Comstock Inc.
Rachunek Zysków i Strat
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 |
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 |
2024 |
2024 |
Kwartał |
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 |
Data |
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 |
2024-09-30 |
Przychód (mln) |
7 |
6 |
5 |
4 |
3 |
2 |
1 |
1 |
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 |
1 |
0 |
0 |
0 |
1 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-61.53% |
-66.53% |
-72.83% |
-73.88% |
-83.84% |
-99.05% |
-98.16% |
-97.62% |
-92.75% |
18.4% |
5.3% |
19.7% |
116.1% |
64.5% |
53.3% |
49.8% |
-25.39% |
28.8% |
9.5% |
2.2% |
12.1% |
0.2% |
12.9% |
633.9% |
614.4% |
12.6% |
-3.11% |
-89.01% |
-92.24% |
-43.71% |
-33.25% |
1809.0% |
1355.8% |
1285.2% |
1130.9% |
-26.86% |
Marża brutto |
28.7% |
35.1% |
40.2% |
19.6% |
88.4% |
27.3% |
9.2% |
24.1% |
-137.08% |
-4665.92% |
-3324.02% |
-3111.57% |
-2320.78% |
-3120.98% |
-2462.69% |
-2161.52% |
-807.08% |
-1271.93% |
-1071.65% |
-576.71% |
-254.65% |
-188.05% |
-29.51% |
-1359.73% |
-74.76% |
-47.81% |
-31.67% |
68.8% |
62.5% |
76.5% |
-1624.13% |
100.0% |
-3111.69% |
-2285.76% |
-2198.83% |
-2.81% |
-28.25% |
-80.15% |
-77.65% |
100.0% |
Koszty i Wydatki (mln) |
4 |
7 |
6 |
8 |
9 |
6 |
3 |
2 |
3 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
1 |
0 |
2 |
2 |
3 |
4 |
6 |
4 |
6 |
5 |
6 |
5 |
5 |
5 |
6 |
14 |
EBIT (mln) |
-1 |
-2 |
-1 |
-4 |
-6 |
-4 |
-2 |
-2 |
-2 |
-2 |
-3 |
-2 |
-2 |
-2 |
-2 |
-2 |
-2 |
-2 |
-1 |
-1 |
-2 |
-1 |
-1 |
-1 |
-2 |
0 |
-2 |
-2 |
-3 |
-4 |
-6 |
-3 |
-6 |
-5 |
-6 |
3 |
-4 |
-5 |
-6 |
-14 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
639.4% |
128.9% |
92.4% |
-58.00% |
-56.30% |
-36.17% |
12.5% |
22.2% |
-24.70% |
-22.79% |
-24.01% |
-24.56% |
10.5% |
-16.89% |
-25.05% |
-48.47% |
-24.86% |
-22.12% |
-16.68% |
87.0% |
2.0% |
132.6% |
41.2% |
16.1% |
116.3% |
-1203.21% |
241.8% |
70.0% |
83.9% |
15.7% |
1.5% |
191.5% |
-31.18% |
-8.43% |
-6.21% |
-608.89% |
EBIT (%) |
-11.12% |
-27.71% |
-21.48% |
-91.36% |
-213.66% |
-189.54% |
-152.11% |
-146.94% |
-577.85% |
-12670.57% |
-9322.90% |
-7560.98% |
-6002.90% |
-8260.84% |
-6729.22% |
-4763.89% |
-3068.86% |
-4172.71% |
-3289.38% |
-1638.85% |
-3090.58% |
-2523.24% |
-2503.23% |
-2997.62% |
-2811.84% |
820.1% |
-3129.92% |
-474.18% |
-851.33% |
-8033.11% |
-11041.46% |
-7337.35% |
-20180.72% |
-16512.03% |
-16791.82% |
351.7% |
-954.01% |
-1091.57% |
-1279.41% |
-2447.01% |
Przychody fiansowe (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 |
1 |
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 |
1 |
1 |
0 |
0 |
0 |
1 |
1 |
1 |
Amortyzacja (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
EBITDA (mln) |
1 |
3 |
1 |
-2 |
-4 |
-2 |
-1 |
-1 |
-2 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
0 |
0 |
-1 |
3 |
18 |
-4 |
9 |
-2 |
-9 |
-21 |
-5 |
-13 |
-3 |
-19 |
-4 |
-4 |
15 |
9 |
-5 |
-7 |
-14 |
EBITDA(%) |
70.6% |
69.4% |
25.5% |
-30.49% |
-170.73% |
-74.67% |
-47.07% |
-33.55% |
-535.36% |
-4655.65% |
-4344.11% |
-3006.85% |
-2531.00% |
