Enlight Renewable Energy Ltd

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) 88 52 53 72 11 15 8 8 9 9 9 7 12 18 16 19 25 40 37 43 72 59 56 64 62 70 76 74 111 35 38 54 70 20 52 58 74 90 85 109 116 110
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -87.02% -72.02% -84.98% -89.16% -25.31% -39.42% 16.0% -8.41% 43.4% 103.3% 76.0% 171.0% 105.8% 121.9% 131.4% 123.9% 185.7% 49.3% 50.5% 48.3% -14.17% 17.7% 35.1% 14.9% 79.6% -49.73% -49.94% -27.26% -37.17% -43.49% 37.4% 8.4% 5.3% 356.6% 61.7% 88.2% 57.6% 21.5%
Marża brutto 21.9% 20.6% 44.4% 25.7% 89.3% 34.7% 31.5% 25.7% 34.0% 41.8% 43.1% 28.8% 59.9% 63.0% 37.5% 53.5% 55.3% 65.3% 63.7% 48.4% 65.2% 61.3% 56.6% 55.6% 52.3% 61.9% 61.7% 52.3% 62.0% 63.0% 56.2% 55.4% 58.3% 67.6% 55.5% 48.9% 45.2% 55.6% 50.6% 55.7% 48.3% 75.7%
Koszty i Wydatki (mln) 75 43 32 56 5 13 9 10 10 9 9 9 11 12 15 15 18 22 23 33 34 32 34 40 39 37 40 50 69 20 25 17 42 9 19 16 84 47 50 44 82 -41
EBIT (mln) 28 8 21 16 6 2 -1 -2 -1 -0 -0 -2 2 6 1 4 7 17 15 11 38 27 23 24 23 33 25 2 111 15 13 37 27 11 33 43 43 43 35 66 41 151
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -76.83% -81.35% -104.30% -113.67% -115.35% -128.82% -81.77% -10.54% 272.3% 1369.0% 711.2% 319.6% 304.6% 201.8% 1415.9% 152.0% 456.8% 59.8% 52.1% 125.4% -39.40% 20.4% 10.8% -92.11% 380.4% -54.48% -47.56% 1826.9% -75.25% -27.77% 153.3% 15.5% 55.9% 293.8% 4.5% 54.5% -3.21% 252.8%
EBIT (%) 31.3% 16.1% 38.9% 22.1% 55.8% 10.7% -11.13% -27.91% -11.47% -5.11% -1.75% -27.27% 13.8% 31.9% 6.1% 22.1% 27.1% 43.4% 39.8% 24.9% 52.8% 46.4% 40.2% 37.8% 37.3% 47.5% 33.0% 2.6% 99.7% 43.0% 34.6% 68.7% 39.3% 55.0% 63.7% 73.2% 58.1% 47.4% 41.2% 60.1% 35.7% 137.7%
Przychody fiansowe (mln) 15 11 21 14 14 7 30 19 13 19 21 19 13 24 24 18 7 22 22 14 12 12 15 17 12 19 30 25 4 8 5 6 2 6 12 12 0 8 7 3 2 7
Koszty finansowe (mln) 13 18 25 20 12 19 18 19 16 21 18 6 12 12 22 18 15 25 34 50 0 37 27 20 10 23 34 35 4 12 19 18 13 5 17 18 11 19 30 37 22 30
Amortyzacja (mln) 9 3 5 5 2 3 0 0 0 0 0 5 -10 1 4 5 0 2 2 3 3 4 4 4 5 4 4 6 7 2 3 3 4 4 4 5 6 7 25 27 33 34
EBITDA (mln) 10 6 10 6 4 3 -1 -2 -1 -0 -0 6 2 7 4 8 4 12 12 11 23 15 15 13 36 20 21 17 50 22 22 16 13 20 16 19 14 21 67 95 68 190
EBITDA(%) 36.2% 42.8% 88.4% 48.0% 137.0% 77.4% 363.6% 213.1% 136.4% 213.1% 226.7% 306.4% 129.0% 175.3% 178.0% 140.6% 70.3% 112.9% 114.0% 91.8% 32.2% 89.2% 90.4% 72.2% -297.69% 95.2% 104.9% 91.8% 44.8% 86.4% 72.4% 100.2% 61.5% 101.9% 112.0% 123.6% 70.0% 84.5% 78.9% 86.6% 58.2% 173.5%
NOPLAT (mln) 25 2 17 10 2 -10 11 -3 -5 -3 3 11 3 18 3 4 3 14 3 -26 34 2 11 12 -209 29 21 2 36 11 -1 25 17 12 28 36 19 31 12 31 12 126
Podatek (mln) 7 1 5 3 1 -4 2 -1 -1 -1 1 3 1 4 0 1 1 4 1 -6 13 1 5 3 -50 2 5 0 11 2 0 6 4 3 6 10 3 7 2 7 2 25
Zysk Netto (mln) 18 0 10 5 0 -6 18 -4 -5 -4 0 5 0 8 -1 0 -4 0 -5 -23 11 -5 1 2 -148 17 9 -2 12 5 -2 16 7 7 14 23 10 17 8 14 5 94
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -97.52% -2442.86% 90.5% -176.30% -1199.77% -20.19% -98.56% 220.5% 109.3% 277.1% -543.77% -92.72% -1086.75% -97.17% 346.1% -6674.79% 341.3% -2247.98% 111.7% 107.6% -1475.41% 451.6% 1410.1% -204.49% 108.1% -71.59% -120.22% 954.6% -44.29% 39.8% 873.3% 44.6% 44.2% 150.5% -44.52% -37.23% -45.43% 463.9%
Zysk netto (%) 20.2% 0.5% 18.3% 7.3% 3.9% -38.45% 231.6% -51.69% -56.78% -50.65% 2.9% 68.0% 3.7% 44.1% -7.27% 1.8% -17.69% 0.6% -14.00% -53.65% 14.9% -8.10% 1.1% 2.7% -239.42% 24.2% 12.2% -2.49% 10.7% 13.7% -4.92% 29.3% 9.5% 33.8% 27.7% 39.0% 13.0% 18.5% 9.5% 13.0% 4.5% 86.1%
EPS 0.56 0.0074 0.3 0.16 0.0138 -0.16 0.51 -0.11 -0.14 -0.0981 0.0056 0.1 0.0095 0.16 -0.0225 0.0066 -0.0854 0.0042 -0.0849 -0.35 0.17 -0.0635 0.008 0.0223 -1.89 0.2 0.1 -0.02 0.0 0.0500016 -0.01961657 0.16063 0.0521898 0.01705542 0.11641 0.17968 0.08032503 0.14093 0.06 0.12 0.0401 0.8
EPS (rozwodnione) 0.56 0.0073 0.24 0.13 0.0138 -0.16 0.5 -0.11 -0.14 -0.0981 0.0054 0.0973 0.0095 0.15 -0.0225 0.0065 -0.0854 0.0041 -0.0849 -0.35 0.17 -0.0635 0.0077 0.0214 -1.89 0.19 0.0975 -0.02 0.0 0.0500016 -0.01958794 0.15499 0.06378753 0.01552266 0.11641 0.17968 0.0775552 0.1355 0.0639 0.12 0.0417 0.75
Ilośc akcji (mln) 32 32 32 32 32 35 36 36 36 45 48 48 47 50 52 54 52 54 62 67 62 75 77 79 78 85 92 92 0 93 96 99 124 118 126 126 118 118 134 118 128 119
Ważona ilośc akcji (mln) 32 33 40 40 32 35 37 36 36 45 49 50 47 51 52 55 52 55 62 67 62 75 80 82 78 89 95 92 0 96 96 101 104 118 126 126 126 123 126 123 124 125
Waluta ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS USD USD USD USD USD USD USD USD USD USD USD USD USD