Corebridge Financial, Inc.
Rachunek Zysków i Strat
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
Rok finansowy |
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 |
Data |
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) |
2,872 |
7,343 |
3,687 |
5,500 |
6,947 |
8,104 |
7,565 |
7,203 |
3,794 |
4,119 |
6,027 |
5,973 |
2,809 |
6,137 |
3,614 |
2,026 |
7,089 |
3,590 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
141.9% |
10.4% |
105.2% |
31.0% |
-45.39% |
-49.17% |
-20.33% |
-17.08% |
-25.96% |
49.0% |
-40.04% |
-66.08% |
152.4% |
-41.50% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
76.9% |
100.0% |
95.5% |
92.2% |
115.4% |
94.3% |
-217.40% |
162.7% |
100.0% |
95.9% |
Koszty i Wydatki (mln) |
2,913 |
3,373 |
4,106 |
3,547 |
2,324 |
3,685 |
3,847 |
4,101 |
4,573 |
4,788 |
5,116 |
3,512 |
-5,054 |
-4,988 |
-3,261 |
2,026 |
7,089 |
4,600 |
EBIT (mln) |
-11 |
3,989 |
-386 |
1,884 |
4,100 |
4,425 |
3,765 |
2,356 |
-641 |
-503 |
931 |
2,493 |
-1,531 |
51 |
324 |
-1,460 |
1 |
-1,010 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
37372.7% |
10.9% |
1075.4% |
25.1% |
-115.63% |
-111.37% |
-75.27% |
5.8% |
138.8% |
110.1% |
-65.20% |
-158.56% |
100.1% |
-2080.39% |
EBIT (%) |
-0.38% |
54.3% |
-10.47% |
34.3% |
59.0% |
54.6% |
49.8% |
32.7% |
-16.90% |
-12.21% |
15.4% |
41.7% |
-54.50% |
0.8% |
9.0% |
-72.06% |
0.0% |
-28.13% |
Przychody fiansowe (mln) |
114 |
0 |
0 |
413 |
0 |
0 |
397 |
492 |
0 |
562 |
564 |
580 |
604 |
628 |
640 |
0 |
0 |
0 |
Koszty finansowe (mln) |
0 |
114 |
98 |
83 |
94 |
81 |
127 |
149 |
177 |
172 |
134 |
135 |
139 |
138 |
138 |
133 |
145 |
148 |
Amortyzacja (mln) |
11 |
435 |
-51 |
187 |
-9 |
469 |
359 |
227 |
-34 |
105 |
134 |
107 |
20 |
64 |
32 |
36 |
0 |
89 |
EBITDA (mln) |
-295 |
4,519 |
-372 |
2,071 |
4,572 |
4,969 |
4,204 |
3,390 |
-675 |
-392 |
1,179 |
2,703 |
-1,697 |
1,119 |
626 |
-1,425 |
1 |
-625 |
EBITDA(%) |
-3.93% |
60.2% |
-11.85% |
37.7% |
58.9% |
60.4% |
54.5% |
9.6% |
-17.79% |
-9.66% |
15.4% |
41.7% |
23.3% |
0.8% |
4.3% |
-70.34% |
0.0% |
-17.41% |
NOPLAT (mln) |
-155 |
3,970 |
-419 |
1,953 |
4,623 |
4,419 |
3,718 |
3,102 |
-779 |
-669 |
911 |
2,461 |
-1,763 |
1,016 |
456 |
-1,594 |
2,171 |
-862 |
Podatek (mln) |
92 |
759 |
-181 |
381 |
884 |
883 |
735 |
625 |
-252 |
-216 |
160 |
392 |
-432 |
189 |
115 |
-407 |
0 |
-205 |
Zysk Netto (mln) |
-216 |
3,116 |
-303 |
1,420 |
3,122 |
3,461 |
2,903 |
2,351 |
-527 |
-453 |
771 |
2,101 |
-1,309 |
878 |
365 |
-1,184 |
2,171 |
-664 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
1545.4% |
11.1% |
1058.1% |
65.6% |
-116.88% |
-113.09% |
-73.44% |
-10.63% |
148.4% |
293.8% |
-52.66% |
-156.35% |
265.9% |
-175.63% |
Zysk netto (%) |
-7.52% |
42.4% |
-8.22% |
25.8% |
44.9% |
42.7% |
38.4% |
32.6% |
-13.89% |
-11.00% |
12.8% |
35.2% |
-46.60% |
14.3% |
10.1% |
-58.44% |
30.6% |
-18.50% |
EPS |
-0.33 |
4.83 |
-0.47 |
2.2 |
5.8 |
5.37 |
4.5 |
3.73 |
-0.81 |
-0.7 |
1.18 |
3.29 |
-2.07 |
1.41 |
0.6 |
-2.02 |
3.87 |
-1.19 |
EPS (rozwodnione) |
-0.33 |
4.83 |
-0.47 |
2.2 |
5.8 |
5.37 |
4.5 |
3.72 |
-0.81 |
-0.7 |
1.18 |
3.28 |
-2.07 |
1.41 |
0.6 |
-2.02 |
3.8 |
-1.19 |
Ilośc akcji (mln) |
645 |
645 |
645 |
645 |
645 |
645 |
645 |
646 |
649 |
651 |
651 |
639 |
633 |
624 |
612 |
587 |
561 |
558 |
Ważona ilośc akcji (mln) |
645 |
645 |
645 |
645 |
645 |
645 |
645 |
646 |
649 |
651 |
652 |
641 |
633 |
625 |
613 |
587 |
571 |
558 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |