Eldorado Gold Corporation

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
Rok finansowy 1999 2000 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) 60 51 34 39 38 36 34 85 189 288 361 791 1,099 1,148 1,124 1,068 863 433 391 459 616 1,027 943 871 1,025 1,323
Przychód Δ r/r 0.0% -14.9% -33.0% 14.0% -2.7% -6.1% -5.9% 150.6% 122.8% 52.8% 25.2% 119.3% 38.9% 4.4% -2.1% -5.0% -19.2% -49.9% -9.5% 17.3% 34.2% 66.7% -8.1% -7.6% 17.7% 29.0%
Marża brutto 32.9% 32.9% 32.5% 48.8% 35.8% -1.9% -26.5% 30.8% 55.3% 63.8% 59.2% 61.2% 54.5% 52.8% 43.9% 34.5% 23.5% 37.7% 32.2% 18.3% 20.8% 32.6% 31.0% 19.7% 21.9% 56.5%
EBIT (mln) 5 2 -1 5 -3 -14 -34 3 58 120 145 301 513 454 -447 257 -1,814 67 -39 -477 59 229 213 71 173 419
EBIT Δ r/r 0.0% -61.1% -176.8% -449.8% -166.1% 317.9% 134.7% -109.3% 1731.6% 107.9% 21.4% 107.5% 70.2% -11.4% -198.4% -157.5% -806.1% -103.7% -157.5% 1137.1% -112.3% 288.8% -6.9% -66.7% 144.3% 142.5%
EBIT (%) 8.2% 3.8% -4.3% 13.2% -9.0% -40.0% -99.7% 3.7% 30.5% 41.5% 40.3% 38.1% 46.7% 39.6% -39.8% 24.1% -210.2% 15.5% -9.8% -103.9% 9.6% 22.3% 22.6% 8.1% 16.9% 31.7%
Koszty finansowe (mln) -0 -1 6 7 80 0 30 1 -3 -121 1 8 5 4 34 23 10 5 20 875 43 48 68 35 31 0
EBITDA (mln) 16 12 8 17 45 -9 -9 7 74 81 184 421 639 583 514 443 275 143 102 532 214 515 419 313 446 670
EBITDA(%) 25.9% 23.8% 24.5% 43.7% 118.9% -26.2% -26.8% 8.2% 39.3% 28.1% 51.0% 53.2% 58.2% 50.8% 45.8% 41.4% 31.8% 33.1% 26.0% 115.9% 34.8% 50.2% 44.4% 35.9% 43.5% 50.7%
Podatek (mln) 0 0 0 1 2 -1 0 1 22 12 42 90 166 128 144 121 -184 56 19 -86 40 79 140 61 59 135
Zysk Netto (mln) 5 1 -4 2 -45 -14 -49 3 35 164 102 206 319 305 -653 103 -1,541 -344 -10 -362 81 125 11 -49 105 289
Zysk netto Δ r/r 0.0% -79.5% -451.4% -154.9% -2208.4% -69.0% 252.4% -106.7% 973.3% 362.0% -37.4% 101.2% 54.6% -4.2% -314.0% -115.7% -1601.7% -77.7% -97.1% 3542.5% -122.3% 54.9% -91.1% -544.9% -311.9% 176.3%
Zysk netto (%) 8.9% 2.1% -11.3% 5.4% -117.8% -38.8% -145.4% 3.9% 18.8% 56.8% 28.4% 26.0% 29.0% 26.6% -58.1% 9.6% -178.5% -79.5% -2.5% -78.8% 13.1% 12.2% 1.2% -5.7% 10.2% 21.9%
EPS 0.35 0.05 -0.19 0.05 -1.02 -0.27 -0.86 0.05 0.5 2.3 1.3 1.9 2.9 2.2 -4.57 0.7 -10.75 -2.4 -0.066 -2.28 0.52 0.77 0.0615 -0.27 0.53 1.52
EPS (rozwodnione) 0.35 0.05 -0.19 0.05 -1.02 -0.27 -0.86 0.05 0.5 2.3 1.3 1.9 2.9 2.2 -4.57 0.7 -10.75 -2.4 -0.066 -2.28 0.51 0.76 0.0615 -0.27 0.53 1.46
Ilośc akcji (mln) 15 16 20 30 44 52 57 67 69 71 78 109 110 138 143 143 143 143 151 159 159 171 180 183 194 198
Ważona ilośc akcji (mln) 15 16 20 30 44 52 57 68 69 71 78 109 110 138 143 143 143 143 151 159 162 175 180 183 195 206
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