Dynagas LNG Partners LP

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
Rok finansowy 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 53 77 86 107 145 170 139 127 131 137 138 132 160 156
Przychód Δ r/r 0.0% 47.5% 10.6% 25.0% 35.6% 17.0% -18.2% -8.5% 3.0% 4.8% 0.4% -4.4% 21.9% -2.5%
Marża brutto 50.0% 54.9% 68.3% 65.5% 65.3% 64.7% 51.7% 48.4% 52.8% 53.6% 53.5% 41.3% 45.6% 75.6%
EBIT (mln) 24 40 55 65 88 102 64 53 60 64 65 10 65 77
EBIT Δ r/r 0.0% 67.5% 39.6% 16.8% 36.2% 15.9% -37.4% -17.1% 13.1% 7.3% 0.5% -85.1% 573.4% 19.6%
EBIT (%) 45.1% 51.2% 64.6% 60.4% 60.7% 60.1% 46.0% 41.7% 45.8% 46.9% 46.9% 7.3% 40.3% 49.5%
Koszty finansowe (mln) 4 9 10 14 28 35 46 49 56 27 19 -27 37 0
EBITDA (mln) 37 52 69 83 112 132 94 83 91 96 86 41 97 110
EBITDA(%) 70.4% 67.4% 80.5% 77.2% 77.4% 77.9% 67.4% 65.6% 69.2% 69.9% 62.6% 31.5% 60.4% 70.1%
Podatek (mln) 4 8 10 15 28 35 46 -2 56 23 11 -9 0 0
Zysk Netto (mln) 19 30 46 51 60 67 17 4 -53 11 42 42 36 52
Zysk netto Δ r/r 0.0% 58.5% 52.9% 10.8% 18.8% 11.3% -74.1% -79.2% -1556.0% -121.3% 271.7% 1.8% -15.4% 43.8%
Zysk netto (%) 35.8% 38.5% 53.2% 47.2% 41.4% 39.4% 12.5% 2.8% -40.2% 8.2% 30.2% 32.2% 22.4% 33.0%
EPS 0.63 0.99 2.95 1.58 1.6 1.69 0.27 0.1 -1.48 0.32 1.14 1.15 0.97 1.4
EPS (rozwodnione) 0.63 0.99 2.95 1.58 1.6 1.69 0.27 0.1 -1.48 0.32 1.14 1.15 0.97 1.4
Ilośc akcji (mln) 30 30 8 33 21 21 35 35 35 36 37 37 37 37
Ważona ilośc akcji (mln) 30 30 8 33 21 21 35 35 35 36 37 37 37 37
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD