Gladstone Capital Corporation
Rachunek Zysków i Strat
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 |
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 |
2025 |
Kwartał |
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 |
Q2 |
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) |
4 |
13 |
6 |
10 |
10 |
9 |
9 |
24 |
4 |
8 |
9 |
9 |
10 |
12 |
15 |
11 |
12 |
13 |
12 |
9 |
3 |
11 |
17 |
13 |
15 |
24 |
21 |
35 |
16 |
11 |
12 |
8 |
9 |
16 |
16 |
17 |
25 |
26 |
26 |
33 |
21 |
20 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
187.2% |
-25.43% |
40.0% |
134.5% |
-55.79% |
-18.95% |
4.2% |
-62.97% |
133.3% |
62.5% |
65.3% |
27.4% |
14.8% |
1.5% |
-19.91% |
-21.69% |
-71.75% |
-9.13% |
41.7% |
45.5% |
345.5% |
106.6% |
18.3% |
175.6% |
3.5% |
-51.70% |
-42.15% |
-76.70% |
-40.39% |
38.0% |
36.4% |
109.5% |
166.0% |
65.3% |
57.6% |
91.9% |
-16.41% |
-21.89% |
Marża brutto |
100.0% |
100.0% |
100.0% |
-15.29% |
-52.98% |
-29.02% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
-61.12% |
-2.83% |
100.0% |
100.0% |
100.0% |
100.0% |
-219.69% |
100.0% |
100.0% |
100.0% |
87.7% |
84.8% |
89.4% |
80.3% |
58.6% |
75.6% |
53.4% |
46.2% |
68.4% |
72.3% |
64.7% |
87.8% |
76.6% |
100.0% |
100.0% |
100.0% |
75.4% |
Koszty i Wydatki (mln) |
1 |
1 |
-2 |
3 |
1 |
1 |
-3 |
4 |
1 |
1 |
-2 |
1 |
1 |
1 |
-2 |
3 |
1 |
1 |
-1 |
3 |
1 |
1 |
-0 |
4 |
1 |
1 |
0 |
3 |
1 |
-0 |
1 |
2 |
1 |
1 |
-4 |
-4 |
1 |
-4 |
7 |
33 |
2 |
10 |
EBIT (mln) |
1 |
11 |
4 |
-4 |
-8 |
-6 |
6 |
22 |
1 |
5 |
7 |
6 |
8 |
11 |
14 |
-8 |
-2 |
11 |
11 |
7 |
3 |
-25 |
17 |
13 |
15 |
24 |
21 |
36 |
15 |
11 |
-2 |
9 |
10 |
17 |
12 |
13 |
20 |
30 |
18 |
-75 |
19 |
9 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-884.84% |
-152.11% |
42.0% |
697.5% |
118.6% |
195.2% |
14.6% |
-69.94% |
470.0% |
107.4% |
93.1% |
-229.92% |
-121.57% |
5.0% |
-19.82% |
187.5% |
278.7% |
-320.70% |
59.3% |
71.9% |
359.7% |
195.7% |
20.6% |
183.1% |
1.6% |
-53.06% |
-111.66% |
-75.16% |
-31.65% |
49.2% |
585.3% |
47.3% |
97.6% |
76.5% |
54.5% |
-670.66% |
-6.94% |
-69.85% |
EBIT (%) |
28.8% |
83.3% |
68.0% |
-35.41% |
-78.72% |
-58.23% |
69.0% |
90.3% |
33.1% |
68.4% |
75.9% |
73.3% |
80.9% |
87.3% |
88.7% |
-74.68% |
-15.20% |
90.3% |
88.8% |
83.5% |
96.2% |
-219.22% |
99.9% |
98.6% |
99.2% |
101.6% |
101.7% |
101.3% |
97.4% |
98.7% |
-20.50% |
108.0% |
111.7% |
106.7% |
72.9% |
75.9% |
83.0% |
113.9% |
71.5% |
-225.81% |
92.4% |
44.0% |
Przychody fiansowe (mln) |
8 |
9 |
9 |
9 |
9 |
9 |
8 |
9 |
9 |
9 |
10 |
10 |
11 |
11 |
11 |
11 |
12 |
11 |
11 |
12 |
11 |
11 |
12 |
12 |
12 |
12 |
13 |
13 |
13 |
13 |
13 |
16 |
18 |
20 |
22 |
23 |
23 |
24 |
23 |
23 |
21 |
21 |
Koszty finansowe (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
2 |
2 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
4 |
5 |
5 |
6 |
6 |
5 |
6 |
6 |
5 |
5 |
5 |
Amortyzacja (mln) |
-6 |
-6 |
-7 |
-8 |
-7 |
-7 |
-7 |
-7 |
-7 |
-7 |
-8 |
-8 |
-8 |
-8 |
-9 |
-8 |
-9 |
-9 |
-9 |
-9 |
-9 |
-9 |
-9 |
-9 |
-9 |
-10 |
-10 |
-10 |
-12 |
-12 |
-10 |
-12 |
-14 |
-15 |
-18 |
-17 |
-17 |
-17 |
-18 |
0 |
0 |
0 |
EBITDA (mln) |
-5 |
0 |
0 |
-5 |
-6 |
-4 |
0 |
0 |
-6 |
-3 |
0 |
0 |
0 |
1 |
4 |
-9 |
0 |
0 |
0 |
0 |
-6 |
-24 |
6 |
1 |
0 |
0 |
0 |
26 |
0 |
-0 |
-11 |
0 |
-3 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
9 |
EBITDA(%) |
28.8% |
83.3% |
68.0% |
-35.41% |
-78.72% |
-58.23% |
69.0% |
90.3% |
33.1% |
68.4% |
75.9% |
73.3% |
80.9% |
87.3% |
88.7% |
-74.68% |
-15.20% |
90.3% |
88.8% |
83.5% |
96.2% |
-219.22% |
99.9% |
98.6% |
99.2% |
101.6% |
101.7% |
101.3% |
97.4% |
98.7% |
-20.50% |
108.0% |
111.7% |
106.7% |
72.9% |
75.9% |
81.3% |
113.9% |
0.0% |
0.0% |
0.0% |
44.0% |
NOPLAT (mln) |
0 |
10 |
3 |
-5 |
-9 |
-6 |
6 |
21 |
1 |
5 |
6 |
5 |
7 |
9 |
12 |
-10 |
-4 |
9 |
9 |
5 |
1 |
-28 |
15 |
10 |
12 |
21 |
18 |
33 |
12 |
8 |
-6 |
5 |
6 |
12 |
12 |
13 |
20 |
24 |
19 |
32 |
27 |
9 |
Podatek (mln) |
6 |
6 |
7 |
8 |
7 |
7 |
7 |
7 |
7 |
7 |
8 |
8 |
8 |
8 |
9 |
8 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
10 |
10 |
10 |
12 |
12 |
10 |
12 |
14 |
15 |
12 |
11 |
17 |
17 |
0 |
0 |
0 |
0 |
Zysk Netto (mln) |
0 |
10 |
3 |
-5 |
-9 |
-6 |
6 |
21 |
1 |
5 |
6 |
5 |
7 |
9 |
12 |
-10 |
-4 |
9 |
9 |
5 |
1 |
-28 |
15 |
10 |
12 |
21 |
18 |
33 |
12 |
8 |
-6 |
5 |
6 |
12 |
12 |
13 |
20 |
24 |
19 |
32 |
27 |
9 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-2729.61% |
-164.34% |
66.8% |
540.7% |
110.5% |
175.8% |
11.7% |
-73.69% |
681.7% |
99.8% |
96.2% |
-281.98% |
-151.79% |
0.3% |
-26.77% |
154.4% |
118.8% |
-397.70% |
68.9% |
90.1% |
1662.6% |
176.7% |
20.0% |
219.5% |
-1.63% |
-61.02% |
-131.19% |
-84.40% |
-52.92% |
44.4% |
312.3% |
156.5% |
251.0% |
97.2% |
61.1% |
143.8% |
35.7% |
-61.98% |
Zysk netto (%) |
9.4% |
75.2% |
51.8% |
-46.16% |
-86.52% |
-64.92% |
61.8% |
86.8% |
20.6% |
60.8% |
66.2% |
61.6% |
69.0% |
74.7% |
78.6% |
-88.03% |
-31.14% |
73.8% |
71.9% |
61.2% |
20.7% |
-241.69% |
85.7% |
79.9% |
82.1% |
89.7% |
86.9% |
92.6% |
78.0% |
72.4% |
-46.86% |
62.0% |
61.6% |
75.7% |
72.9% |
75.9% |
81.3% |
90.3% |
74.5% |
96.5% |
132.1% |
44.0% |
EPS |
0.0315 |
0.91 |
0.31 |
-0.44 |
-0.77 |
-0.52 |
0.47 |
1.78 |
0.0739 |
0.36 |
0.48 |
0.42 |
0.54 |
0.7 |
0.89 |
-0.71 |
-0.26 |
0.65 |
0.6 |
0.35 |
0.0458 |
-1.78 |
0.96 |
0.65 |
0.77 |
1.3 |
1.06 |
1.91 |
0.71 |
0.48 |
-0.33 |
0.3 |
0.32 |
0.65 |
0.63 |
0.66 |
0.92 |
1.09 |
0.88 |
0.0 |
1.21 |
0.39 |
EPS (rozwodnione) |
0.0315 |
0.91 |
0.31 |
-0.44 |
-0.77 |
-0.52 |
0.47 |
1.78 |
0.0739 |
0.36 |
0.48 |
0.42 |
0.54 |
0.7 |
0.89 |
-0.71 |
-0.26 |
0.65 |
0.6 |
0.35 |
0.0458 |
-1.78 |
0.96 |
0.65 |
0.77 |
1.3 |
1.06 |
1.91 |
0.71 |
0.48 |
-0.33 |
0.3 |
0.32 |
0.65 |
0.63 |
0.66 |
0.92 |
1.09 |
0.88 |
0.0 |
1.21 |
0.39 |
Ilośc akcji (mln) |
11 |
11 |
11 |
11 |
11 |
12 |
12 |
12 |
12 |
13 |
13 |
13 |
13 |
13 |
14 |
14 |
14 |
14 |
15 |
15 |
15 |
16 |
16 |
16 |
16 |
16 |
17 |
17 |
17 |
17 |
17 |
17 |
18 |
18 |
19 |
20 |
22 |
22 |
22 |
0 |
22 |
22 |
Ważona ilośc akcji (mln) |
11 |
11 |
11 |
11 |
11 |
12 |
12 |
12 |
12 |
13 |
13 |
13 |
13 |
13 |
14 |
14 |
14 |
14 |
15 |
15 |
15 |
16 |
16 |
16 |
16 |
16 |
17 |
17 |
17 |
17 |
17 |
17 |
18 |
18 |
19 |
20 |
22 |
22 |
22 |
0 |
22 |
22 |
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 |