Expand Energy 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
Rok finansowy 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) 628 969 739 1,717 2,709 4,665 7,326 6,849 10,840 5,944 7,967 10,870 11,397 17,161 22,106 11,844 8,747 9,085 10,328 8,489 5,210 7,301 11,443 7,775 4,221
Przychód Δ r/r 0.0% 54.3% -23.8% 132.6% 57.8% 72.2% 57.0% -6.5% 58.3% -45.2% 34.0% 36.4% 4.8% 50.6% 28.8% -46.4% -26.1% 3.9% 13.7% -17.8% -38.6% 40.1% 56.7% -32.1% -45.7%
Marża brutto 63.8% 73.9% 60.2% 63.6% 60.7% 59.6% 69.2% 31.5% 35.7% 14.3% 21.9% 21.3% 11.5% 15.6% 13.2% -6.6% 2.5% 15.1% 11.7% 4.7% 11.9% 33.1% 71.3% 62.7% 27.0%
EBIT (mln) 279 520 192 675 997 2,134 3,468 1,698 3,415 499 1,290 1,765 782 2,216 2,588 -18,919 -4,411 1,146 875 -31 -8,703 2,325 3,780 3,142 -803
EBIT Δ r/r 0.0% 86.6% -63.2% 252.3% 47.6% 114.0% 62.5% -51.0% 101.1% -85.4% 158.5% 36.8% -55.7% 183.4% 16.8% -831.0% -76.7% -126.0% -23.6% -103.5% 27974.2% -126.7% 62.6% -16.9% -125.6%
EBIT (%) 44.4% 53.7% 26.0% 39.3% 36.8% 45.7% 47.3% 24.8% 31.5% 8.4% 16.2% 16.2% 6.9% 12.9% 11.7% -159.7% -50.4% 12.6% 8.5% -0.4% -167.0% 31.8% 33.0% 40.4% -19.0%
Koszty finansowe (mln) 86 98 112 154 167 226 300 364 265 341 179 30 91 111 173 329 296 738 634 651 476 84 163 112 130
EBITDA (mln) 391 642 414 1,042 1,584 2,665 5,019 4,694 3,598 -7,332 4,677 4,833 1,928 4,456 6,288 -16,540 -3,196 1,935 2,685 2,276 -8,196 7,301 5,564 4,748 1,011
EBITDA(%) 62.3% 66.2% 56.1% 60.6% 58.5% 57.1% 68.5% 68.5% 33.2% -123.4% 58.7% 44.5% 16.9% 26.0% 28.4% -139.6% -36.5% 21.3% 26.0% 26.8% -157.3% 100.0% 48.6% 61.1% 24.0%
Podatek (mln) -259 144 27 190 290 545 1,252 890 463 -3,483 1,110 1,123 -380 548 1,144 -4,463 -190 2 -10 -331 -19 -106 -1,285 698 -127
Zysk Netto (mln) 456 217 40 313 515 921 1,993 1,323 656 -5,830 1,774 1,742 -769 645 1,917 -14,567 -4,390 -505 225 -308 -9,734 6,328 4,936 2,419 -714
Zysk netto Δ r/r 0.0% -52.3% -81.5% 676.9% 64.6% 78.9% 116.3% -33.6% -50.4% -988.7% -130.4% -1.8% -144.1% -183.9% 197.2% -859.9% -69.9% -88.5% -144.6% -236.9% 3060.4% -165.0% -22.0% -51.0% -129.5%
Zysk netto (%) 72.5% 22.4% 5.5% 18.2% 19.0% 19.8% 27.2% 19.3% 6.1% -98.1% 22.3% 16.0% -6.7% 3.8% 8.7% -123.0% -50.2% -5.6% 2.2% -3.6% -186.8% 86.7% 43.1% 31.1% -16.9%
EPS 704.0 266.0 36.0 276.0 376.0 546.0 956.0 538.0 232.0 -1914.0 526.0 494.0 -292.0 146.0 386.0 -4486.0 -1278.0 180.0 29.26 -49.97 -998.26 53.66 38.71 18.21 -4.5481
EPS (rozwodnione) 602.0 250.0 34.0 242.0 330.0 502.0 870.0 524.0 228.0 -1914.0 502.0 464.0 -292.0 146.0 374.0 -4486.0 -1278.0 180.0 29.26 -49.97 -998.26 53.66 33.36 16.92 -4.5481
Ilośc akcji (mln) 1 1 1 1 1 2 2 2 3 3 3 3 3 3 3 3 4 5 5 8 10 118 126 133 157
Ważona ilośc akcji (mln) 1 1 1 1 2 2 2 2 3 3 4 4 3 3 4 3 4 5 5 8 10 118 146 143 157
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