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 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 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 2025
Kwartał 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 Q2
Data 2014-12-26 2015-03-27 2015-06-26 2015-09-25 2016-01-01 2016-04-01 2016-07-01 2016-09-30 2016-12-30 2017-03-31 2017-06-30 2017-09-29 2017-12-29 2018-03-30 2018-06-29 2018-09-28 2018-12-28 2019-03-29 2019-06-28 2019-09-27 2019-12-27 2020-03-27 2020-06-26 2020-09-25 2020-12-25 2021-03-26 2021-06-25 2021-09-24 2021-12-31 2022-04-01 2022-07-01 2022-09-30 2022-12-30 2023-03-31 2023-06-30 2023-09-29 2023-12-29 2024-03-29 2024-06-28 2024-09-27 2024-12-27 2025-03-28
Przychód (mln) 234 272 232 230 241 274 278 233 266 267 306 242 288 301 317 265 302 338 302 299 292 352 247 271 390 320 287 285 352 334 290 278 335 376 298 291 316 365 289 305 357 370
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 2.8% 0.9% 19.8% 1.5% 10.6% -2.50% 10.1% 3.9% 8.1% 12.7% 3.9% 9.6% 5.1% 12.2% -4.82% 12.6% -3.47% 4.0% -18.29% -9.25% 33.6% -9.17% 16.2% 5.1% -9.81% 4.6% 1.0% -2.39% -4.75% 12.4% 3.0% 4.4% -5.78% -3.02% -3.20% 4.9% 13.1% 1.4%
Marża brutto 91.7% 90.8% 89.3% 89.0% 87.6% 91.1% 91.1% 87.0% 88.7% 89.9% 89.5% 87.9% 89.3% 89.7% 89.1% 88.0% 87.2% 89.2% 86.9% 84.6% 87.2% 89.5% 87.9% 84.3% 90.9% 89.9% 89.0% 89.2% 90.7% 89.4% 87.6% 86.6% 89.7% 89.1% 86.1% 87.8% 89.8% 89.4% 87.7% 88.8% 88.6% 90.3%
Koszty i Wydatki (mln) 181 193 187 196 202 191 196 204 200 204 210 206 206 215 223 229 234 235 238 241 243 246 211 241 229 236 231 245 261 286 243 247 241 267 266 263 249 256 252 260 272 262
EBIT (mln) 54 79 45 34 39 82 81 29 66 63 96 23 82 86 95 37 69 103 34 51 49 106 34 30 165 83 56 40 91 43 46 13 94 85 16 -3 66 109 37 45 80 108
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -26.80% 4.7% 80.7% -13.98% 68.6% -23.13% 18.2% -19.72% 24.5% 36.4% -1.19% 57.0% -16.50% 19.3% -63.86% 39.7% -29.24% 2.9% -0.34% -41.30% 239.1% -21.48% 64.3% 34.2% -45.02% -47.89% -18.76% -67.49% 3.9% 95.4% -65.03% -126.62% -29.62% 28.7% 130.8% 1389.8% 20.6% -1.11%
EBIT (%) 22.9% 28.9% 19.4% 14.7% 16.3% 30.0% 29.3% 12.5% 24.8% 23.7% 31.4% 9.6% 28.6% 28.6% 29.9% 13.8% 22.7% 30.4% 11.3% 17.1% 16.6% 30.1% 13.8% 11.1% 42.3% 26.0% 19.6% 14.2% 25.8% 13.0% 15.7% 4.7% 28.1% 22.5% 5.3% -1.20% 21.0% 29.9% 12.7% 14.8% 22.4% 29.2%
Przychody fiansowe (mln) 1 1 1 1 1 1 1 2 2 2 3 3 4 4 5 6 5 7 7 6 5 5 3 0 1 1 1 1 1 1 1 3 5 7 7 0 0 9 0 7 0 0
Koszty finansowe (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 0 0 34 0 0 0 0 0 0 0 0
Amortyzacja (mln) 17 17 17 18 22 21 21 21 22 22 20 20 20 21 21 20 20 21 22 22 20 20 24 27 22 25 23 42 27 32 32 23 28 25 24 24 21 21 21 15 25 24
EBITDA (mln) 71 97 65 80 61 106 103 52 89 88 117 59 105 110 117 62 94 131 94 85 75 130 65 35 185 112 83 43 119 75 78 36 122 109 65 82 93 127 62 60 110 136
EBITDA(%) 30.2% 35.7% 27.9% 35.0% 25.5% 38.7% 37.0% 22.4% 33.6% 33.1% 38.2% 24.4% 36.3% 36.6% 37.0% 23.3% 31.2% 38.7% 31.1% 28.4% 25.8% 37.1% 26.4% 12.7% 47.5% 34.9% 28.8% 14.9% 33.8% 22.4% 26.8% 12.8% 36.5% 29.1% 21.7% 28.2% 29.6% 34.9% 21.5% 19.6% 30.9% 36.9%
NOPLAT (mln) 54 80 47 62 39 84 82 31 68 66 96 26 85 89 97 42 74 110 42 56 54 111 40 34 167 85 59 43 91 43 49 31 100 117 24 9 81 122 50 60 86 120
Podatek (mln) 12 21 12 17 8 16 18 7 14 15 20 5 166 19 13 -8 -24 36 2 12 6 22 -27 8 24 9 5 -1 11 7 10 3 21 21 7 -1 13 24 11 1 18 28
Zysk Netto (mln) 41 58 36 44 31 67 64 24 53 51 76 22 -82 71 83 50 98 73 40 44 49 88 67 27 135 76 55 44 80 37 40 28 79 96 16 9 67 98 38 59 68 92
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -25.28% 16.3% 79.2% -46.22% 72.7% -24.94% 19.5% -8.93% -252.92% 39.6% 9.3% 129.8% 220.3% 4.0% -52.40% -12.33% -50.36% 20.5% 70.0% -38.91% 177.3% -13.88% -18.82% 64.7% -40.82% -51.82% -27.51% -37.19% -0.80% 160.6% -58.59% -66.90% -15.61% 2.2% 134.4% 537.6% 1.3% -6.17%
Zysk netto (%) 17.7% 21.3% 15.3% 19.4% 12.8% 24.6% 22.9% 10.3% 20.0% 18.9% 24.9% 9.0% -28.36% 23.4% 26.2% 18.9% 32.5% 21.7% 13.1% 14.7% 16.7% 25.2% 27.3% 9.9% 34.7% 23.9% 19.0% 15.5% 22.8% 11.0% 13.7% 10.0% 23.7% 25.5% 5.5% 3.2% 21.2% 26.8% 13.3% 19.2% 19.0% 24.8%
EPS 0.4 0.57 0.35 0.44 0.31 0.67 0.63 0.24 0.53 0.5 0.75 0.21 -0.8 0.68 0.8 0.48 0.96 0.72 0.39 0.44 0.49 0.88 0.67 0.27 1.34 0.75 0.54 0.44 0.79 0.36 0.4 0.29 0.83 1.0 0.17 0.1 0.7 1.02 0.4 1.23 0.71 0.95
EPS (rozwodnione) 0.4 0.56 0.34 0.43 0.3 0.66 0.62 0.23 0.51 0.49 0.73 0.21 -0.8 0.66 0.78 0.47 0.93 0.7 0.38 0.43 0.47 0.86 0.66 0.26 1.3 0.73 0.52 0.42 0.77 0.36 0.39 0.28 0.82 0.98 0.17 0.09 0.69 1.01 0.4 1.21 0.7 0.94
Ilośc akcji (mln) 102 103 103 102 101 100 101 101 101 102 102 102 103 104 104 103 103 102 101 100 100 101 101 100 101 101 101 101 101 101 100 97 96 96 96 96 95 96 96 95 96 96
Ważona ilośc akcji (mln) 104 104 104 103 102 102 103 104 104 104 104 104 103 107 107 107 106 105 104 103 103 103 102 103 104 105 105 104 104 103 101 98 97 97 97 98 97 97 97 97 97 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 USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD