GoDaddy Inc.

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) 372 376 394 411 425 434 456 472 486 490 558 582 602 633 652 680 696 710 737 760 780 792 806 844 874 901 931 964 1,019 1,003 1,016 1,033 1,040 1,036 1,048 1,070 1,100 1,107 1,123 1,147 1,193 1,194
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 14.5% 15.3% 15.6% 14.8% 14.2% 12.9% 22.3% 23.3% 23.9% 29.3% 16.8% 16.7% 15.5% 12.1% 13.1% 11.9% 12.2% 11.5% 9.4% 11.0% 12.0% 13.8% 15.5% 14.2% 16.6% 11.3% 9.0% 7.2% 2.0% 3.3% 3.2% 3.5% 5.8% 6.8% 7.2% 7.2% 8.4% 7.9%
Marża brutto 64.0% 63.5% 64.6% 65.0% 65.9% 64.4% 64.5% 64.2% 64.6% 63.9% 64.8% 65.6% 66.5% 66.0% 66.0% 66.6% 66.9% 66.7% 65.5% 65.2% 65.3% 65.0% 64.1% 65.6% 65.5% 64.4% 64.4% 64.1% 63.4% 63.1% 64.5% 63.8% 63.5% 62.7% 62.9% 62.9% 53.2% 59.2% 60.7% 61.6% 64.6% 63.1%
Koszty i Wydatki (mln) 374 397 428 401 413 437 453 450 471 479 520 550 493 606 608 642 639 682 718 669 707 728 1,419 748 782 863 843 848 879 893 881 898 904 913 911 893 899 909 909 893 937 947
EBIT (mln) -3 -20 -34 10 13 1 10 21 18 6 6 32 23 27 44 38 42 19 19 91 74 64 23 92 92 38 88 131 125 110 125 130 135 146 120 167 201 198 215 254 256 247
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 591.2% 106.3% 128.9% 105.8% 39.8% 338.5% -37.11% 51.4% 28.5% 370.2% 613.1% 16.8% 81.7% -29.85% -56.55% 143.7% 75.8% 242.6% 21.2% 1.1% 25.9% -40.99% 284.3% 42.1% 34.9% 188.4% 41.6% -1.22% 8.1% 32.9% -4.01% 28.8% 49.1% 35.6% 79.4% 51.8% 27.1% 25.2%
EBIT (%) -0.70% -5.45% -8.52% 2.5% 3.0% 0.3% 2.1% 4.5% 3.7% 1.2% 1.1% 5.5% 3.8% 4.2% 6.7% 5.5% 6.0% 2.6% 2.6% 12.0% 9.4% 8.1% 2.8% 10.9% 10.6% 4.2% 9.4% 13.6% 12.2% 10.9% 12.3% 12.6% 13.0% 14.1% 11.4% 15.6% 18.3% 17.9% 19.1% 22.1% 21.4% 20.7%
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 36 42 46 46 44 0 0 0 0 0 0
Koszty finansowe (mln) 24 24 17 15 14 14 14 14 14 13 22 24 24 24 25 25 25 24 23 23 22 21 19 24 27 29 33 32 32 34 35 36 42 46 46 44 44 41 40 63 38 -37
Amortyzacja (mln) 40 37 38 41 42 39 39 43 38 32 56 60 59 58 57 61 58 57 54 50 49 52 48 51 51 49 50 51 50 48 48 48 50 48 44 41 39 37 33 33 32 0
EBITDA (mln) 37 17 -16 51 58 40 49 65 52 37 62 92 100 85 100 99 112 76 91 141 122 117 -603 147 134 134 147 177 124 166 193 192 193 151 185 216 243 225 247 293 297 0
EBITDA(%) 9.9% 4.5% 1.3% 12.4% 13.0% 8.4% 9.2% 13.8% 10.7% 9.0% 17.3% 16.1% 28.0% 13.5% 15.5% 14.6% 17.2% 12.8% 10.6% 19.3% 16.3% 14.5% -70.08% 17.6% 16.4% 9.7% 14.7% 17.2% 18.5% 15.6% 17.9% 18.1% 18.5% 18.7% 17.9% 20.9% 21.8% 21.2% 22.1% 25.6% 24.9% 0.0%
NOPLAT (mln) -27 -44 -71 -4 -1 -17 -12 7 -0 -2 19 4 86 4 19 13 37 9 -14 74 56 42 -672 70 65 10 54 98 92 75 88 97 96 48 81 128 148 143 175 221 226 220
Podatek (mln) 0 -0 0 1 -1 1 -0 -1 0 1 -5 -3 -12 -0 -1 -1 -7 -4 -1 -3 -5 -1 1 5 -5 -1 8 -0 4 6 -2 -3 2 0 -2 -3 -985 -258 29 30 28 -0
Zysk Netto (mln) -27 -43 -30 -2 0 -10 -9 5 -2 1 21 22 93 3 18 13 42 13 -13 76 60 43 -673 65 70 11 47 98 87 68 90 100 94 47 83 131 1,114 402 146 190 199 220
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 100.4% -75.81% -70.13% 292.0% -2000.00% 105.7% 333.7% 366.7% 4973.7% 450.0% -12.98% -41.07% -54.10% 290.9% -169.61% 477.3% 42.4% 232.6% 5242.9% -15.09% 16.5% -74.83% 107.0% 50.7% 23.7% 533.3% 93.2% 2.4% 7.3% -30.85% -8.30% 31.0% 1090.1% 748.8% 76.5% 45.8% -82.17% -45.33%
Zysk netto (%) -7.20% -11.53% -7.55% -0.61% 0.0% -2.42% -1.95% 1.0% -0.39% 0.1% 3.7% 3.8% 15.4% 0.5% 2.8% 1.9% 6.1% 1.8% -1.71% 10.0% 7.8% 5.4% -83.48% 7.7% 8.1% 1.2% 5.0% 10.1% 8.6% 6.8% 8.9% 9.7% 9.0% 4.6% 7.9% 12.2% 101.2% 36.3% 13.0% 16.6% 16.7% 18.4%
EPS -0.21 -0.7 -0.46 -0.04 0.0015 -0.15 -0.11 0.0573 -0.0216 0.0067 0.2 0.2 0.72 0.0239 0.12 0.0813 0.25 0.0754 -0.0716 0.44 0.35 0.25 -4.06 0.39 0.42 0.0637 0.28 0.58 0.52 0.42 0.57 0.64 0.6 0.31 0.54 0.9 8.01 2.82 1.04 1.36 1.4 1.55
EPS (rozwodnione) -0.21 -0.7 -0.46 -0.0385 0.0015 -0.15 -0.11 0.0496 -0.0216 0.006 0.12 0.13 0.52 0.0185 0.1 0.0724 0.23 0.0704 -0.0716 0.42 0.34 0.24 -4.06 0.38 0.41 0.0624 0.27 0.57 0.52 0.41 0.56 0.63 0.6 0.3 0.54 0.89 7.85 2.76 1.01 1.32 1.36 1.51
Ilośc akcji (mln) 129 62 65 62 66 68 80 84 88 90 102 115 128 138 153 162 168 171 176 175 172 173 166 167 168 169 168 168 166 164 160 156 155 154 152 145 141 143 141 141 142 142
Ważona ilośc akcji (mln) 129 62 65 65 66 68 80 97 88 100 177 175 177 179 181 182 182 183 176 182 178 178 166 171 172 173 171 170 168 167 162 158 157 157 154 147 144 146 145 144 146 145
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