
29 |
5 |
10 |
25 |
48 |
33 |
50 |
45 |
52 |
12 |
42 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
334.3% |
77.9% |
82.3% |
79.0% |
26.5% |
-25.59% |
-59.06% |
-29.86% |
-60.63% |
153.3% |
248.9% |
-69.10% |
218.5% |
-1005.17% |
624.8% |
2660.0% |
314.3% |
-126.40% |
-41.72% |
-49.48% |
-56.96% |
-9.46% |
-97.87% |
55.0% |
-66.31% |
-45.28% |
3510.5% |
66.1% |
590.8% |
403.9% |
85.2% |
7.2% |
-62.51% |
-16.08% |
Marża brutto |
0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
98.5% |
100.0% |
100.0% |
98.4% |
98.4% |
82.6% |
81.8% |
70.3% |
67.6% |
59.6% |
3943.2% |
87.4% |
-27.44% |
19.6% |
62.3% |
80.2% |
70.3% |
80.4% |
78.8% |
100.0% |
100.0% |
155.1% |
Koszty i Wydatki (mln) |
0 |
1 |
1 |
1 |
0 |
0 |
0 |
1 |
2 |
5 |
0 |
-0 |
-0 |
4 |
-1 |
-1 |
-1 |
-1 |
-1 |
-2 |
0 |
0 |
-2 |
-2 |
1 |
55 |
2 |
21 |
2 |
2 |
2 |
2 |
1 |
2 |
7 |
8 |
1 |
2 |
25 |
EBIT (mln) |
-0 |
0 |
2 |
2 |
2 |
3 |
3 |
4 |
4 |
4 |
4 |
4 |
7 |
-2 |
12 |
12 |
6 |
13 |
-70 |
60 |
42 |
-47 |
26 |
38 |
23 |
16 |
21 |
22 |
6 |
13 |
19 |
22 |
22 |
31 |
44 |
38 |
50 |
10 |
63 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
3725.3% |
1053.7% |
94.1% |
93.6% |
83.4% |
29.7% |
50.4% |
19.6% |
63.1% |
-138.56% |
171.7% |
174.8% |
-9.80% |
853.3% |
-680.88% |
415.0% |
570.4% |
-464.53% |
136.9% |
-36.30% |
-45.57% |
134.2% |
-18.51% |
-41.83% |
-74.43% |
-18.49% |
-9.90% |
-0.17% |
276.4% |
136.6% |
128.6% |
70.5% |
128.5% |
-67.42% |
45.4% |
EBIT (%) |
0.0% |
25.6% |
60.9% |
63.4% |
67.4% |
68.1% |
66.4% |
67.4% |
69.1% |
69.8% |
134.3% |
196.8% |
160.6% |
-68.38% |
144.0% |
155.0% |
468.7% |
161.8% |
92.4% |
110.2% |
113.9% |
-142.32% |
129.3% |
120.4% |
122.7% |
113.2% |
116.4% |
3293.5% |
20.2% |
273.8% |
191.7% |
91.1% |
45.8% |
93.8% |
86.9% |
83.9% |
97.7% |
81.5% |
150.6% |
Przychody fiansowe (mln) |
0 |
1,155,317 |
2,510,128 |
2,903,519 |
3,456,059 |
nan |
4,464,724 |
5,291,948 |
6,164,352 |
6,305,701 |
7 |
7 |
9 |
10 |
11 |
11 |
13 |
13 |
17 |
17 |
17 |
19 |
19 |
21 |
23 |
22 |
24 |
24 |
27 |
33 |
36 |
43 |
43 |
46 |
46 |
46 |
48 |
43 |
37 |
Koszty finansowe (mln) |
3,039 |
252,476 |
454,093 |
704,003 |
746,644 |
nan |
0 |
0 |
0 |
0 |
1 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
4 |
3 |
3 |
3 |
4 |
4 |
4 |
4 |
5 |
6 |
8 |
10 |
11 |
14 |
14 |
15 |
15 |
15 |
15 |
14 |
15 |
Amortyzacja (mln) |
0 |
-0 |
-2 |
-2 |
-2 |
-3 |
-3 |
-4 |
-4 |
-4 |
-5 |
-6 |
-7 |
-9 |
-10 |
-11 |
-13 |
-12 |
-16 |
-17 |
-16 |
-17 |
-16 |
-17 |
-19 |
-19 |
-18 |
-22 |
-24 |
-27 |
-30 |
-36 |
-37 |
-39 |
-39 |
-38 |
0 |
0 |
0 |
EBITDA (mln) |
0 |
0 |
0 |
0 |
0 |
5 |
0 |
1 |
0 |
1 |
-0 |
-1 |
-0 |
0 |
0 |
1 |
-6 |
0 |
-164 |
3 |
26 |
-0 |
0 |
22 |
0 |
0 |
0 |
0 |
0 |
-13 |
-10 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
32 |
EBITDA(%) |
0.0% |
-74.22% |
-13.48% |
40.6% |
25.4% |
18.7% |
12.7% |
-11.19% |
-31.06% |
-66.33% |
134.3% |
196.8% |
160.6% |
-68.38% |
144.0% |
155.0% |
468.7% |
161.8% |
92.4% |
110.2% |
113.9% |
5.1% |
129.3% |
120.4% |
122.7% |
94.3% |
116.4% |
-3386.45% |
20.2% |
273.8% |
191.7% |
91.1% |
45.8% |
93.8% |
86.9% |
0.0% |
0.0% |
0.0% |
75.4% |
NOPLAT (mln) |
-0 |
-1 |
1 |
3 |
3 |
4 |
4 |
3 |
2 |
0 |
3 |
2 |
5 |
-2 |
9 |
9 |
3 |
9 |
-75 |
57 |
39 |
35 |
22 |
34 |
17 |
14 |
16 |
-1 |
-2 |
3 |
8 |
22 |
22 |
31 |
28 |
21 |
16 |
10 |
17 |
Podatek (mln) |
-0 |
0 |
0 |
1 |
0 |
1 |
0 |
0 |
-2 |
0 |
-0 |
0 |
-0 |
0 |
0 |
0 |
0 |
-0 |
-0 |
0 |
0 |
0 |
0 |
1 |
1 |
2 |
0 |
0 |
0 |
0 |
-0 |
-0 |
0 |
0 |
0 |
0 |
1 |
0 |
1 |
Zysk Netto (mln) |
-0 |
-1 |
1 |
3 |
3 |
4 |
4 |
3 |
2 |
0 |
3 |
2 |
5 |
-2 |
9 |
9 |
3 |
9 |
-75 |
56 |
38 |
34 |
22 |
33 |
17 |
13 |
16 |
-1 |
-2 |
3 |
8 |
23 |
23 |
31 |
28 |
20 |
24 |
10 |
17 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
4192.0% |
874.6% |
197.3% |
-1.65% |
-26.64% |
-95.47% |
-19.61% |
-23.44% |
104.3% |
-1015.54% |
211.8% |
274.2% |
-43.22% |
608.0% |
-941.28% |
562.8% |
1305.6% |
275.5% |
128.9% |
-42.24% |
-56.50% |
-62.75% |
-24.74% |
-102.73% |
-114.26% |
-79.73% |
-52.02% |
2637.1% |
1051.3% |
1085.9% |
260.1% |
-9.72% |
4.1% |
-67.62% |
-40.65% |
Zysk netto (%) |
0.0% |
-48.65% |
47.4% |
104.1% |
92.7% |
86.8% |
79.2% |
56.1% |
38.0% |
3.1% |
85.5% |
105.0% |
110.7% |
-72.28% |
105.3% |
112.6% |
203.4% |
115.3% |
97.9% |
103.0% |
103.6% |
104.5% |
107.1% |
102.0% |
89.2% |
90.4% |
89.0% |
-131.08% |
-8.20% |
54.4% |
78.1% |
92.1% |
47.0% |
93.4% |
55.8% |
44.9% |
45.6% |
80.7% |
39.5% |
EPS |
-7.65 |
-0.64 |
0.28 |
0.62 |
0.58 |
0.71 |
0.52 |
0.4 |
0.3 |
0.0241 |
0.0946 |
0.0757 |
0.16 |
-0.11 |
0.29 |
0.28 |
0.0908 |
0.35 |
-2.84 |
2.0 |
1.36 |
1.22 |
0.76 |
1.16 |
0.59 |
0.46 |
0.52 |
-0.0288 |
-0.077 |
0.0842 |
0.24 |
0.61 |
0.61 |
0.83 |
0.76 |
0.55 |
0.64 |
0.27 |
0.45 |
EPS (rozwodnione) |
-7.65 |
-0.64 |
0.28 |
0.62 |
0.58 |
0.71 |
0.52 |
0.4 |
0.3 |
0.0241 |
0.0946 |
0.0757 |
0.16 |
-0.11 |
0.29 |
0.28 |
0.0908 |
0.35 |
-2.84 |
2.0 |
1.36 |
1.22 |
0.76 |
1.16 |
0.59 |
0.46 |
0.52 |
-0.0288 |
-0.077 |
0.0842 |
0.24 |
0.61 |
0.61 |
0.83 |
0.76 |
0.55 |
0.64 |
0.27 |
0.45 |
Ilośc akcji (mln) |
0 |
1 |
4 |
5 |
6 |
6 |
7 |
7 |
8 |
8 |
30 |
30 |
30 |
16 |
30 |
30 |
30 |
26 |
26 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
31 |
31 |
31 |
31 |
32 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
Ważona ilośc akcji (mln) |
0 |
1 |
4 |
5 |
6 |
6 |
7 |
7 |
8 |
8 |
30 |
30 |
30 |
16 |
30 |
30 |
30 |
26 |
26 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
31 |
31 |
31 |
31 |
32 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
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 |