NOW 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 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) 1,006 863 750 753 644 548 501 520 538 631 651 697 669 764 777 822 764 785 776 751 639 604 370 326 319 361 400 439 432 473 539 577 547 584 594 588 555 563 633 606 571 599
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -35.98% -36.50% -33.20% -30.94% -16.46% 15.1% 29.9% 34.0% 24.3% 21.1% 19.4% 17.9% 14.2% 2.7% -0.13% -8.64% -16.36% -23.06% -52.32% -56.59% -50.08% -40.23% 8.1% 34.7% 35.4% 31.0% 34.7% 31.4% 26.6% 23.5% 10.2% 1.9% 1.5% -3.60% 6.6% 3.1% 2.9% 6.4%
Marża brutto 20.4% 18.0% 16.5% 15.5% 16.5% 15.9% 16.6% 16.7% 16.4% 18.1% 19.0% 19.4% 19.1% 19.4% 20.2% 20.4% 20.5% 20.1% 19.7% 20.0% 19.6% 19.4% 18.4% 19.0% 14.1% 20.8% 21.2% 21.9% 23.4% 22.6% 23.7% 24.1% 24.1% 23.5% 22.6% 22.8% 23.4% 23.1% 22.4% 22.3% 23.3% 23.2%
Koszty i Wydatki (mln) 980 871 777 789 690 613 558 573 585 652 665 703 669 757 759 796 742 762 759 737 648 617 399 347 355 365 400 429 422 450 500 533 512 549 558 551 521 532 595 583 542 569
EBIT (mln) 26 -8 -27 -291 -184 -65 -57 -53 -47 -21 -14 -6 41 7 18 26 22 23 17 14 -137 -333 -29 -21 -37 -8 0 10 7 23 29 44 35 35 36 37 34 31 38 23 29 30
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -807.69% 712.5% 111.1% -81.79% -74.46% -67.69% -75.44% -88.68% 187.2% 133.3% 228.6% 533.3% -46.34% 228.6% -5.56% -46.15% -722.73% -1547.83% -270.59% -250.00% -72.99% -97.60% -100.00% 147.6% 118.9% 387.5% inf% 340.0% 400.0% 52.2% 24.1% -15.91% -2.86% -11.43% 5.6% -37.84% -14.71% -3.23%
EBIT (%) 2.6% -0.93% -3.60% -38.65% -28.57% -11.86% -11.38% -10.19% -8.74% -3.33% -2.15% -0.86% 6.1% 0.9% 2.3% 3.2% 2.9% 2.9% 2.2% 1.9% -21.44% -55.13% -7.84% -6.44% -11.60% -2.22% 0.0% 2.3% 1.6% 4.9% 5.4% 7.6% 6.4% 6.0% 6.1% 6.3% 6.1% 5.5% 6.0% 3.8% 5.1% 5.0%
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 0 0 0 0 0 0 0 0 0 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 1 0 0 0 0 0 0 0 0
Amortyzacja (mln) 7 7 9 10 12 12 13 14 14 13 13 12 12 11 11 9 10 10 10 10 11 10 7 6 5 6 6 6 5 4 5 5 5 6 6 7 7 7 9 8 -23 0
EBITDA (mln) 33 -1 -18 -26 -34 -53 -44 -39 -33 -8 -1 6 12 18 29 35 32 33 27 24 2 -3 -22 -15 -34 2 6 16 15 27 44 49 35 41 42 44 39 38 42 36 6 30
EBITDA(%) 2.6% -0.12% -2.40% 30.4% 16.1% -9.67% -11.38% -7.50% -8.74% -1.27% -0.15% 0.9% 1.3% 2.4% 3.7% 4.3% 2.9% 4.2% 3.5% 3.2% 18.6% 52.5% -5.95% -6.44% -10.97% 1.7% 1.5% 3.6% 3.0% 5.7% 10.0% 8.5% 6.4% 6.0% 6.1% 6.3% 7.4% 6.7% 7.4% 5.9% 1.1% 5.0%
NOPLAT (mln) 24 -12 -29 -291 -186 -67 -59 -56 -48 -23 -17 -9 -3 3 15 22 18 19 15 12 -139 -333 -31 -21 -45 -9 -1 7 15 33 28 44 34 35 35 37 31 29 33 22 30 30
Podatek (mln) 8 -2 -10 -67 63 -4 -15 0 23 0 0 0 -3 1 1 2 2 1 1 2 117 -2 -1 1 -1 1 1 2 3 3 2 3 2 3 1 2 -116 8 8 9 7 7
Zysk Netto (mln) 16 -10 -19 -224 -249 -63 -44 -56 -71 -23 -17 -9 -3 2 14 20 16 18 14 10 -139 -331 -30 -22 -44 -10 -2 5 12 30 26 41 31 31 34 35 147 21 24 13 23 22
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -1656.25% 530.0% 131.6% -75.00% -71.49% -63.49% -61.36% -83.93% -95.77% 108.7% 182.4% 322.2% 633.3% 800.0% 0.0% -50.00% -968.75% -1938.89% -314.29% -320.00% -68.35% -96.98% -93.33% 122.7% 127.3% 400.0% 1400.0% 720.0% 158.3% 3.3% 30.8% -14.63% 374.2% -32.26% -29.41% -62.86% -84.35% 4.8%
Zysk netto (%) 1.6% -1.16% -2.53% -29.75% -38.66% -11.50% -8.78% -10.77% -13.20% -3.65% -2.61% -1.29% -0.45% 0.3% 1.8% 2.4% 2.1% 2.3% 1.8% 1.3% -21.75% -54.80% -8.11% -6.75% -13.79% -2.77% -0.50% 1.1% 2.8% 6.3% 4.8% 7.1% 5.7% 5.3% 5.7% 6.0% 26.5% 3.7% 3.8% 2.1% 4.0% 3.7%
EPS 0.15 -0.0935 -0.18 -2.09 -2.33 -0.59 -0.41 -0.53 -0.66 -0.21 -0.16 -0.0835 -0.028 0.02 0.12 0.18 0.14 0.17 0.12 0.09 -1.28 -3.04 -0.28 -0.2 -0.4 -0.0909 -0.0182 0.05 0.11 0.27 0.23 0.37 0.28 0.28 0.31 0.32 1.37 0.2 0.22 0.12 -0.54 0.2
EPS (rozwodnione) 0.14 -0.0935 -0.18 -2.09 -2.33 -0.59 -0.41 -0.52 -0.66 -0.21 -0.16 -0.0833 -0.0278 0.02 0.12 0.18 0.14 0.16 0.12 0.09 -1.28 -3.04 -0.28 -0.2 -0.4 -0.0909 -0.0182 0.05 0.11 0.27 0.23 0.37 0.28 0.28 0.31 0.31 1.36 0.2 0.21 0.12 -0.53 0.2
Ilośc akcji (mln) 107 107 106 107 107 107 107 106 107 108 106 108 107 108 108 108 108 109 109 109 109 109 109 109 109 110 110 111 110 111 111 111 110 110 107 107 106 106 107 106 106 106
Ważona ilośc akcji (mln) 108 107 107 107 107 107 107 107 107 108 108 108 108 108 108 109 109 109 109 109 109 109 109 109 110 110 110 111 111 111 111 111 111 111 108 108 107 107 108 107 107 107
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