Kingfish Limited

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
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 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 Q2 Q4 Q2 Q4
Data 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 2023-09-30 2024-03-31 2024-09-30 2025-03-31
Przychód (mln) 3 3 5 5 -1 -1 14 14 13 13 0 0 11 11 10 10 18 18 10 10 10 10 -6 -6 48 48 30 30 31 31 -37 -37 -23 5 16 4 -12 39 46 5
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -126.25% -126.25% 206.8% 206.8% -1871.73% -1871.73% -98.34% -98.34% -20.57% -20.57% 3844.2% 3844.2% 65.5% 65.5% 9.8% 9.8% -41.88% -41.88% -161.60% -161.60% 364.1% 364.1% -569.55% -569.55% -35.38% -35.38% -222.25% -222.25% -174.36% -83.83% -142.34% -110.91% -46.45% 682.0% 197.1% 21.7%
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% 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% 59.7% 100.0% 51.7% 100.0% 100.0% 100.0% 36.7%
Koszty i Wydatki (mln) 1 1 1 1 1 1 2 2 2 2 1 1 1 1 1 1 2 2 2 2 1 1 2 2 4 4 2 2 2 2 0 0 1 -48 1 29 2 4 4 7
EBIT (mln) 2 2 4 4 -1 -1 13 13 12 12 -0 -0 9 9 9 9 16 16 8 8 9 9 -8 -8 43 43 28 28 28 28 -37 -37 -24 -48 14 29 -15 35 43 -2
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -169.58% -169.58% 229.1% 229.1% 899.4% 899.4% -103.86% -103.86% -19.16% -19.16% 1876.8% 1876.8% 64.0% 64.0% -7.80% -7.80% -42.58% -42.58% -199.66% -199.66% 388.0% 388.0% 447.4% 447.4% -34.53% -34.53% -233.11% -233.11% -184.98% -270.01% 139.0% 178.0% -39.44% 171.5% 195.9% -106.48%
EBIT (%) 72.6% 72.6% 82.1% 82.1% 192.5% 192.5% 88.1% 88.1% 86.9% 86.9% -203.94% -203.94% 88.4% 88.4% 91.9% 91.9% 87.6% 87.6% 77.1% 77.1% 86.6% 86.6% 124.8% 124.8% 91.0% 91.0% 92.3% 92.3% 92.2% 92.2% 100.5% 100.5% 105.4% -968.97% 92.6% 718.4% 119.2% 88.6% 92.2% -38.24%
Przychody 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
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
Amortyzacja (mln) -2 -2 -4 -4 1 1 -13 -13 -12 -12 0 0 -9 -9 -9 -9 -16 -16 -8 -8 -9 -9 8 8 -43 -43 -28 -28 -28 -28 37 37 24 -48 -14 29 15 -35 -43 2
EBITDA (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 43 -2
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% -0.13% -0.13% 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% 0.2% 0.0% 0.3% -0.0% 0.0% 92.1% -39.78%
NOPLAT (mln) 2 2 4 4 -1 -1 13 13 12 12 -0 -0 9 9 9 9 16 16 8 8 9 9 -8 -8 43 43 28 28 28 28 -37 -37 -24 0 14 0 -15 35 43 -2
Podatek (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
Zysk Netto (mln) 2 2 4 4 -1 -1 13 13 12 12 -0 -0 9 9 9 9 15 15 8 8 9 9 -8 -8 43 43 28 28 28 28 -37 -37 -24 322 14 330 -15 35 43 -2
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -169.99% -169.99% 229.5% 229.5% 896.0% 896.0% -103.92% -103.92% -19.20% -19.20% 1842.2% 1842.2% 63.9% 63.9% -7.66% -7.66% -42.51% -42.51% -199.86% -199.86% 388.3% 388.3% 447.1% 447.1% -34.53% -34.53% -233.15% -233.15% -185.02% 1031.7% 139.0% 989.6% -39.26% -89.26% 195.7% -100.59%
Zysk netto (%) 72.5% 72.5% 81.9% 81.9% 193.2% 193.2% 88.0% 88.0% 86.8% 86.8% -207.47% -207.47% 88.3% 88.3% 91.6% 91.6% 87.4% 87.4% 77.0% 77.0% 86.5% 86.5% 124.9% 124.9% 91.0% 91.0% 92.3% 92.3% 92.2% 92.2% 100.5% 100.5% 105.4% 6449.4% 92.6% 8200.0% 119.5% 88.6% 92.1% -40.00%
EPS 0.0175 0.0174 0.0266 0.0266 -0.0119 -0.0118 0.0849 0.0849 0.0754 0.0753 -0.0032 -0.0032 0.0521 0.0521 0.0456 0.0456 0.0801 0.0801 0.0398 0.0398 0.0405 0.0404 -0.0327 -0.0327 0.17 0.17 0.1 0.1 0.0908 0.0908 -0.12 -0.12 -0.0751 322150000.0 0.0443 330213075.0 -0.0444 0.1 0.13 -0.0057
EPS (rozwodnione) 0.0175 0.0175 0.0266 0.0266 -0.0118 -0.0118 0.0849 0.0849 0.0754 0.0754 -0.0032 -0.0032 0.0521 0.0521 0.0456 0.0456 0.0801 0.0801 0.0398 0.0398 0.0404 0.0404 -0.0327 -0.0327 0.17 0.17 0.1 0.1 0.0909 0.0909 -0.12 -0.12 -0.0751 -0.0751 0.0443 0.0443 -0.0444 0.1 0.13 -0.0057
Ilość akcji (mln) 120 120 145 145 124 124 150 150 155 155 156 156 181 181 191 191 193 193 202 202 220 220 246 246 252 252 270 270 313 313 318 318 322 322 327 327 331 337 341 343
Ważona ilość akcji (mln) 120 120 145 145 124 124 150 150 155 155 156 156 181 181 191 191 193 193 202 202 220 220 246 246 252 252 270 270 313 313 318 318 322 322 327 327 331 337 341 345
Waluta NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD