Cint Group AB (publ)

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
Rok finansowy 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Data 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 22 24 32 28 32 34 45 67 73 74 80 60 68 67 72 36 42 42 45 36
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 33.1% 45.5% 44.6% 41.6% 139.3% 130.6% 116.8% 79.5% -11.10% -7.36% -10.43% -10.01% -39.18% -37.95% -36.38% -37.26% -1.36%
Marża brutto 53.7% 51.0% 50.7% 52.1% 51.5% 51.9% 50.9% 50.8% 67.6% 68.5% 68.6% 45.7% 66.5% 30.6% 35.4% 37.6% 83.3% 87.0% 88.0% 88.7% 87.5%
Koszty i Wydatki (mln) 20 20 22 31 27 28 30 57 75 76 78 425 70 73 88 484 42 42 39 44 40
EBIT (mln) 1 2 2 1 1 4 4 -12 -7 -3 -5 -342 -10 -6 -21 -411 -8 -5 3 1 -4
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -17.35% 86.0% 115.0% -1246.26% -703.99% -182.98% -235.60% 2757.1% 41.2% 86.4% 298.2% 20.3% -16.04% -10.52% 114.3% 100.3% -56.93%
EBIT (%) 6.7% 9.1% 7.8% 3.3% 4.2% 11.6% 11.5% -26.74% -10.56% -4.18% -7.22% -425.58% -16.77% -8.40% -32.11% -569.15% -23.15% -12.12% 7.2% 3.0% -10.11%
Przychody fiansowe (mln) 1 0 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Koszty finansowe (mln) 3 1 0 0 0 0 -0 0 1 1 1 2 2 3 3 2 3 3 3 2 2
Amortyzacja (mln) 2 2 2 2 2 2 3 3 11 10 12 353 9 9 30 423 8 8 7 7 8
EBITDA (mln) 4 5 3 3 4 6 7 -9 4 7 6 11 1 6 8 11 2 8 10 9 11
EBITDA(%) 18.8% 22.4% 13.1% 8.1% 14.5% 18.1% 21.3% -19.18% 5.7% 9.4% 8.4% 13.3% 1.3% 8.5% 12.6% 15.6% 6.6% 18.3% 23.7% 19.5% 30.9%
NOPLAT (mln) -0 2 1 1 2 4 5 -11 -8 -4 -7 -344 -12 -8 -24 -414 -11 -8 0 -1 1
Podatek (mln) -0 1 0 -0 1 1 1 -0 -2 -1 -4 -3 -4 -3 -4 1 -3 -1 -0 -4 3
Zysk Netto (mln) -0 2 1 1 1 3 4 -11 -6 -3 -3 -341 -8 -4 -20 -416 -8 -7 0 2 -2
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 376.4% 44.4% 403.3% -1679.58% -563.89% -218.02% -165.87% 2940.4% 36.8% 35.2% 661.7% 21.9% -6.82% 62.9% 102.2% 100.6% -76.63%
Zysk netto (%) -2.26% 8.5% 3.3% 2.2% 4.7% 8.5% 11.6% -25.06% -9.10% -4.33% -3.54% -424.42% -14.00% -6.32% -30.08% -574.74% -21.45% -16.59% 1.0% 5.5% -5.08%
EPS -0.0173 0.0656 0.028 0.007 0.0131 0.02 0.03 -0.0527 -0.0288 -0.0149 -0.0123 -1.6 -0.04 -0.0201 -0.094 -1.95 -0.0367 -0.03 0.002 0.0117 -0.0009
EPS (rozwodnione) -0.0173 0.0656 0.028 0.007 0.0131 0.02 0.03 -0.0525 -0.0287 -0.0149 -0.0123 -1.6 -0.0394 -0.0201 -0.094 -1.95 -0.0367 -0.03 0.002 0.0117 -0.0009
Ilośc akcji (mln) 28 28 28 101 101 137 137 213 213 213 213 213 210 213 213 213 213 233 213 213 355
Ważona ilośc akcji (mln) 28 28 28 101 101 137 137 213 213 213 213 213 213 213 213 213 213 233 213 213 355
Waluta EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR