Commercial Vehicle Group, 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 |
39 |
40 |
41 |
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 |
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 |
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 |
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 |
2021-03-31 |
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) |
212 |
220 |
218 |
203 |
185 |
180 |
178 |
154 |
150 |
173 |
195 |
198 |
188 |
216 |
233 |
225 |
224 |
243 |
243 |
225 |
189 |
187 |
127 |
188 |
216 |
245 |
258 |
240 |
229 |
244 |
251 |
251 |
235 |
263 |
262 |
247 |
223 |
232 |
230 |
172 |
163 |
170 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-12.83% |
-18.16% |
-18.09% |
-24.23% |
-18.80% |
-3.81% |
9.5% |
29.1% |
25.6% |
24.4% |
19.6% |
13.4% |
18.7% |
12.7% |
4.2% |
0.2% |
-15.26% |
-23.05% |
-47.82% |
-16.73% |
14.0% |
31.0% |
103.3% |
27.7% |
6.0% |
-0.31% |
-2.75% |
4.9% |
2.6% |
7.5% |
4.5% |
-1.88% |
-5.04% |
-11.66% |
-12.31% |
-30.37% |
-26.80% |
-26.83% |
Marża brutto |
12.6% |
13.2% |
13.6% |
13.8% |
13.2% |
14.3% |
13.6% |
12.3% |
12.2% |
12.4% |
11.6% |
12.7% |
12.3% |
14.4% |
15.4% |
14.4% |
13.5% |
14.2% |
13.9% |
13.8% |
5.4% |
10.9% |
5.1% |
12.9% |
10.7% |
12.7% |
13.3% |
12.6% |
10.2% |
10.4% |
8.7% |
10.7% |
5.3% |
13.4% |
14.6% |
13.8% |
12.4% |
12.3% |
11.4% |
9.6% |
8.0% |
10.5% |
Koszty i Wydatki (mln) |
202 |
209 |
206 |
193 |
179 |
172 |
170 |
149 |
146 |
169 |
188 |
188 |
180 |
200 |
212 |
209 |
209 |
224 |
226 |
212 |
194 |
185 |
137 |
179 |
211 |
230 |
242 |
228 |
222 |
236 |
245 |
242 |
239 |
248 |
246 |
234 |
216 |
224 |
224 |
173 |
169 |
168 |
EBIT (mln) |
9 |
11 |
12 |
10 |
5 |
9 |
8 |
4 |
4 |
5 |
8 |
11 |
9 |
15 |
21 |
16 |
14 |
19 |
17 |
13 |
-4 |
-27 |
-11 |
9 |
5 |
15 |
16 |
11 |
6 |
8 |
6 |
8 |
-4 |
11 |
16 |
12 |
7 |
9 |
6 |
-1 |
-5 |
1 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-44.25% |
-23.38% |
-27.28% |
-55.10% |
-26.13% |
-46.89% |
-10.19% |
139.2% |
120.9% |
239.8% |
179.1% |
54.1% |
67.2% |
23.0% |
-18.51% |
-19.59% |
-129.60% |
-239.30% |
-161.09% |
-32.81% |
216.4% |
158.1% |
255.3% |
27.9% |
30.2% |
-45.57% |
-61.87% |
-33.05% |
-161.83% |
26.2% |
156.0% |
63.5% |
286.8% |
-19.15% |
-61.11% |
-108.52% |
-170.45% |
-83.55% |
EBIT (%) |
4.5% |
5.1% |
5.3% |
4.9% |
2.9% |
4.8% |
4.7% |
2.9% |
2.6% |
2.6% |
3.9% |
5.4% |
4.6% |
7.2% |
9.1% |
7.3% |
6.5% |
7.8% |
7.1% |
5.9% |
-2.26% |
-14.18% |
-8.29% |
4.7% |
2.3% |
6.3% |
6.3% |
4.7% |
2.8% |
3.4% |
2.5% |
3.0% |
-1.70% |
4.0% |
6.1% |
5.0% |
3.4% |
3.7% |
2.7% |
-0.62% |
-3.23% |
0.8% |
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 |
3 |
3 |
3 |
3 |
3 |
0 |
0 |
0 |
0 |
0 |
0 |
Koszty finansowe (mln) |
5 |
5 |
5 |
5 |
6 |
5 |
5 |
5 |
4 |
5 |
7 |
3 |
3 |
2 |
3 |
4 |
5 |
4 |
7 |
4 |
3 |
5 |
5 |
6 |
5 |
5 |
3 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
3 |
3 |
2 |
2 |
2 |
2 |
3 |
Amortyzacja (mln) |
0 |
0 |
4 |
4 |
0 |
4 |
4 |
4 |
0 |
4 |
4 |
4 |
0 |
4 |
4 |
4 |
0 |
4 |
3 |
4 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
4 |
5 |
5 |
5 |
4 |
4 |
4 |
4 |
4 |
5 |
5 |
4 |
0 |
EBITDA (mln) |
15 |
11 |
16 |
14 |
11 |
13 |
12 |
9 |
9 |
8 |
11 |
14 |
12 |
19 |
25 |
20 |
17 |
21 |
20 |
17 |
0 |
-23 |
-6 |
14 |
9 |
20 |
21 |
16 |
11 |
12 |
11 |
14 |
-7 |
19 |
20 |
17 |
9 |
13 |
10 |
5 |
-0 |
1 |
EBITDA(%) |
4.6% |
5.2% |
7.3% |
7.1% |
3.0% |
7.2% |
7.0% |
5.6% |
2.8% |
4.9% |
5.9% |
7.2% |
4.8% |
8.9% |
10.7% |
9.1% |
6.6% |
8.0% |
8.5% |
7.6% |
-1.80% |
3.7% |
-4.55% |
5.2% |
2.7% |
8.4% |
8.2% |
6.7% |
2.7% |
4.8% |
4.4% |
4.9% |
-4.97% |
5.7% |
6.0% |
4.9% |
5.4% |
5.6% |
4.7% |
3.0% |
-0.28% |
0.8% |
NOPLAT (mln) |
4 |
6 |
7 |
5 |
-1 |
4 |
4 |
-0 |
-0 |
-0 |
1 |
7 |
6 |
14 |
18 |
13 |
9 |
15 |
10 |
9 |
-8 |
-32 |
-16 |
3 |
-0 |
11 |
7 |
10 |
5 |
5 |
3 |
5 |
-15 |
12 |
13 |
9 |
2 |
4 |
-2 |
-2 |
-6 |
-1 |
Podatek (mln) |
-0 |
3 |
3 |
2 |
2 |
1 |
1 |
-1 |
-0 |
-1 |
1 |
2 |
13 |
4 |
5 |
0 |
1 |
4 |
3 |
1 |
-0 |
-7 |
-3 |
-1 |
4 |
3 |
2 |
2 |
2 |
1 |
1 |
1 |
17 |
3 |
3 |
2 |
-21 |
1 |
-0 |
-2 |
29 |
2 |
Zysk Netto (mln) |
4 |
4 |
3 |
3 |
-2 |
3 |
3 |
1 |
0 |
1 |
0 |
5 |
-7 |
10 |
13 |
13 |
9 |
10 |
6 |
7 |
-8 |
-25 |
-12 |
4 |
-4 |
8 |
5 |
8 |
3 |
4 |
2 |
4 |
-32 |
9 |
10 |
7 |
23 |
3 |
-2 |
10 |
-39 |
-4 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-154.09% |
-28.65% |
-15.13% |
-55.09% |
115.4% |
-75.50% |
-95.18% |
315.3% |
-2141.53% |
1468.9% |
9972.5% |
164.2% |
222.9% |
1.3% |
-53.42% |
-42.94% |
-184.83% |
-346.28% |
-303.34% |
-41.81% |
-45.10% |
134.5% |
140.8% |
79.8% |
163.7% |
-53.10% |
-51.23% |
-52.72% |
-1313.54% |
118.5% |
308.0% |
105.3% |
172.8% |
-66.22% |
-115.79% |
30.5% |
-266.31% |
-246.72% |
Zysk netto (%) |
2.0% |
1.6% |
1.5% |
1.3% |
-1.24% |
1.4% |
1.5% |
0.7% |
0.2% |
0.4% |
0.1% |
2.4% |
-3.84% |
4.6% |
5.7% |
5.6% |
4.0% |
4.1% |
2.5% |
3.2% |
-3.98% |
-13.14% |
-9.85% |
2.2% |
-1.91% |
3.5% |
2.0% |
3.1% |
1.2% |
1.6% |
1.0% |
1.4% |
-13.62% |
3.3% |
3.9% |
3.0% |
10.4% |
1.3% |
-0.70% |
5.5% |
-23.71% |
-2.54% |
EPS |
0.15 |
0.12 |
0.11 |
0.09 |
-0.078 |
0.09 |
0.09 |
0.04 |
0.01 |
0.02 |
0.0044 |
0.16 |
-0.24 |
0.33 |
0.44 |
0.42 |
0.29 |
0.36 |
0.2 |
0.23 |
-0.25 |
-0.8 |
-0.4 |
0.13 |
-0.13 |
0.27 |
0.16 |
0.24 |
0.08 |
0.12 |
0.0771 |
0.11 |
-0.98 |
0.26 |
0.31 |
0.22 |
0.7 |
0.0882 |
-0.0479 |
0.28 |
-1.16 |
-0.13 |
EPS (rozwodnione) |
0.15 |
0.12 |
0.11 |
0.09 |
-0.0773 |
0.09 |
0.09 |
0.04 |
0.01 |
0.02 |
0.0043 |
0.16 |
-0.24 |
0.32 |
0.43 |
0.41 |
0.29 |
0.36 |
0.2 |
0.23 |
-0.24 |
-0.8 |
-0.4 |
0.13 |
-0.13 |
0.26 |
0.16 |
0.23 |
0.08 |
0.12 |
0.0752 |
0.11 |
-0.98 |
0.26 |
0.3 |
0.22 |
0.7 |
0.088 |
-0.0479 |
0.28 |
-1.16 |
-0.13 |
Ilośc akcji (mln) |
29 |
29 |
29 |
29 |
29 |
29 |
29 |
29 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
31 |
31 |
31 |
30 |
31 |
31 |
31 |
31 |
31 |
31 |
32 |
32 |
32 |
32 |
32 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
34 |
Ważona ilośc akcji (mln) |
29 |
29 |
29 |
29 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
31 |
31 |
31 |
31 |
31 |
31 |
31 |
31 |
31 |
31 |
32 |
31 |
32 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
33 |
34 |
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 |
USD |
USD |
USD |