Gran Tierra Energy 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 42
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 2025
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 Q1
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 2025-03-31
Przychód (mln) 162 99 76 69 76 55 57 72 69 92 95 96 104 127 138 163 175 137 153 158 132 128 86 34 53 65 95 97 135 146 175 206 168 163 144 158 180 155 158 166 151 147 171
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -53.16% -44.61% -24.70% 3.4% -9.40% 67.2% 64.9% 34.0% 51.4% 38.8% 46.0% 70.0% 68.8% 7.4% 10.4% -3.34% -24.34% -6.37% -43.58% -78.59% -59.89% -49.35% 10.9% 185.7% 154.6% 125.8% 82.8% 113.0% 24.4% 11.2% -17.40% -23.27% 6.8% -4.73% 9.3% 4.9% -15.87% -4.94% 8.2%
Marża brutto 66.6% -214.36% -13.02% -0.18% -170.96% 436.3% 35.7% 55.5% 47.9% 61.8% 71.9% 67.1% 66.8% 69.6% 71.5% 71.5% 70.5% 56.0% 58.8% 67.3% 62.4% 52.6% 33.4% -25.60% 41.0% 48.9% 67.2% 70.1% 71.9% 71.6% 76.5% 79.5% 73.1% 68.2% 64.1% 64.4% 69.4% 66.0% 64.4% 66.5% 63.3% 57.0% 57.7%
Koszty i Wydatki (mln) 101 355 129 104 247 -151 80 64 73 80 67 75 77 88 84 101 116 112 122 112 107 123 111 72 59 71 74 67 86 96 91 94 98 111 109 118 118 117 122 125 151 147 158
EBIT (mln) 60 -255 -56 -36 -171 213 -24 8 -10 12 27 21 26 39 54 62 60 24 31 46 25 5 -25 -38 -6 -6 21 29 49 28 83 111 70 54 36 39 60 32 36 40 39 0 12
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -383.91% 183.4% -57.82% 121.0% -93.99% -94.36% 214.6% 179.6% 353.9% 227.1% 99.4% 191.7% 128.2% -37.81% -43.19% -25.41% -57.55% -78.78% -181.71% -182.54% -123.24% -214.38% 184.6% 177.1% 937.3% 577.2% 287.2% 275.6% 42.2% 90.6% -55.92% -64.49% -13.54% -40.14% -2.51% 3.1% -34.72% -100.00% -64.96%
EBIT (%) 37.3% -258.04% -73.96% -52.14% -226.23% 388.5% -41.42% 10.6% -15.00% 13.1% 28.8% 22.1% 25.2% 30.9% 39.3% 38.0% 34.0% 17.9% 20.2% 29.3% 19.1% 4.1% -29.30% -112.94% -11.06% -9.15% 22.3% 30.5% 36.4% 19.3% 47.3% 53.7% 41.5% 33.2% 25.3% 24.9% 33.6% 20.8% 22.5% 24.5% 26.1% 0.0% 7.3%
Przychody fiansowe (mln) 1 1 0 0 0 0 0 1 1 0 0 0 0 0 1 1 1 -0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 11 10 1 1 0 0 1 1 1 1 0
Koszty finansowe (mln) 0 0 0 0 0 0 0 2 3 3 2 3 3 3 5 7 7 6 7 10 11 12 12 12 13 13 13 13 13 12 11 11 11 10 11 12 12 15 15 16 17 20 19
Amortyzacja (mln) 54 311 86 69 205 -184 37 32 36 35 27 32 34 39 39 47 52 60 63 52 50 61 57 42 31 33 31 29 38 42 41 42 45 52 52 56 55 53 56 55 56 63 72
EBITDA (mln) 105 27 27 39 24 536 62 40 30 45 54 53 61 78 94 108 111 84 93 97 74 52 32 3 25 26 52 57 86 91 124 153 115 106 88 95 116 85 89 94 94 62 76
EBITDA(%) 64.7% 27.3% 34.8% 55.5% 32.1% 979.0% 108.0% 55.8% 43.9% 48.7% 56.7% 54.7% 59.2% 61.1% 67.9% 66.3% 63.4% 61.3% 61.0% 61.7% 56.2% 40.7% 36.7% 9.4% 46.3% 39.9% 54.2% 59.5% 63.8% 62.0% 70.8% 74.3% 68.5% 65.0% 61.1% 60.5% 64.2% 54.8% 56.5% 56.9% 62.3% 41.8% 44.5%
NOPLAT (mln) 71 -227 -45 -38 -161 -125 -70 -86 -336 -158 32 6 21 -22 44 48 58 2 22 53 -17 39 -217 -447 -128 -61 -29 -8 44 16 54 92 60 39 23 23 47 13 17 27 22 -22 -16
Podatek (mln) 27 43 0 1 -59 -42 -25 -23 -107 -30 19 13 18 19 26 28 -18 13 20 14 12 12 35 -77 -21 -13 9 9 9 -46 40 39 22 6 33 34 40 5 17 -9 21 12 4
Zysk Netto (mln) 44 -270 -45 -39 -102 -83 -45 -64 -230 -127 13 -7 3 -41 18 20 75 -11 2 39 -29 27 -252 -371 -108 -48 -37 -18 35 63 14 53 39 33 -10 -11 7 8 -0 36 1 -34 -19
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -330.57% -69.34% 0.4% 64.8% 125.4% 54.0% 128.4% -89.29% 101.4% -67.96% 39.9% 398.2% 2305.6% -73.43% -88.92% 89.9% -138.29% 349.1% -12814.81% -1061.73% 273.9% -277.27% -85.13% -95.24% 132.5% 230.6% 137.7% 400.5% 10.4% -46.78% -168.70% -120.44% -83.12% -76.83% -99.20% 436.0% -82.64% -543.65% 24617.9%
Zysk netto (%) 27.4% -272.82% -58.86% -55.61% -134.66% -151.02% -78.45% -88.63% -335.02% -139.01% 13.5% -7.08% 3.0% -32.08% 12.9% 12.4% 43.0% -7.93% 1.3% 24.4% -21.76% 21.1% -292.32% -1095.82% -202.89% -73.88% -39.19% -18.24% 25.9% 42.7% 8.1% 25.7% 23.0% 20.5% -6.73% -6.86% 3.6% 5.0% -0.05% 22.0% 0.7% -23.23% -11.31%
EPS 1.5 -0.94 -1.6 -1.35 -3.57 -0.29 -1.53 -2.14 -7.14 -0.4 0.3 -0.17 0.1 -0.1 0.5 0.5 1.9 -0.0277 0.1 1.0 -0.8 0.0726 -6.86 -10.1 -2.94 -0.13 -1.02 -0.5 1.0 0.17 0.0379 0.14 0.11 0.0906 -0.28 -0.33 0.2 0.23 -0.0025 1.16 0.0 -1.068 -0.54
EPS (rozwodnione) 1.5 -0.94 -1.57 -1.35 -3.57 -0.29 -1.53 -2.14 -7.14 -0.4 0.3 -0.17 0.1 -0.1 0.5 0.5 1.8 -0.0277 0.1 1.0 -0.77 0.0726 -6.86 -10.1 -2.94 -0.13 -1.02 -0.48 1.0 0.17 0.0379 0.14 0.1 0.0896 -0.28 -0.33 0.2 0.23 -0.0025 1.16 0.0 -1.068 -0.54
Ilośc akcji (mln) 29 286 28 29 29 286 29 30 32 322 40 40 39 395 39 39 39 391 39 38 36 372 37 37 37 367 37 35 37 367 372 374 371 371 34 33 33 33 32 31 0 32 36
Ważona ilośc akcji (mln) 29 286 29 29 29 286 29 30 32 322 40 40 39 395 39 43 43 391 39 42 37 372 37 37 37 367 37 37 37 367 372 374 371 371 34 33 33 33 32 31 0 32 36
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 USD