-4789.51% |
-4027.56% |
-3677.57% |
-2044.41% |
-1691.72% |
-2652.53% |
501.5% |
467.2% |
-1968.82% |
-805.83% |
-613.80% |
-3846.73% |
477.7% |
6410.8% |
-464.34% |
-792.04% |
-6796.34% |
-10157.92% |
-8682.79% |
-17624.44% |
-16396.28% |
-14847.89% |
440.7% |
-825.76% |
-937.57% |
-1101.76% |
-2466.35% |
NOPLAT (mln) |
-1 |
1 |
-2 |
-4 |
-6 |
-4 |
-3 |
-2 |
-4 |
-3 |
-3 |
-2 |
-2 |
-2 |
-2 |
-2 |
-3 |
-2 |
-2 |
0 |
-0 |
-1 |
1 |
17 |
-3 |
8 |
-6 |
-9 |
-23 |
-7 |
-14 |
-5 |
-21 |
-6 |
-6 |
12 |
8 |
-7 |
-9 |
-14,968,015 |
Podatek (mln) |
4 |
1 |
0 |
0 |
-0 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
1 |
1 |
0 |
1 |
0 |
0 |
1 |
-1 |
-1 |
0 |
-2 |
-19 |
2 |
-8 |
5 |
7 |
14 |
2 |
8 |
-0 |
14 |
1 |
0 |
1 |
0 |
1 |
-0 |
-14,968,000 |
Zysk Netto (mln) |
-1 |
1 |
-2 |
-4 |
-6 |
-4 |
-3 |
-2 |
-4 |
-3 |
-3 |
-2 |
-2 |
-2 |
-2 |
-2 |
-3 |
-2 |
-2 |
0 |
-0 |
-1 |
1 |
17 |
-3 |
8 |
-6 |
-9 |
-17 |
-9 |
-22 |
-5 |
-35 |
-6 |
-5 |
12 |
8 |
-7 |
-9 |
-15 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
330.6% |
-414.28% |
89.1% |
-49.08% |
-34.78% |
-31.53% |
2.7% |
13.9% |
-38.63% |
-10.43% |
-17.64% |
-18.10% |
6.9% |
-26.15% |
-13.98% |
118.9% |
-88.99% |
-27.77% |
161.4% |
4379.2% |
1121.7% |
717.7% |
-595.38% |
-154.79% |
397.1% |
-204.27% |
242.0% |
-46.01% |
107.9% |
-33.60% |
-74.71% |
341.2% |
122.5% |
21.7% |
57.9% |
-221.05% |
Zysk netto (%) |
-20.19% |
21.4% |
-27.50% |
-99.13% |
-226.03% |
-200.51% |
-191.43% |
-193.27% |
-912.44% |
-14378.46% |
-10715.10% |
-9261.91% |
-7725.99% |
-10874.85% |
-8382.20% |
-6335.34% |
-3821.66% |
-4880.75% |
-4702.48% |
800.2% |
-564.02% |
-2737.23% |
2637.7% |
35063.4% |
-6148.47% |
16883.0% |
-11571.61% |
-2617.64% |
-4278.37% |
-15629.27% |
-40850.24% |
-12863.87% |
-114657.29% |
-18435.57% |
-15480.50% |
1625.4% |
1772.4% |
-1620.24% |
-1985.53% |
-2690.24% |
EPS |
-0.42 |
0.39 |
-0.46 |
-0.96 |
-0.94 |
-0.62 |
-0.4 |
-0.3 |
-0.53 |
-0.37 |
-0.38 |
-0.3 |
-0.24 |
-0.25 |
-0.22 |
-0.17 |
-0.16 |
-0.12 |
-0.13 |
0.0193 |
-0.0102 |
-0.0504 |
0.05 |
0.54 |
-0.11 |
0.22 |
-0.15 |
-0.17 |
-0.31 |
-0.13 |
-0.31 |
-0.067 |
-0.4 |
-0.0599 |
-0.0539 |
0.11 |
0.0688 |
-0.0589 |
-0.0603 |
-0.0797 |
EPS (rozwodnione) |
-0.42 |
0.24 |
-0.46 |
-0.96 |
-0.91 |
-0.62 |
-0.4 |
-0.3 |
-0.52 |
-0.37 |
-0.38 |
-0.29 |
-0.24 |
-0.25 |
-0.22 |
-0.17 |
-0.16 |
-0.12 |
-0.13 |
0.0193 |
-0.0102 |
-0.0486 |
0.05 |
0.54 |
-0.11 |
0.22 |
-0.15 |
-0.17 |
-0.31 |
-0.13 |
-0.31 |
-0.067 |
-0.4 |
-0.0599 |
-0.0539 |
0.11 |
0.0688 |
-0.0589 |
-0.0603 |
-0.0797 |
Ilośc akcji (mln) |
3 |
3 |
3 |
4 |
6 |
7 |
7 |
7 |
7 |
7 |
8 |
8 |
10 |
10 |
11 |
12 |
16 |
16 |
16 |
20 |
27 |
26 |
28 |
32 |
32 |
38 |
42 |
55 |
55 |
67 |
69 |
76 |
89 |
95 |
101 |
109 |
115 |
117 |
143 |
188 |
Ważona ilośc akcji (mln) |
3 |
5 |
3 |
4 |
7 |
7 |
7 |
7 |
7 |
7 |
8 |
9 |
10 |
10 |
11 |
12 |
16 |
16 |
17 |
20 |
27 |
27 |
28 |
32 |
32 |
38 |
43 |
55 |
55 |
67 |
69 |
76 |
89 |
95 |
101 |
110 |
115 |
117 |
143 |
188 |
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 |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |