Wall Street Experts
ver. ZuMIgo(08/25)
Garrett Motion Inc.
Rachunek Zysków i Strat
Przychody TTM (mln): 3 576
EBIT TTM (mln): 475
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
Rok finansowy |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
2,908 |
2,997 |
3,096 |
3,375 |
3,248 |
3,034 |
3,633 |
3,603 |
3,886 |
705 |
Przychód Δ r/r |
0.0% |
3.1% |
3.3% |
9.0% |
-3.8% |
-6.6% |
19.7% |
-0.8% |
7.9% |
-81.9% |
Marża brutto |
25.1% |
21.1% |
23.7% |
23.0% |
21.9% |
18.3% |
19.5% |
19.0% |
19.5% |
100.0% |
EBIT (mln) |
539 |
433 |
488 |
522 |
414 |
281 |
506 |
586 |
-2 |
-13 |
EBIT Δ r/r |
0.0% |
-19.7% |
12.7% |
7.0% |
-20.7% |
-32.1% |
80.1% |
15.8% |
-100.3% |
550.0% |
EBIT (%) |
18.5% |
14.4% |
15.8% |
15.5% |
12.7% |
9.3% |
13.9% |
16.3% |
-0.1% |
-1.8% |
Koszty finansowe (mln) |
5 |
7 |
8 |
19 |
68 |
80 |
93 |
82 |
159 |
160 |
EBITDA (mln) |
448 |
325 |
438 |
477 |
487 |
367 |
598 |
670 |
-2 |
593 |
EBITDA(%) |
15.4% |
10.8% |
14.1% |
14.1% |
15.0% |
12.1% |
16.5% |
18.6% |
-0.1% |
84.1% |
Podatek (mln) |
114 |
51 |
1,349 |
-784 |
33 |
39 |
43 |
106 |
86 |
61 |
Zysk Netto (mln) |
254 |
199 |
-983 |
1,180 |
313 |
80 |
495 |
390 |
261 |
282 |
Zysk netto Δ r/r |
0.0% |
-21.7% |
-594.0% |
-220.0% |
-73.5% |
-74.4% |
518.8% |
-21.2% |
-33.1% |
8.0% |
Zysk netto (%) |
8.7% |
6.6% |
-31.8% |
35.0% |
9.6% |
2.6% |
13.6% |
10.8% |
6.7% |
40.0% |
EPS |
3.43 |
2.62 |
-12.95 |
15.93 |
4.2 |
1.06 |
1.69 |
0.76 |
-0.31 |
1.27 |
EPS (rozwodnione) |
3.43 |
2.62 |
-12.95 |
15.86 |
4.12 |
1.05 |
0.37 |
0.75 |
-0.31 |
1.26 |
Ilośc akcji (mln) |
74 |
74 |
74 |
74 |
75 |
76 |
70 |
65 |
167 |
222 |
Ważona ilośc akcji (mln) |
74 |
76 |
76 |
74 |
76 |
76 |
318 |
65 |
167 |
224 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |