EMX Royalty 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 42
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 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 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 2021-07-21 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) 0 0 0 0 0 0 0 1 1 0 0 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 2 1 1 4 11 2 2 11 7 6 5 6 7 8
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -9.92% 5.1% -13.20% 107.7% 64.4% 10.9% 62.2% 41.0% 22.4% 36.0% -25.94% -46.21% -47.34% -41.29% -13.83% 9.8% -81.34% -9.29% -27.42% -44.74% 590.2% 28.4% 5.7% -12.90% 65.3% 451.5% 178.4% 308.6% 415.6% 569.8% 169.3% 120.0% 212.2% -36.25% 226.4% 146.9% -44.50% -5.19% 38.2%
Marża brutto 17.3% -7.74% -24.34% -19.45% -22.71% -15.79% -9.48% 0.0% -9.26% 2.5% 14.5% 42.2% -13.18% 25.5% 6.3% -5.13% 33.9% -298.60% -1034.19% -241.27% -1642.81% -482.51% -1041.90% -608.81% -303.77% -296.17% 8.5% -1290.49% -222.65% -101.20% -318.09% -305.56% -20.92% 61.5% -115.38% -57.07% 53.1% 20.1% 4.5% 73.1% 63.9% 61.3% 37.6%
Koszty i Wydatki (mln) 2 2 2 2 1 2 2 2 2 2 2 3 2 2 2 4 5 2 5 2 1 2 3 2 1 3 2 2 4 5 5 1 3 15 5 4 6 8 8 6 6 4 7
EBIT (mln) -2 -2 -2 -1 -1 -2 -2 -1 -2 -1 -1 -2 -1 -1 -1 -3 -1 -1 -4 -2 -1 -2 -3 -2 -1 -2 -2 -2 -3 -3 -4 3 1 -4 -3 -1 5 -1 -1 -2 -0 3 1
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -34.68% -13.64% -17.08% 2.5% 62.9% -5.71% -9.56% 46.0% -37.49% -5.25% 7.0% 49.5% 5.4% -42.61% 191.0% -46.18% 24.2% 125.6% -31.95% 8.5% -38.80% 17.7% -42.89% -12.55% 306.7% 32.5% 115.7% 286.5% 119.7% 41.8% -21.12% -141.73% 705.9% -79.76% -48.59% 37.4% -102.78% 524.7% 137.5%
EBIT (%) -462.47% -623.21% -545.07% -522.85% -335.32% -511.90% -520.69% -258.03% -332.35% -435.07% -290.38% -267.21% -169.79% -303.12% -419.57% -742.87% -339.90% -296.35% -1416.84% -364.13% -2262.40% -737.03% -1328.38% -715.06% -200.62% -675.51% -717.96% -717.96% -493.54% -162.33% -556.16% 327.7% 18.9% -34.37% -162.90% -62.17% 48.8% -10.91% -25.66% -34.60% -2.44% 48.9% 7.0%
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 1 1 0 0 0 0 0 1 0 0 1 1 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 1 1 1 1 1 2 1 1 1 1 1 1 1 1 1
Amortyzacja (mln) 0 0 0 0 0 0 0 1 1 0 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 2 1 1 3 2 1 1 2 3 3 1 2 1 2
EBITDA (mln) -2 -1 -1 -1 -1 -1 -1 -1 -1 -1 -2 -2 -0 -1 -2 -4 -1 -1 -4 -2 -2 -2 -3 -1 -0 -2 -3 -2 -2 0 25 4 3 6 -2 -1 7 2 1 -1 4 6 5
EBITDA(%) 2430.9% -444.09% -286.98% -304.58% -293.70% -206.30% -358.21% -992.05% -90.10% -442.43% -124.91% -123.20% 60.2% -206.36% -450.78% -689.70% 550.5% 9.6% -1358.33% -330.41% -1811.60% -2053.36% -1492.12% -1292.52% -93.39% -184.18% -1201.89% -98.37% -282.90% 13.4% -334.67% 402.7% 83.4% -7.40% -62.38% 44.5% 64.7% 25.7% 28.3% -20.15% 70.2% 89.7% 63.0%
NOPLAT (mln) -12 -2 -2 -2 -1 -2 -2 3 -2 -1 -2 -3 -2 -2 -3 -4 52 -2 -5 -2 -2 1 -2 -1 -1 -4 -3 -3 -9 -11 23 -3 -11 2 -4 -3 5 -3 -2 -3 1 5 2
Podatek (mln) -2 -0 -0 -0 -2 -0 -0 -0 -0 -0 0 -1 -1 -0 0 -0 -2 -0 0 0 -0 -3 -1 -2 2 1 -0 -0 2 -3 4 -0 1 1 0 2 2 -3 -0 1 0 3 1
Zysk Netto (mln) -9 -2 -2 -2 0 -2 -2 4 -2 -1 -2 -2 -0 -1 -3 -4 54 -2 -5 -2 -2 1 -2 -1 -3 -4 -3 -3 -9 -9 19 -3 -12 1 -4 -5 2 2 -2 -4 1 3 1
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 104.3% 2.0% -20.68% 335.8% -579.93% -42.71% 23.1% -164.90% -90.65% 21.5% 44.1% 75.2% 30178.9% 40.1% 82.6% -55.87% -102.91% 171.6% -53.22% -62.24% 100.7% -334.45% 20.1% 323.1% 169.5% 143.7% 753.5% 10.9% 40.3% 112.9% -119.76% 47.5% 120.4% 70.2% -40.23% -14.82% -51.13% 35.7% 156.6%
Zysk netto (%) -2752.31% -732.81% -601.20% -554.71% 130.5% -711.09% -549.37% 629.8% -381.09% -367.20% -417.01% -289.87% -29.11% -327.96% -811.45% -944.11% 16626.1% -782.87% -1719.65% -379.52% -2596.73% 618.1% -1108.45% -259.38% -755.00% -1128.57% -1259.86% -1259.86% -1230.58% -498.65% 2958.2% -342.04% -334.89% 9.6% -217.01% -229.33% 21.9% 25.6% -39.74% -79.13% 19.3% 36.6% 16.3%
EPS -0.13 -0.0286 -0.0272 -0.0208 0.0043 -0.0291 -0.0215 0.0456 -0.026 -0.0165 -0.0248 -0.0294 -0.0023 -0.0187 -0.0353 -0.0512 0.91 -0.0258 -0.0628 -0.0227 -0.02 0.0212 -0.0293 -0.0082 -0.0378 -0.0413 -0.0337 -0.0337 -0.1 -0.0958 0.18 -0.0294 -0.11 0.0101 -0.0337 -0.0427 0.02 0.0167 -0.0198 -0.0356 0.0105 0.0155 0.01
EPS (rozwodnione) -0.13 -0.0286 -0.0272 -0.0208 0.0043 -0.0291 -0.0215 0.0456 -0.026 -0.0165 -0.0248 -0.0294 -0.0023 -0.0187 -0.0353 -0.0512 0.91 -0.0258 -0.0628 -0.022 -0.0193 0.0141 -0.0289 -0.0082 -0.0378 -0.0413 -0.0337 -0.0337 -0.0991 -0.0958 0.18 -0.0294 -0.11 0.01 -0.0337 -0.0427 0.02 0.0167 -0.0198 -0.0356 0.0104 0.0155 0.01
Ilośc akcji (mln) 73 73 73 73 73 74 74 74 74 74 79 79 78 80 80 80 80 81 82 80 79 83 82 83 84 85 86 86 84 89 105 109 109 110 111 111 111 112 112 113 114 110 109
Ważona ilośc akcji (mln) 73 73 73 73 73 74 74 74 74 74 79 79 78 80 80 80 81 81 82 82 82 94 83 83 84 85 86 86 86 89 107 109 110 110 111 111 111 112 112 113 114 111 109
Waluta CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD USD USD USD CAD USD USD USD USD USD USD