Maiden Holdings, Ltd. 6.625 NT 2046

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 40 41
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 2024 2025
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 Q4 Q1
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 2024-12-31 2025-03-31
Przychód (mln) 642 611 647 694 621 659 675 738 659 756 367 497 519 554 540 556 515 205 190 121 60 59 45 41 40 30 22 22 25 10 21 18 10 19 23 22 25 29 20 14 -7 14
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -3.27% 7.8% 4.3% 6.4% 6.2% 14.7% -45.57% -32.73% -21.33% -26.78% 47.1% 11.9% -0.68% -63.01% -64.84% -78.19% -88.32% -71.14% -76.45% -66.52% -34.01% -49.30% -50.88% -46.50% -36.85% -66.48% -5.86% -18.54% -61.26% 94.0% 10.1% 23.0% 159.6% 48.3% -10.07% -33.45% -129.49% -51.39%
Marża brutto 100.0% 100.0% -9.73% -2.35% 100.0% 100.0% 8.9% 16.6% 100.0% 99.9% 99.9% 99.9% 100.0% 99.9% 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% 859.4% 100.0%
Koszty i Wydatki (mln) 601 565 613 658 583 615 625 690 721 722 371 535 638 538 543 788 727 234 182 175 76 33 31 34 25 16 9 20 7 6 -19 21 57 27 21 20 41 23 8 10 9 20
EBIT (mln) 39 39 39 35 35 45 44 47 -67 36 3 -35 -117 18 -7 -226 -214 -34 7 -61 -5 18 16 14 17 8 12 -2 13 -1 2 -12 -38 -5 -1 -6 -12 4 13 4 -21 -14
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -10.01% 15.1% 11.9% 35.8% -293.89% -19.84% -93.37% -174.34% 73.9% -48.94% -351.93% 544.4% 83.2% -286.69% 189.1% -72.87% -97.74% 151.4% 148.3% 122.3% 448.5% -56.16% -29.53% -112.91% -22.12% -114.09% -85.77% 557.5% -390.89% 331.1% -132.74% -52.47% -69.87% 177.7% 2452.2% 180.7% 79.6% -487.45%
EBIT (%) 6.0% 6.3% 6.1% 5.0% 5.6% 6.8% 6.5% 6.4% -10.21% 4.7% 0.8% -7.06% -22.57% 3.3% -1.36% -40.66% -41.63% -16.64% 3.5% -50.58% -8.05% 29.6% 36.5% 33.8% 42.5% 25.6% 52.3% -8.15% 52.5% -10.77% 7.9% -65.77% -393.87% -23.93% -2.35% -25.41% -45.72% 12.5% 61.5% 30.8% 278.5% -100.00%
Przychody fiansowe (mln) 7 7 7 7 7 7 10 7 7 7 10 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 4 5 5 5 5 0 0 -206 0
Koszty finansowe (mln) 0 0 7,266 7,266 0 0 7,193 6,856 0 7 7 5 0 5 0 0 0 5 5 5 0 5 5 5 0 5 5 5 0 5 5 5 0 4 0 5 0 5 5 5 5 5
Amortyzacja (mln) -39 -39 -39 -35 -35 -45 -44 -47 67 -36 -3 35 117 -18 7 226 214 34 -7 61 5 -18 -16 -14 -17 1 2 1 0 0 -2 12 38 5 1 6 0 1 -10 0 9 0
EBITDA (mln) -11 -6 1,222 0 -10 -17 -13 0 -7 738 739 683 -7 712 -5 -19 -2 0 -2 3 88 3 9 -12 27 25 26 31 32 -2 13 4 75 23 32 2 37 43 3 0 -144 -4
EBITDA(%) -1.69% -0.91% -2.85% -1.71% -1.54% -2.52% -1.93% -2.05% -1.07% -1.96% -3.80% -3.41% -1.30% -2.39% -0.91% -3.51% -0.44% 0.1% -0.83% 2.5% -26.81% 5.3% -16.22% -28.45% 75.9% 210.1% 70.0% 22.0% 13.7% 39.0% 119.3% 20.1% 775.5% -34.04% -9.67% 9.3% -34.95% -7.52% 15.0% 0.0% 1936.1% -27.15%
NOPLAT (mln) 34 39 27 29 31 38 40 41 -69 27 -13 -43 -125 11 -7 -237 -217 -34 3 -58 -21 21 9 2 9 9 8 -3 13 -1 3 -8 -52 -11 -3 -4 -20 1 -10 -34 -157 -9
Podatek (mln) 0 1 0 0 0 1 0 0 0 0 4 2 5 1 2 4 0 0 1 0 0 0 0 0 0 0 0 0 0 1 -1 0 1 0 0 0 0 0 0 0 1 0
Zysk Netto (mln) 27 32 21 22 25 27 31 32 -75 20 -15 -54 -129 4 -14 -249 -217 -34 4 -58 -21 21 9 2 47 71 27 3 16 2 1 -8 36 -11 -3 -4 -21 1 -10 -34 -158 -9
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -10.04% -15.99% 50.7% 41.5% -402.08% -24.69% -149.24% -268.80% 72.1% -81.80% -7.09% 363.8% 68.6% -1009.63% 128.1% -76.55% -90.29% 160.8% 127.5% 103.7% 322.9% 242.5% 194.4% 33.2% -65.43% -97.76% -96.53% -386.62% 122.3% -815.15% -417.08% -56.78% -157.66% 112.7% 240.0% 877.3% 660.2% -699.51%
Zysk netto (%) 4.3% 5.3% 3.2% 3.2% 4.0% 4.1% 4.6% 4.3% -11.33% 2.7% -4.14% -10.81% -24.79% 0.7% -2.62% -44.82% -42.07% -16.55% 2.1% -48.18% -34.97% 34.9% 20.2% 5.3% 118.2% 235.5% 121.2% 13.1% 64.7% 15.8% 4.5% -46.14% 371.2% -58.11% -12.88% -16.21% -82.44% 5.0% -48.67% -238.09% 2125.6% -61.53%
EPS 0.32 0.41 0.27 0.3 0.32 0.35 0.39 0.4 -0.97 0.23 -0.17 -0.63 -1.53 0.04 -0.17 -3.0 -2.62 -0.41 0.04 -0.7 -0.26 0.25 0.11 0.0252 0.55 0.83 0.31 0.03 0.18 0.0183 0.0106 -0.0936 0.41 -0.11 -0.03 -0.0348 -0.21 0.01 -0.1 -0.35 0.43 -0.09
EPS (rozwodnione) 0.32 0.38 0.24 0.26 0.29 0.32 0.36 0.37 -0.87 0.23 -0.18 -0.63 -1.53 0.0447 -0.17 -3.0 -2.61 -0.41 0.0479 -0.7 -0.25 0.25 0.11 0.0252 0.55 0.83 0.31 0.0329 0.19 0.0183 0.0106 -0.0936 0.41 -0.11 -0.0288 -0.0348 -0.21 0.0144 -0.0996 -0.35 0.43 -0.09
Ilośc akcji (mln) 85 78 75 76 77 77 78 79 77 89 90 86 84 93 83 83 83 83 99 83 81 83 85 85 86 85 86 95 90 87 87 87 88 102 98 101 101 144 100 100 100 99
Ważona ilośc akcji (mln) 85 85 86 86 86 86 86 86 86 87 87 86 84 83 83 83 83 83 83 83 83 83 85 85 85 85 86 86 86 87 87 87 88 102 102 101 101 100 100 100 100 99
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 USD USD