Hansard Global plc

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 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Rok finansowy 2004 2004 2005 2005 2006 2006 2007 2007 2008 2008 2009 2009 2010 2010 2011 2011 2012 2012 2013 2013 2014 2014 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
Kwartał Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 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 Q2
Data 2005-01-31 2005-06-30 2005-12-30 2006-06-30 2006-12-30 2007-06-30 2007-12-30 2008-06-30 2008-12-30 2009-06-30 2009-12-30 2010-06-30 2010-12-31 2011-06-30 2011-12-30 2012-06-30 2012-12-31 2013-06-30 2013-12-31 2014-06-30 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 2024-12-31
Przychód (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -46 -46 75 57 32 35 31 31 21 21 6 6 51 51 58 58 37 37 42 42 -5 -5 -17 -17 65 131 16 33 9 19 62 124 45 91 24 48 -51 -102 23 47 22 45 34 34 50 50 54
Przychód Δ kw/kw 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% -inf% -inf% inf% inf% -170.61% -176.10% -58.42% -45.19% -34.47% -39.19% -79.90% -79.90% 140.5% 140.5% 812.7% 812.7% -27.98% -27.98% -26.70% -26.70% -113.95% -113.95% -139.26% -139.26% -1378.43% -2670.59% -199.70% -299.40% -85.89% -85.43% 276.1% 276.1% 387.5% 374.3% -61.40% -61.40% -214.38% -212.14% -3.55% -2.09% -142.20% -144.09% 47.6% -27.29% 131.2% 11.7% 56.9%
Marża brutto 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% 100.0% 100.0% 86.3% 80.9% 67.1% 69.5% 83.3% 83.3% 77.3% 77.3% 16.7% 16.7% 90.4% 90.4% 91.7% 91.7% 86.6% 86.6% 89.2% 89.2% 187.3% 187.3% 120.8% 120.8% 92.5% 98.0% 72.4% 91.2% 51.6% 86.4% 93.2% 97.6% 91.1% 96.9% 82.9% 78.5% 107.8% 109.9% 82.5% 79.1% 81.3% 77.5% 87.8% 87.8% 92.2% 92.2% 83.2%
Koszty i Wydatki (mln) -3 -7 -9 -9 -10 -10 -12 -12 -10 -10 -8 -8 -8 -8 -51 -51 69 53 26 33 28 28 17 17 7 7 49 49 55 55 35 35 40 40 16 16 25 25 64 129 15 30 8 16 61 120 44 87 23 45 60 -104 22 43 20 41 32 32 13 13 -50
EBIT (mln) 3 7 9 9 10 10 12 12 10 10 8 8 8 8 6 6 6 6 8 7 3 3 3 3 2 2 2 2 2 2 2 2 2 2 2 2 2 2 1 2 2 3 1 3 2 4 2 3 2 2 1 2 2 4 2 4 2 2 37 37 3
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 199.7% 49.9% 33.3% 33.3% 5.1% 6.1% -29.66% -29.66% -19.32% -20.10% -33.13% -33.13% -25.75% -22.16% 40.5% 24.3% -46.77% -49.23% -65.38% -60.87% -25.76% -25.76% -20.37% -20.37% -8.16% -8.16% -2.33% -2.33% -13.33% -13.33% 11.9% 11.9% 15.4% 15.4% -65.96% -19.15% -26.67% 46.7% 81.2% 42.1% 15.2% 15.2% 10.3% 18.5% -13.16% -34.21% -65.62% -25.00% 12.1% 48.0% 227.3% 54.2% 29.7% -35.14% 1969.4% 906.8% 25.0%
EBIT (%) 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% -12.17% -12.17% 8.2% 11.4% 24.2% 19.9% 10.5% 10.5% 12.8% 12.8% 38.9% 38.9% 4.2% 4.2% 3.9% 3.9% 5.7% 5.7% 4.6% 4.6% -46.08% -46.08% -13.60% -13.60% 1.2% 1.4% 10.0% 10.0% 15.8% 14.1% 3.1% 3.1% 3.6% 3.5% 6.9% 5.2% -1.07% -2.36% 8.0% 7.9% 8.3% 8.3% 7.0% 7.0% 74.4% 74.4% 5.6%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Koszty finansowe (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 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
Amortyzacja (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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7 0 7 0 7 0 8 0 0 0 0 6
EBITDA (mln) 3 7 -9 9 10 10 12 12 11 11 9 9 9 9 6 6 6 7 8 7 3 3 3 3 3 3 2 2 2 2 2 2 2 2 2 2 2 2 1 2 2 4 1 3 2 4 2 4 2 10 1 10 2 11 2 11 2 2 1 1 10
EBITDA(%) 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% -12.72% -12.72% 8.6% 11.9% 25.2% 20.7% 11.0% 11.0% 13.5% 13.5% 41.3% 41.3% 4.4% 4.4% 4.1% 4.1% 6.0% 6.0% 4.9% 4.9% -48.04% -48.04% -14.20% -14.20% 1.4% 1.6% 10.6% 11.2% 15.8% 15.7% 3.1% 3.4% 3.7% 4.1% 7.1% 20.7% -1.36% -9.55% 8.2% 23.0% 9.7% 25.0% 7.2% 7.2% 2.6% 2.6% 17.8%
NOPLAT (mln) 3 7 9 9 10 10 12 12 10 10 8 8 8 8 6 6 6 4 7 2 3 3 4 4 2 2 2 2 2 2 2 2 2 2 2 2 2 2 1 2 1 3 1 2 1 3 1 2 1 2 1 2 2 3 1 3 2 2 1 1 0
Podatek (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -0 -0 0 0 0 0 -4 7 7 7 7 0 0 0 0 29 29 29 0 0 0 0 0 8 8 8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -36 0 0
Zysk Netto (mln) 3 7 9 9 10 10 12 12 10 10 8 8 8 8 6 6 6 4 7 2 3 3 4 4 2 2 2 2 2 2 2 2 2 2 2 2 2 2 1 2 1 3 1 2 1 3 1 2 1 2 1 2 2 3 1 3 2 2 1 1 0
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 200.0% 50.0% 31.6% 31.6% 2.0% 2.0% -29.61% -29.61% -17.91% -17.91% -31.71% -31.71% -26.06% -47.88% 17.9% -69.64% -45.90% -23.26% -37.12% 144.1% -25.76% -25.76% -59.04% -59.04% -10.20% -10.20% -2.94% -2.94% -20.45% -20.45% 0.0% 0.0% -14.29% -14.29% -51.52% -3.03% -13.33% 73.3% 18.8% 18.8% 7.7% 7.7% 10.5% 10.5% -35.71% -35.71% -14.29% -14.29% 66.7% 66.7% 50.0% 50.0% 33.3% -33.33% -55.56% -77.78% -80.00%
Zysk netto (%) 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% -12.28% -12.28% 8.1% 7.5% 20.5% 4.9% 10.5% 10.5% 19.7% 19.7% 38.9% 38.9% 3.3% 3.3% 3.8% 3.8% 4.5% 4.5% 4.2% 4.2% -32.35% -32.35% -9.06% -9.06% 1.2% 1.2% 7.9% 7.9% 10.3% 9.9% 2.3% 2.3% 2.3% 2.3% 3.8% 3.8% -1.75% -1.77% 6.5% 6.4% 6.2% 6.0% 5.9% 5.9% 1.2% 1.2% 0.7%
EPS 0.0239 0.0478 0.0656 0.0644 0.06820000000000001 0.0718 0.08520000000000001 0.0848 0.0768 0.0732 0.0602 0.0598 0.06 0.06 0.0412 0.0408 0.0436 0.0312 0.048 0.012 0.024 0.024 0.0302 0.0302 0.0175 0.0175 0.0124 0.0124 0.016 0.016 0.012 0.012 0.0125 0.0125 0.012 0.012 0.0109 0.0109 0.0055 0.0117 0.0094 0.0189 0.0065 0.0139 0.01 0.0203 0.0076 0.0153 0.0065 0.0131 0.0065 0.0131 0.0109 0.0219 0.0095 0.0197 0.0145 0.0145 0.0044 0.0044 0.0029
EPS (rozwodnione) 0.0239 0.0478 0.0656 0.0644 0.06820000000000001 0.0718 0.08520000000000001 0.0848 0.0768 0.0732 0.0602 0.0598 0.06 0.06 0.0412 0.0408 0.044 0.0312 0.048 0.0124 0.024 0.024 0.0302 0.0302 0.0178 0.0178 0.0124 0.0124 0.016 0.016 0.012 0.012 0.0127 0.0127 0.012 0.012 0.0109 0.0109 0.0058 0.0117 0.0094 0.0189 0.0069 0.0139 0.0102 0.0203 0.0076 0.0153 0.0065 0.0131 0.0065 0.0131 0.0109 0.0219 0.0098 0.0197 0.0145 0.0145 0.0044 0.0044 0.0029
Ilośc akcji (mln) 137 137 137 137 137 137 137 137 137 137 137 137 137 137 137 137 140 137 138 142 138 138 137 137 140 140 137 137 138 138 138 138 140 140 138 138 138 138 145 137 138 138 146 137 140 138 138 137 138 138 138 138 138 137 142 137 138 138 138 138 137
Ważona ilośc akcji (mln) 137 137 137 137 137 137 137 137 137 137 137 137 137 137 137 137 139 137 137 137 137 137 137 137 137 137 137 137 137 137 137 137 137 137 138 138 138 138 138 137 138 138 138 137 138 138 138 137 138 138 138 138 138 137 138 137 138 138 138 138 137
Waluta GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP GBP