Dolby Laboratories, 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 15 16 17 18 19 20 21 22 23
Rok finansowy 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 125 162 217 289 328 392 482 640 720 923 956 926 910 960 967 1,026 1,081 1,172 1,242 1,162 1,281 1,254 1,009 1,274
Przychód Δ r/r 0.0% 29.9% 34.4% 32.9% 13.5% 19.4% 23.1% 32.8% 12.4% 28.2% 3.6% -3.1% -1.8% 5.6% 0.8% 6.0% 5.4% 8.4% 5.9% -6.4% 10.3% -2.1% -19.5% 26.2%
Marża brutto 59.5% 64.3% 66.1% 68.3% 75.5% 80.6% 84.6% 89.4% 91.0% 85.7% 88.4% 90.1% 89.4% 92.7% 90.2% 89.4% 89.1% 89.1% 87.0% 87.4% 89.9% 88.7% 88.4% 89.0%
EBIT (mln) 10 1 48 68 84 130 187 287 364 429 430 362 245 274 211 232 249 300 257 219 344 207 219 258
EBIT Δ r/r 0.0% -94.4% 8582.5% 42.4% 23.9% 54.2% 44.3% 53.4% 26.8% 18.1% 0.1% -15.8% -32.2% 11.6% -22.9% 9.9% 7.3% 20.7% -14.3% -14.9% 57.4% -40.0% 6.1% 17.8%
EBIT (%) 7.9% 0.3% 21.9% 23.5% 25.6% 33.1% 38.8% 44.8% 50.5% 46.5% 45.0% 39.1% 27.0% 28.5% 21.8% 22.6% 23.0% 25.6% 20.7% 18.8% 26.9% 16.5% 21.7% 20.3%
Koszty finansowe (mln) 3 1 2 1 -10 -20 -23 -13 1 1 1 0 1 0 0 0 0 0 0 0 0 0 -0 34
EBITDA (mln) 10 89 57 77 91 139 200 312 394 471 470 408 310 332 313 322 354 394 404 333 464 330 219 258
EBITDA(%) 7.9% 55.0% 26.1% 26.5% 27.9% 35.4% 41.5% 48.7% 54.8% 51.0% 49.1% 44.1% 34.1% 34.6% 32.3% 31.4% 32.7% 33.6% 32.6% 28.6% 36.2% 26.3% 21.7% 20.3%
Podatek (mln) 4 0 16 27 37 56 65 101 127 154 130 104 60 67 62 50 54 190 27 8 37 31 -49 -48
Zysk Netto (mln) 6 -0 31 40 52 90 143 199 243 283 309 264 189 206 179 186 202 122 255 231 310 184 191 361
Zysk netto Δ r/r 0.0% -101.9% -29594.3% 28.7% 31.3% 71.2% 59.5% 39.6% 21.8% 16.6% 9.1% -14.5% -28.4% 8.9% -13.0% 3.6% 8.6% -39.4% 108.7% -9.3% 34.1% -40.7% 4.0% 88.4%
Zysk netto (%) 4.5% -0.1% 14.2% 13.8% 15.9% 22.9% 29.6% 31.2% 33.8% 30.7% 32.4% 28.5% 20.8% 21.5% 18.5% 18.1% 18.7% 10.4% 20.5% 19.9% 24.2% 14.7% 19.0% 28.3%
EPS 0.07 -0.0012 0.36 0.47 0.54 0.85 1.31 1.79 2.15 2.5 2.78 2.47 1.86 2.02 1.75 1.85 1.98 1.18 2.51 2.3 3.07 1.84 2.0 3.77
EPS (rozwodnione) 0.07 -0.0012 0.36 0.43 0.5 0.8 1.26 1.74 2.11 2.46 2.75 2.46 1.84 1.99 1.73 1.81 1.95 1.14 2.44 2.25 2.97 1.81 1.96 3.71
Ilośc akcji (mln) 85 85 85 86 97 106 109 111 113 113 111 107 102 102 102 101 102 103 102 101 101 100 96 96
Ważona ilośc akcji (mln) 85 85 86 93 104 112 114 115 115 115 113 108 103 104 104 102 103 107 105 103 105 102 98 97
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