Wall Street Experts
ver. ZuMIgo(08/25)
Farmers National Banc Corp.
Rachunek Zysków i Strat
Przychody TTM (mln): 241
EBIT TTM (mln): 25
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 |
Rok finansowy |
1999 |
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) |
20 |
27 |
28 |
30 |
33 |
30 |
32 |
29 |
29 |
32 |
43 |
51 |
49 |
49 |
49 |
50 |
65 |
87 |
94 |
101 |
108 |
123 |
141 |
159 |
255 |
170 |
Przychód Δ r/r |
0.0% |
39.9% |
3.0% |
6.4% |
9.4% |
-9.7% |
7.1% |
-8.2% |
-0.4% |
9.9% |
34.3% |
18.5% |
-2.8% |
-0.8% |
-0.5% |
2.6% |
29.7% |
35.6% |
7.8% |
7.1% |
6.9% |
14.2% |
14.6% |
12.4% |
60.6% |
-33.4% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
83.6% |
133.9% |
EBIT (mln) |
21 |
32 |
33 |
29 |
27 |
22 |
26 |
29 |
29 |
27 |
23 |
23 |
20 |
19 |
15 |
16 |
15 |
32 |
40 |
52 |
43 |
50 |
62 |
94 |
59 |
5 |
EBIT Δ r/r |
0.0% |
54.6% |
2.3% |
-12.3% |
-4.0% |
-18.1% |
15.9% |
13.1% |
-1.4% |
-8.3% |
-11.8% |
-3.9% |
-13.0% |
-2.0% |
-24.3% |
11.4% |
-9.5% |
121.4% |
22.3% |
30.0% |
-16.4% |
16.7% |
23.6% |
50.8% |
-37.3% |
-91.9% |
EBIT (%) |
105.6% |
116.8% |
115.9% |
95.5% |
83.8% |
76.0% |
82.2% |
101.3% |
100.2% |
83.7% |
54.9% |
44.6% |
39.9% |
38.8% |
29.2% |
31.3% |
21.5% |
35.5% |
40.6% |
51.0% |
39.9% |
40.8% |
44.0% |
59.0% |
23.0% |
2.8% |
Koszty finansowe (mln) |
13 |
22 |
21 |
17 |
14 |
13 |
15 |
20 |
22 |
20 |
17 |
11 |
8 |
6 |
5 |
5 |
4 |
4 |
7 |
13 |
20 |
16 |
8 |
18 |
12 |
99 |
EBITDA (mln) |
23 |
35 |
33 |
31 |
31 |
25 |
28 |
31 |
30 |
28 |
25 |
24 |
21 |
21 |
16 |
18 |
17 |
36 |
43 |
55 |
46 |
53 |
63 |
96 |
59 |
0 |
EBITDA(%) |
116.9% |
128.1% |
115.9% |
105.3% |
96.0% |
86.1% |
88.3% |
107.8% |
105.1% |
87.9% |
58.5% |
47.9% |
43.2% |
42.3% |
33.1% |
35.2% |
25.6% |
39.5% |
43.8% |
54.0% |
42.5% |
43.3% |
44.9% |
60.2% |
23.0% |
0.0% |
Podatek (mln) |
2 |
3 |
3 |
3 |
4 |
2 |
3 |
2 |
1 |
1 |
1 |
3 |
3 |
3 |
2 |
3 |
2 |
7 |
10 |
6 |
7 |
8 |
10 |
12 |
9 |
9 |
Zysk Netto (mln) |
6 |
8 |
9 |
8 |
10 |
7 |
8 |
7 |
6 |
6 |
6 |
9 |
9 |
10 |
8 |
9 |
8 |
21 |
23 |
33 |
36 |
42 |
52 |
61 |
50 |
46 |
Zysk netto Δ r/r |
0.0% |
39.2% |
13.1% |
-8.4% |
19.9% |
-24.5% |
12.2% |
-10.5% |
-17.9% |
-4.4% |
3.1% |
53.9% |
2.5% |
7.7% |
-21.7% |
15.2% |
-10.2% |
155.2% |
10.5% |
43.4% |
9.8% |
17.1% |
23.8% |
16.9% |
-17.6% |
-8.0% |
Zysk netto (%) |
28.2% |
28.1% |
30.8% |
26.5% |
29.1% |
24.3% |
25.5% |
24.9% |
20.5% |
17.8% |
13.7% |
17.8% |
18.8% |
20.1% |
15.6% |
17.4% |
11.8% |
22.5% |
23.2% |
32.2% |
33.1% |
34.0% |
36.7% |
38.1% |
19.6% |
27.0% |
EPS |
0.66 |
0.46 |
0.57 |
0.62 |
0.74 |
0.56 |
0.62 |
0.55 |
0.46 |
0.43 |
0.44 |
0.66 |
0.5 |
0.53 |
0.41 |
0.48 |
0.36 |
0.76 |
0.82 |
1.18 |
1.29 |
1.48 |
1.78 |
1.79 |
1.34 |
1.24 |
EPS (rozwodnione) |
0.66 |
0.46 |
0.57 |
0.62 |
0.74 |
0.55 |
0.62 |
0.55 |
0.46 |
0.43 |
0.44 |
0.66 |
0.5 |
0.53 |
0.41 |
0.48 |
0.36 |
0.76 |
0.82 |
1.16 |
1.28 |
1.47 |
1.77 |
1.79 |
1.33 |
1.24 |
Ilośc akcji (mln) |
8 |
8 |
15 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
14 |
18 |
19 |
19 |
19 |
23 |
27 |
28 |
28 |
28 |
28 |
29 |
34 |
37 |
37 |
Ważona ilośc akcji (mln) |
8 |
8 |
15 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
14 |
18 |
19 |
19 |
19 |
23 |
27 |
28 |
28 |
28 |
28 |
29 |
34 |
37 |
37 |
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 |