Clearway Energy, Inc.

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
Rok finansowy 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 143 164 175 313 689 953 1,021 1,009 1,053 1,032 1,199 1,286 1,190 1,314 1,371
Przychód Δ r/r 0.0% 14.7% 6.7% 78.9% 120.1% 38.3% 7.1% -1.2% 4.4% -2.0% 16.2% 7.3% -7.5% 10.4% 4.3%
Marża brutto 32.2% 37.2% 39.4% 59.4% 65.3% 66.3% 70.0% 67.7% 68.5% 66.9% 69.5% 64.9% 63.4% 64.0% 63.5%
EBIT (mln) 20 28 31 128 272 320 218 283 347 352 333 267 247 263 196
EBIT Δ r/r 0.0% 40.0% 10.7% 312.9% 112.5% 17.6% -31.9% 29.8% 22.6% 1.4% -5.4% -19.8% -7.5% 6.5% -25.5%
EBIT (%) 14.0% 17.1% 17.7% 40.9% 39.5% 33.6% 21.4% 28.0% 33.0% 34.1% 27.8% 20.8% 20.8% 20.0% 14.3%
Koszty finansowe (mln) 13 19 28 35 186 263 274 306 306 404 415 312 232 337 307
EBITDA (mln) 40 66 76 204 499 705 817 809 850 826 899 970 931 1,054 1,083
EBITDA(%) 28.0% 40.2% 43.4% 65.2% 72.4% 74.0% 80.0% 80.2% 80.7% 80.0% 75.0% 75.4% 78.2% 80.2% 79.0%
Podatek (mln) 4 9 10 8 4 12 -1 72 62 -8 8 12 222 -2 30
Zysk Netto (mln) 7 15 13 13 16 33 57 -16 48 -96 -62 -75 1,060 79 88
Zysk netto Δ r/r 0.0% 114.3% -13.3% 0.0% 23.1% 106.2% 72.7% -128.1% -400.0% -300.0% -35.4% 21.0% -1513.3% -92.5% 11.4%
Zysk netto (%) 4.9% 9.1% 7.4% 4.2% 2.3% 3.5% 5.6% -1.6% 4.6% -9.3% -5.2% -5.8% 89.1% 6.0% 6.4%
EPS 0.11 0.23 0.18 0.29 0.3 0.4 0.58 -0.16 0.46 -0.88 -0.54 -0.64 9.06 0.68 0.75
EPS (rozwodnione) 0.11 0.23 0.18 0.29 0.3 0.4 0.58 -0.16 0.46 -0.88 -0.53 -0.64 9.06 0.68 0.75
Ilośc akcji (mln) 65 65 65 46 56 84 98 99 104 109 115 117 117 117 118
Ważona ilośc akcji (mln) 65 65 65 46 56 84 98 99 104 109 116 117 117 117 118
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD