Foraco International SA

Rachunek Zysków i Strat kwartalnie


Statystyki
Dywidendy
Rekomendacje
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 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
Data 2014-09-30 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
Kwartał 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 Q2 Q3 Q4
Przychód (mln) 52 40 33 44 31 30 24 32 30 29 30 37 34 35 40 46 46 48 45 54 58 48 50 47 56 54 55 76 71 69 68 86 91 85 88 100 95 87 77 78 78 61
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% <span style="color:red">-39.80%</span> <span style="color:red">-26.35%</span> <span style="color:red">-27.50%</span> <span style="color:red">-26.30%</span> <span style="color:red">-3.33%</span> <span style="color:red">-2.73%</span> 25.7% 13.2% 12.8% 21.8% 31.9% 25.0% 36.9% 37.2% 13.0% 18.4% 24.6% 0.8% 9.9% <span style="color:red">-12.46%</span> <span style="color:red">-3.20%</span> 12.0% 9.8% 59.8% 26.2% 27.2% 24.2% 14.3% 29.5% 23.2% 30.5% 15.7% 4.0% 2.0% <span style="color:red">-12.77%</span> <span style="color:red">-22.17%</span> <span style="color:red">-18.31%</span> <span style="color:red">-29.76%</span>
Marża brutto 6.4% 0.7% <span style="color:red">-9.62%</span> 12.3% 14.2% 16.9% <span style="color:red">-11.57%</span> 6.6% 7.0% 10.7% 5.0% 11.1% 12.5% 12.4% 7.4% 13.5% 15.7% 11.3% 9.4% 15.7% 18.1% 18.4% 10.6% 23.6% 23.0% 16.5% 11.1% 20.9% 21.1% 14.7% 14.1% 21.7% 26.7% 21.8% 23.9% 25.9% 28.3% 23.0% 21.8% 23.0% 22.0% 18.5%
Koszty i Wydatki (mln) 54 45 41 44 31 29 31 35 33 30 34 38 35 36 42 45 44 48 46 51 52 45 50 41 48 51 54 66 62 65 64 74 73 73 74 81 75 73 64 66 66 55
EBIT (mln) -3 -5 -8 0 0 1 -8 -3 -3 -1 -3 -1 -1 -1 -2 1 2 0 -1 3 5 4 0 6 8 3 1 10 9 4 4 13 18 12 14 19 20 13 13 12 12 6
EBIT Δ kw/kw 1425.7% 694.6% 1.4% 114.4% 108.3% 166.3% 131.5% 130.7% 96.6% 45.4% 57.3% 204.2% 161.4% 602.2% 137.6% 65.0% 60.7% 94.9% 846.8% 50.9% 30.3% 6.1% 84.6% 39.7% 15.2% 21.2% 77.8% 20.4% 50.5% 64.3% 74.6% 33.1% 10.0% 10.9% 219800000.0% 273200000.0% 287100000.0% 0.0% 0.0% 0.0% 3136.0% 1424600000.0%
EBIT (%) <span style="color:red">-5.40%</span> <span style="color:red">-12.99%</span> <span style="color:red">-24.41%</span> 0.8% 0.7% 3.0% <span style="color:red">-33.20%</span> <span style="color:red">-7.77%</span> <span style="color:red">-8.40%</span> <span style="color:red">-4.60%</span> <span style="color:red">-11.41%</span> <span style="color:red">-2.98%</span> <span style="color:red">-3.79%</span> <span style="color:red">-2.60%</span> <span style="color:red">-5.50%</span> 2.3% 4.5% 0.4% <span style="color:red">-2.05%</span> 5.5% 9.2% 7.4% 0.2% 12.8% 13.6% 6.2% 1.5% 13.3% 12.7% 6.2% 5.3% 14.6% 19.9% 14.1% 16.1% 18.8% 21.2% 15.6% 16.4% 15.6% 15.0% 10.1%
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 0 0 3 3 4 3 4 0 2 2 0 0
Koszty finansowe (mln) 1 1 1 1 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 2 3 2 3 2 3 3 3 3 4 4 3 4 11 2 2 2 2
Amortyzacja (mln) 8 7 7 6 6 5 5 5 5 5 5 5 5 5 4 4 4 4 4 4 5 5 4 4 4 4 4 5 5 5 5 5 5 5 5 5 5 5 5 4 4 4
EBITDA (mln) 5 2 -1 7 6 6 -2 3 2 3 1 4 3 4 2 5 6 4 3 7 10 8 4 10 12 9 5 15 14 9 8 18 23 18 19 24 25 20 17 16 16 10
EBITDA(%) 10.0% 3.7% <span style="color:red">-4.26%</span> 15.0% 19.3% 20.9% <span style="color:red">-7.05%</span> 7.8% 8.1% 12.0% 4.2% 9.8% 9.7% 11.1% 5.5% 11.3% 13.4% 9.2% 7.5% 13.5% 17.6% 17.1% 8.9% 21.4% 20.6% 16.9% 9.3% 19.4% 19.5% 13.7% 12.5% 20.6% 25.1% 21.1% 21.5% 23.7% 26.2% 23.4% 22.7% 20.9% 20.7% 16.7%
NOPLAT (mln) -4 -6 -9 -1 -1 -0 -9 -3 -3 -2 -5 -2 -3 -3 -4 -1 -0 -2 -3 1 3 1 -2 4 6 1 -1 7 41 1 1 10 15 8 11 15 17 4 11 10 10 4
Podatek (mln) -0 -1 -1 -0 0 0 -1 -0 -0 1 -1 -0 -1 -0 0 0 1 1 1 -0 0 -1 -0 1 1 -1 -0 2 9 -1 0 3 4 2 3 4 4 1 2 2 2 2
Zysk Netto (mln) -4 -3 -7 -1 -1 -0 -8 -4 -3 -3 -3 -2 -3 -2 -4 -2 -1 -4 -4 1 2 2 -2 2 3 2 -1 4 30 2 1 7 11 7 7 9 11 2 9 8 8 3
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% <span style="color:red">-63.92%</span> <span style="color:red">-91.18%</span> 13.6% 234.3% 161.7% 1071.4% <span style="color:red">-57.63%</span> <span style="color:red">-45.98%</span> <span style="color:red">-11.97%</span> <span style="color:red">-15.07%</span> 23.2% <span style="color:red">-13.83%</span> <span style="color:red">-75.13%</span> 68.9% <span style="color:red">-4.44%</span> <span style="color:red">-133.50%</span> <span style="color:red">-432.56%</span> <span style="color:red">-150.09%</span> <span style="color:red">-48.68%</span> 189.1% 20.3% <span style="color:red">-18.63%</span> <span style="color:red">-51.27%</span> 120.5% 931.1% 41.5% <span style="color:red">-178.19%</span> 88.3% <span style="color:red">-63.33%</span> 187.6% 752.8% 23.0% <span style="color:red">-2.72%</span> <span style="color:red">-62.96%</span> 33.3% <span style="color:red">-11.96%</span> <span style="color:red">-27.69%</span> 39.1%
Zysk netto (%) <span style="color:red">-6.91%</span> <span style="color:red">-6.62%</span> <span style="color:red">-21.10%</span> <span style="color:red">-2.61%</span> <span style="color:red">-4.14%</span> <span style="color:red">-0.79%</span> <span style="color:red">-33.06%</span> <span style="color:red">-11.85%</span> <span style="color:red">-11.21%</span> <span style="color:red">-9.54%</span> <span style="color:red">-11.15%</span> <span style="color:red">-5.66%</span> <span style="color:red">-8.75%</span> <span style="color:red">-6.66%</span> <span style="color:red">-10.41%</span> <span style="color:red">-3.90%</span> <span style="color:red">-1.59%</span> <span style="color:red">-8.20%</span> <span style="color:red">-8.80%</span> 1.1% 4.2% 4.1% <span style="color:red">-4.11%</span> 3.6% 5.3% 3.0% <span style="color:red">-1.82%</span> 5.0% 43.1% 3.3% 1.1% 8.3% 12.2% 7.7% 7.5% 8.8% 11.4% 2.8% 11.5% 10.0% 10.1% 5.5%
EPS -0.0403 -0.03 -0.0787 -0.013 -0.0146 -0.0026 -0.0892 -0.0428 -0.0377 -0.0305 -0.0377 -0.0231 -0.0331 -0.0259 -0.0464 -0.0199 -0.0082 -0.0437 -0.0442 0.0066 0.0273 0.022 -0.0227 0.0188 0.0328 0.018 -0.0111 0.0427 0.31 0.0225 0.0079 0.0725 0.11 0.0661 0.067 0.0892 0.11 0.0245 0.0896 0.0787 0.0797 0.0341
EPS (rozwodnione) -0.0401 -0.0299 -0.0784 -0.0129 -0.0145 -0.0026 -0.0885 -0.0424 -0.0372 -0.0301 -0.0371 -0.0227 -0.0325 -0.0253 -0.0453 -0.0193 -0.0081 -0.0425 -0.043 0.0066 0.0266 0.021 -0.0222 0.0188 0.0319 0.017 -0.0108 0.0415 0.3 0.022 0.0077 0.0706 0.11 0.0644 0.0656 0.0873 0.11 0.0241 0.0878 0.077 0.078 0.0334
Ilośc akcji (mln) 88 88 89 88 88 88 89 89 89 90 90 90 90 90 90 90 90 90 90 90 90 90 90 90 90 89 89 89 98 99 99 99 99 99 99 99 99 100 99 101 98 98
Ważona ilośc akcji (mln) 89 89 90 89 89 90 90 90 90 91 91 91 91 92 92 92 91 92 92 93 92 92 92 92 90 92 92 92 102 101 101 101 101 101 101 101 101 100 101 101 101 101
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