Wall Street Experts
ver. ZuMIgo(08/25)
Kenmare Resources plc
Rachunek Zysków i Strat
Przychody TTM (mln): 381
EBIT TTM (mln): 107
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 |
Rok finansowy |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
3 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
27 |
92 |
167 |
235 |
138 |
174 |
143 |
141 |
208 |
262 |
271 |
244 |
456 |
526 |
458 |
Przychód Δ r/r |
0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
242.8% |
82.9% |
40.1% |
-41.2% |
26.4% |
-18.2% |
-0.8% |
47.2% |
25.9% |
3.3% |
-10.0% |
87.1% |
15.4% |
-12.8% |
Marża brutto |
100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-31.6% |
15.1% |
41.8% |
42.7% |
17.5% |
0.5% |
-17.9% |
-1.8% |
24.8% |
35.8% |
34.1% |
26.5% |
46.3% |
46.3% |
35.7% |
EBIT (mln) |
-4 |
-1 |
-1 |
1 |
-0 |
-1 |
3 |
-4 |
-10 |
-1 |
-12 |
-4 |
53 |
80 |
5 |
-96 |
-47 |
-25 |
28 |
63 |
59 |
34 |
153 |
233 |
155 |
EBIT Δ r/r |
0.0% |
-77.6% |
8.6% |
-171.1% |
-106.1% |
1272.4% |
-586.7% |
-251.3% |
122.5% |
-86.5% |
829.0% |
-70.9% |
-1602.1% |
52.0% |
-94.2% |
-2164.5% |
-50.8% |
-46.4% |
-208.8% |
128.2% |
-5.9% |
-41.9% |
344.8% |
52.6% |
-33.5% |
EBIT (%) |
-149.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-45.3% |
-3.8% |
31.6% |
34.3% |
3.4% |
-55.2% |
-33.2% |
-17.9% |
13.2% |
24.0% |
21.9% |
14.1% |
33.6% |
44.4% |
33.8% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
15 |
30 |
30 |
29 |
41 |
35 |
38 |
28 |
6 |
6 |
5 |
10 |
10 |
10 |
9 |
EBITDA (mln) |
-4 |
-1 |
1 |
1 |
-0 |
-1 |
-2 |
2 |
-17 |
-1 |
-2 |
39 |
70 |
100 |
23 |
40 |
12 |
6 |
61 |
92 |
90 |
75 |
211 |
296 |
224 |
EBITDA(%) |
-131.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-6.6% |
42.6% |
41.5% |
42.6% |
16.5% |
22.8% |
8.2% |
4.5% |
29.1% |
35.2% |
33.3% |
30.9% |
46.3% |
56.4% |
48.8% |
Podatek (mln) |
-0 |
-0 |
2 |
-0 |
-0 |
-1 |
-2 |
0 |
0 |
-2 |
0 |
5 |
-5 |
3 |
2 |
0 |
-1 |
-2 |
-1 |
5 |
5 |
6 |
9 |
16 |
19 |
Zysk Netto (mln) |
-4 |
-1 |
-1 |
1 |
0 |
0 |
5 |
-4 |
-10 |
0 |
-30 |
-16 |
24 |
49 |
-44 |
-101 |
-61 |
-15 |
19 |
51 |
45 |
17 |
129 |
206 |
131 |
Zysk netto Δ r/r |
0.0% |
-80.7% |
8.0% |
-210.0% |
-87.5% |
-80.9% |
20154.5% |
-192.1% |
122.5% |
-103.6% |
-8882.7% |
-46.2% |
-245.1% |
108.8% |
-189.2% |
128.5% |
-39.9% |
-74.9% |
-227.2% |
162.6% |
-11.9% |
-62.6% |
667.8% |
60.3% |
-36.4% |
Zysk netto (%) |
-154.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-113.6% |
-17.8% |
14.2% |
21.1% |
-32.0% |
-57.8% |
-42.5% |
-10.8% |
9.3% |
19.4% |
16.5% |
6.9% |
28.2% |
39.2% |
28.6% |
EPS |
-7.18 |
-1.04 |
-0.9 |
0.77 |
0.2 |
0.27 |
1.34 |
-1.22 |
-2.67 |
0.5 |
-6.88 |
-1.61 |
1.98 |
4.02 |
-3.42 |
-7.25 |
-4.36 |
-0.28 |
0.18 |
0.46 |
0.41 |
0.15 |
1.18 |
1.96 |
1.41 |
EPS (rozwodnione) |
-7.18 |
-1.04 |
-0.9 |
0.77 |
0.18 |
0.27 |
1.15 |
-1.22 |
-2.67 |
0.46 |
-6.88 |
-1.61 |
1.96 |
4.0 |
-3.42 |
-7.25 |
-4.36 |
-0.28 |
0.18 |
0.46 |
0.4 |
0.15 |
1.16 |
1.92 |
1.37 |
Ilośc akcji (mln) |
1 |
1 |
1 |
1 |
1 |
2 |
3 |
4 |
4 |
4 |
4 |
10 |
12 |
12 |
13 |
14 |
14 |
54 |
110 |
110 |
110 |
110 |
109 |
107 |
93 |
Ważona ilośc akcji (mln) |
1 |
1 |
1 |
1 |
2 |
2 |
4 |
4 |
4 |
4 |
4 |
10 |
12 |
12 |
13 |
14 |
14 |
55 |
110 |
111 |
111 |
112 |
111 |
107 |
96 |
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 |