KNOT Offshore Partners LP

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
Rok finansowy 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 44 66 73 113 155 174 219 279 283 279 281 269 291 313
Przychód Δ r/r 0.0% 49.5% 11.8% 53.7% 37.4% 12.0% 26.2% 27.5% 1.1% -1.2% 0.7% -4.5% 8.2% 7.5%
Marża brutto 32.4% 47.9% 48.2% 48.4% 50.7% 49.8% 46.0% 47.9% 46.9% 46.0% 38.9% 26.9% 27.8% 64.1%
EBIT (mln) 13 30 30 50 68 82 95 129 128 123 102 66 75 73
EBIT Δ r/r 0.0% 126.1% -0.3% 67.8% 35.4% 20.6% 16.1% 34.9% -0.7% -3.6% -17.1% -35.1% 12.9% -2.5%
EBIT (%) 30.3% 45.8% 40.8% 44.6% 43.9% 47.3% 43.5% 46.0% 45.2% 44.1% 36.3% 24.7% 25.7% 23.3%
Koszty finansowe (mln) 10 13 11 15 17 21 31 50 51 32 28 43 73 65
EBITDA (mln) 27 46 28 49 121 136 165 216 217 211 201 172 186 191
EBITDA(%) 61.1% 70.6% 38.1% 43.5% 78.2% 78.1% 75.1% 77.3% 76.7% 75.7% 71.4% 64.2% 63.9% 61.0%
Podatek (mln) -1 1 3 0 -0 -0 -0 -0 0 0 0 1 -5 1
Zysk Netto (mln) -16 4 15 27 40 61 68 82 59 65 54 59 -34 14
Zysk netto Δ r/r 0.0% -125.6% 260.0% 81.8% 47.6% 51.1% 11.4% 20.7% -28.2% 10.6% -17.4% 8.9% -157.2% -141.9%
Zysk netto (%) -37.2% 6.4% 20.5% 24.3% 26.1% 35.2% 31.1% 29.4% 20.9% 23.4% 19.2% 21.8% -11.5% 4.5%
EPS -0.95 0.0435 0.88 1.39 1.6 2.25 2.26 2.51 1.55 1.74 1.39 1.48 -0.98 0.21
EPS (rozwodnione) -0.95 0.0435 0.88 1.39 1.6 2.25 2.26 2.51 1.55 1.74 1.24 1.33 -0.98 0.21
Ilośc akcji (mln) 17 17 17 20 25 27 30 33 33 33 33 34 34 34
Ważona ilośc akcji (mln) 17 17 17 20 25 27 30 33 33 33 37 38 34 34
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD