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 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 2023-05-23 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) 259 238 214 212 199 164 107 116 115 112 83 95 101 132 153 81 93 82 175 168 192 208 251 288 279 225 230 238 247 193 217 222 240 227 236 246 316 255 296 334 436 355
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -23.06% -31.13% -50.01% -45.05% -42.42% -31.84% -22.72% -17.97% -11.59% 17.9% 85.1% -14.98% -8.45% -38.11% 14.4% 107.0% 106.6% 154.9% 43.5% 71.4% 45.2% 7.9% -8.63% -17.09% -11.25% -14.19% -5.76% -6.87% -2.96% 18.0% 8.9% 10.8% 31.5% 12.1% 25.7% 35.8% 38.1% 39.4%
Marża brutto 29.9% 28.3% 27.0% 22.7% 14.7% 23.3% 38.9% 42.3% 37.7% 38.5% 33.5% 31.9% 24.5% 26.9% 21.4% 5.9% 11.6% 11.7% 18.9% 25.6% 22.2% 26.1% 33.3% 36.4% 32.7% 26.6% 28.7% 32.5% 33.3% 19.5% 25.1% 16.8% 17.6% 24.5% 23.2% 27.3% 29.0% 27.1% 34.3% 34.0% 59.7% 41.3%
Koszty i Wydatki (mln) 207 198 178 191 197 154 89 84 97 95 80 94 114 114 150 102 111 97 160 141 167 172 185 200 208 183 186 185 184 187 188 209 226 195 205 202 240 198 209 231 267 241
EBIT (mln) 47 30 -217 10 -1,637 14 18 31 10 16 2 -31 -26 13 -3 -135 -351 -16 25 31 106 33 72 92 31 48 -52 54 60 7 35 15 18 34 39 43 76 57 88 102 169 114
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -3554.44% -53.98% 108.3% 223.6% 100.6% 14.4% -88.37% -198.77% -356.28% -19.79% -240.73% 338.7% 1263.2% -221.86% 957.2% 123.1% 130.1% 313.9% 186.3% 194.6% -71.09% 43.7% -172.19% -41.32% 95.2% -85.86% 166.0% -71.54% -69.88% 405.4% 13.2% 178.5% 321.9% 66.7% 124.4% 137.4% 122.3% 99.5%
EBIT (%) 18.3% 12.8% -101.33% 4.6% -821.61% 8.5% 16.9% 26.9% 8.8% 14.3% 2.5% -32.39% -25.40% 9.7% -1.93% -167.11% -378.14% -19.16% 14.5% 18.6% 55.2% 16.1% 28.8% 32.0% 11.0% 21.4% -22.78% 22.7% 24.2% 3.5% 15.9% 6.9% 7.5% 15.1% 16.6% 17.4% 24.1% 22.5% 29.6% 30.5% 38.8% 32.2%
Przychody fiansowe (mln) 0 0 0 0 3 3 0 0 0 0 0 0 0 0 2 2 0 2 2 1 0 1 1 3 0 2 2 2 0 1 1 2 4 8 3 5 8 8 6 6 0 0
Koszty finansowe (mln) 12 26 510 26 0 9 344 0 9 0 0 4 18 0 11 0 653 7 13 13 11 11 12 20 9 10 9 41 12 9 9 9 9 9 7 6 9 4 6 7 0 12
Amortyzacja (mln) 48 45 41 44 49 32 18 17 21 18 16 19 20 29 34 20 22 20 41 42 52 53 59 66 71 58 51 51 47 52 54 59 76 64 67 64 76 56 62 67 71 61
EBITDA (mln) 99 85 41 28 -1,867 23 36 50 30 35 19 20 1 47 35 -111 -313 6 63 74 76 90 126 159 141 106 3 106 108 60 75 42 93 103 99 115 131 108 149 204 237 115
EBITDA(%) 38.3% 40.2% 154.0% 36.2% -114.16% 26.4% 34.7% 44.0% 27.1% 32.3% 23.2% 26.5% 20.9% 38.6% 28.1% 137.7% 367.8% 8.0% 35.8% 41.2% 39.7% 43.2% 50.2% 55.2% 50.6% 44.1% 42.3% 44.6% 42.1% 30.1% 38.8% 34.9% 38.9% 45.2% 41.9% 45.9% 48.0% 44.6% 50.4% 61.2% 54.4% 32.4%
NOPLAT (mln) 40 26 -220 7 -1,643 1 14 31 8 16 5 0 -20 13 -3 -130 -346 -21 17 19 99 16 67 77 16 38 -58 15 52 -379 12 -27 406 34 40 45 47 51 78 130 177 42
Podatek (mln) 25 33 -23 103 -297 5 6 13 33 11 -3 7 4 7 22 1 -116 6 8 16 10 21 24 39 -5 28 0 6 95 5 34 27 -5 13 39 52 -47 16 22 28 69 -33
Zysk Netto (mln) 14 -8 -199 -96 -1,238 -2 -330 21 -33 4 11 -4 -21 9 -24 -128 -218 -27 12 4 91 -5 46 41 23 8 -56 -52 -40 -384 -22 -54 411 19 1 -8 92 34 55 95 105 72
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -8995.95% -69.94% 66.1% 121.6% -97.37% 254.7% 103.4% -120.15% -36.08% 127.4% -317.49% 2964.0% 948.6% -409.30% 149.8% 103.3% 141.8% -81.90% 275.4% 868.8% -75.00% 269.4% -222.18% -227.34% -275.49% -4748.12% -61.38% 4.4% 1127.1% 105.0% 104.1% -85.32% -77.51% 73.9% 6168.9% 1287.4% 13.7% 115.5%
Zysk netto (%) 5.4% -3.46% -92.72% -45.43% -621.22% -1.51% -308.10% 17.8% -28.37% 3.4% 13.6% -4.38% -20.51% 6.6% -15.92% -157.94% -234.92% -33.03% 6.9% 2.5% 47.5% -2.35% 18.1% 14.3% 8.2% 3.7% -24.26% -21.90% -16.18% -199.34% -9.94% -24.54% 171.3% 8.5% 0.4% -3.25% 29.3% 13.2% 18.7% 28.4% 24.1% 20.4%
EPS 0.0971 -0.0575 -1.39 -0.67 -8.64 -0.0173 -2.3 0.15 -0.23 0.05 0.0782 -0.0266 -0.13 0.05 -0.15 -0.81 -1.38 -0.17 0.08 0.03 0.55 -0.0295 0.29 0.27 0.13 0.07 -0.31 -0.29 -0.22 -2.13 -0.12 -0.3 2.23 0.11 0.0032 -0.0395 0.45 0.17 0.27 0.46 0.53 0.35
EPS (rozwodnione) 0.0971 -0.0575 -1.39 -0.67 -8.64 -0.0173 -2.3 0.15 -0.23 0.05 0.0782 -0.0266 -0.13 0.05 -0.15 -0.81 -1.38 -0.17 0.08 0.03 0.55 -0.0295 0.28 0.26 0.13 0.07 -0.31 -0.28 -0.22 -2.11 -0.12 -0.3 2.23 0.11 0.0032 -0.0395 0.45 0.16 0.27 0.46 0.52 0.35
Ilośc akcji (mln) 143 143 143 143 143 143 143 143 143 143 143 157 158 158 159 158 158 158 158 158 160 165 170 174 174 175 182 182 182 181 184 184 184 184 189 202 203 203 204 205 202 205
Ważona ilośc akcji (mln) 143 143 143 143 143 143 143 143 143 143 143 157 159 158 159 158 158 158 161 162 165 165 174 178 174 177 182 184 182 182 184 184 184 185 190 202 203 204 205 206 206 207
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