Wall Street Experts
ver. ZuMIgo(08/25)
First Internet Bancorp
Rachunek Zysków i Strat
Przychody TTM (mln): 165
EBIT TTM (mln): 23
| index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
| Rok finansowy |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2024 |
| Przychód (mln) |
11 |
11 |
14 |
15 |
17 |
18 |
18 |
26 |
26 |
29 |
40 |
53 |
63 |
70 |
79 |
99 |
115 |
114 |
266 |
292 |
| Przychód Δ r/r |
0.0% |
6.5% |
24.4% |
6.7% |
14.0% |
5.9% |
2.6% |
43.0% |
-0.1% |
9.9% |
39.4% |
31.4% |
19.9% |
10.4% |
12.2% |
25.7% |
16.1% |
-0.7% |
133.5% |
9.7% |
| Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
99.8% |
100.0% |
| EBIT (mln) |
15 |
18 |
24 |
20 |
11 |
17 |
14 |
16 |
14 |
15 |
24 |
37 |
54 |
77 |
27 |
34 |
57 |
92 |
242 |
286 |
| EBIT Δ r/r |
0.0% |
20.3% |
34.6% |
-14.6% |
-48.1% |
64.4% |
-22.1% |
20.3% |
-12.8% |
7.9% |
58.4% |
52.7% |
44.2% |
43.8% |
-64.8% |
24.8% |
66.9% |
61.8% |
164.4% |
18.0% |
| EBIT (%) |
140.4% |
158.7% |
171.7% |
137.5% |
62.6% |
97.1% |
73.8% |
62.0% |
54.1% |
53.2% |
60.4% |
70.3% |
84.5% |
110.1% |
34.5% |
34.3% |
49.3% |
80.3% |
91.0% |
97.8% |
| Koszty finansowe (mln) |
12 |
15 |
20 |
19 |
15 |
11 |
10 |
9 |
8 |
9 |
11 |
19 |
31 |
53 |
84 |
72 |
47 |
60 |
21 |
205 |
| EBITDA (mln) |
15 |
18 |
24 |
21 |
11 |
18 |
14 |
17 |
17 |
17 |
26 |
41 |
59 |
83 |
35 |
42 |
65 |
100 |
6 |
0 |
| EBITDA(%) |
144.4% |
160.7% |
173.1% |
142.3% |
67.5% |
99.2% |
75.1% |
63.2% |
62.7% |
59.8% |
65.3% |
77.4% |
92.8% |
118.2% |
44.3% |
42.2% |
56.9% |
88.0% |
2.2% |
0.0% |
| Podatek (mln) |
1 |
1 |
1 |
-0 |
-2 |
2 |
1 |
2 |
2 |
2 |
5 |
6 |
8 |
2 |
2 |
4 |
8 |
5 |
-3 |
2 |
| Zysk Netto (mln) |
2 |
2 |
3 |
2 |
-2 |
5 |
3 |
6 |
5 |
4 |
9 |
12 |
15 |
22 |
25 |
29 |
48 |
36 |
8 |
25 |
| Zysk netto Δ r/r |
0.0% |
-2.3% |
32.8% |
-44.3% |
-234.4% |
-333.9% |
-35.7% |
76.0% |
-18.1% |
-5.9% |
106.5% |
35.2% |
26.1% |
43.8% |
15.2% |
16.7% |
63.4% |
-26.1% |
-76.3% |
200.3% |
| Zysk netto (%) |
20.7% |
19.0% |
20.3% |
10.6% |
-12.5% |
27.6% |
17.3% |
21.3% |
17.5% |
15.0% |
22.2% |
22.8% |
24.0% |
31.2% |
32.1% |
29.8% |
41.9% |
31.2% |
3.2% |
8.7% |
| EPS |
0.72 |
0.74 |
1.01 |
0.56 |
-0.75 |
1.74 |
1.11 |
1.95 |
1.51 |
0.96 |
1.97 |
2.32 |
2.14 |
2.31 |
2.51 |
2.99 |
4.85 |
3.73 |
0.95 |
2.91 |
| EPS (rozwodnione) |
0.71 |
0.74 |
1.0 |
0.56 |
-0.75 |
1.74 |
1.11 |
1.95 |
1.51 |
0.96 |
1.96 |
2.3 |
2.13 |
2.3 |
2.51 |
2.99 |
4.82 |
3.7 |
0.95 |
2.88 |
| Ilośc akcji (mln) |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
4 |
5 |
5 |
7 |
9 |
10 |
10 |
10 |
10 |
9 |
9 |
| Ważona ilośc akcji (mln) |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
5 |
5 |
5 |
7 |
10 |
10 |
10 |
10 |
10 |
9 |
9 |
| Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |