Mandalay Resources Corporation

Rachunek Zysków i Strat kwartalnie


Statystyki
Dywidendy
Rekomendacje
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 2014 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
Data 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 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30
Kwartał 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 Q2
Przychód (mln) 35 67 57 51 43 44 50 54 49 32 45 44 35 38 40 28 22 23 30 26 29 23 42 42 50 45 53 51 53 73 54 50 46 41 42 40 41 51 56 63
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 24.8% <span style="color:red">-34.83%</span> <span style="color:red">-11.16%</span> 6.6% 12.2% <span style="color:red">-25.79%</span> <span style="color:red">-10.05%</span> <span style="color:red">-18.54%</span> <span style="color:red">-27.06%</span> 17.6% <span style="color:red">-12.40%</span> <span style="color:red">-36.67%</span> <span style="color:red">-38.53%</span> <span style="color:red">-40.38%</span> <span style="color:red">-24.73%</span> <span style="color:red">-5.73%</span> 32.3% 0.1% 38.9% 60.7% 72.8% 99.3% 26.5% 21.3% 5.7% 60.9% 3.0% <span style="color:red">-2.41%</span> <span style="color:red">-12.40%</span> <span style="color:red">-43.24%</span> <span style="color:red">-22.11%</span> <span style="color:red">-20.84%</span> <span style="color:red">-11.16%</span> 22.2% 31.6% 58.9%
Marża brutto 11.4% 22.1% 28.5% 20.7% 11.2% 8.5% 15.7% 24.9% 15.0% <span style="color:red">-27.06%</span> 6.3% 5.2% 9.7% 18.6% 12.8% <span style="color:red">-8.87%</span> <span style="color:red">-26.65%</span> <span style="color:red">-35.73%</span> <span style="color:red">-2.44%</span> <span style="color:red">-1.80%</span> 5.8% <span style="color:red">-3.69%</span> 34.0% 32.6% 38.7% 37.9% 31.1% 29.7% 31.4% 46.7% 42.9% 27.7% 27.3% 31.9% 17.9% 6.7% 20.1% 31.2% 32.0% 43.1%
Koszty i Wydatki (mln) 34 57 42 42 41 44 45 43 45 43 45 47 40 38 39 34 30 38 33 29 30 26 30 31 33 30 38 37 38 41 33 45 36 23 38 39 35 37 40 39
EBIT (mln) 1 8 14 8 2 -3 3 11 3 -25 1 -4 -5 -20 1 -25 -9 -30 -1 -8 -1 -4 12 17 17 8 15 14 15 23 21 5 10 18 5 0 7 8 15 25
EBIT Δ kw/kw 72.0% 405.4% 470.0% 21.2% 30.3% 88.9% 296.4% 399.4% 156.3% 21.5% 26.5% 85.5% 44.8% 32.6% 169.7% 213.0% 1546.2% 680.2% 110.7% 145.1% 103.1% 148.7% 23.0% 23.8% 15.2% 210400000.0% 29.4% 169.1% 40.7% 27.2% 365.8% 736800000.0% 1432900000.0% 134.6% 70.3% 98.7% 0.0% 0.0% 1107167800.0% 0.0%
EBIT (%) 1.5% 12.5% 25.3% 16.7% 4.3% <span style="color:red">-6.26%</span> 5.0% 19.8% 5.5% <span style="color:red">-75.76%</span> 1.4% <span style="color:red">-8.13%</span> <span style="color:red">-13.31%</span> <span style="color:red">-53.02%</span> 2.2% <span style="color:red">-88.27%</span> <span style="color:red">-39.26%</span> <span style="color:red">-132.02%</span> <span style="color:red">-4.14%</span> <span style="color:red">-29.92%</span> <span style="color:red">-1.80%</span> <span style="color:red">-16.90%</span> 27.9% 41.3% 34.0% 17.4% 28.6% 27.5% 28.0% 31.7% 39.4% 10.5% 22.7% 43.9% 10.8% 0.8% 16.3% 15.3% 27.7% 39.1%
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 1 0 1 0 1
Koszty finansowe (mln) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 1 1 1 1 2 1 1 2 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Amortyzacja (mln) 10 11 10 10 10 14 11 11 10 8 11 12 10 8 9 8 7 7 7 6 6 6 9 9 9 9 11 9 10 8 9 8 9 8 8 8 8 9 11 11
EBITDA (mln) 10 21 24 19 12 14 17 22 14 -2 11 9 5 9 10 2 -2 -9 4 3 4 2 19 19 26 25 25 23 25 40 31 13 19 26 13 9 15 24 27 36
EBITDA(%) 29.6% 31.8% 42.6% 37.7% 28.2% 31.7% 34.1% 40.5% 28.3% <span style="color:red">-7.64%</span> 24.9% 21.5% 13.4% 22.9% 24.4% 6.5% <span style="color:red">-10.63%</span> <span style="color:red">-38.88%</span> 11.7% 9.7% 14.5% 8.8% 45.1% 44.7% 52.4% 54.4% 48.4% 44.9% 47.8% 54.9% 57.0% 26.0% 42.0% 63.7% 30.3% 22.3% 37.1% 46.7% 47.9% 56.8%
NOPLAT (mln) -0 9 16 7 3 -4 -1 8 1 -23 -3 -10 -7 -21 -0 -25 -9 -33 -2 -11 -2 -5 -2 1 6 14 34 7 13 23 14 9 15 3 2 0 6 7 10 23
Podatek (mln) 0 1 4 2 1 1 -3 5 1 2 -0 0 1 2 1 -2 -2 -2 -1 -1 -1 1 3 4 5 -1 9 2 4 7 3 6 5 2 1 -0 2 4 4 7
Zysk Netto (mln) -1 8 12 5 2 -5 1 4 1 -26 -2 -10 -7 -23 -1 -24 -7 -31 -1 -10 -1 -6 -5 -3 1 15 26 5 9 15 10 3 9 1 1 1 4 3 6 16
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% <span style="color:red">-415.22%</span> <span style="color:red">-166.85%</span> <span style="color:red">-90.80%</span> <span style="color:red">-28.82%</span> <span style="color:red">-74.82%</span> 403.6% <span style="color:red">-304.44%</span> <span style="color:red">-379.84%</span> <span style="color:red">-1408.01%</span> <span style="color:red">-9.67%</span> <span style="color:red">-47.34%</span> 134.6% 4.0% 35.7% 7.8% <span style="color:red">-58.88%</span> <span style="color:red">-81.21%</span> <span style="color:red">-80.31%</span> 239.7% <span style="color:red">-69.09%</span> <span style="color:red">-145.26%</span> <span style="color:red">-338.92%</span> <span style="color:red">-662.67%</span> <span style="color:red">-258.93%</span> 1357.5% 4.2% <span style="color:red">-58.88%</span> <span style="color:red">-43.57%</span> 0.2% <span style="color:red">-93.20%</span> <span style="color:red">-94.72%</span> <span style="color:red">-80.61%</span> <span style="color:red">-56.14%</span> 160.3% 962.8% 2926.1%
Zysk netto (%) <span style="color:red">-1.99%</span> 11.3% 22.0% 10.0% 5.0% <span style="color:red">-11.62%</span> 2.3% 6.7% 1.1% <span style="color:red">-78.86%</span> <span style="color:red">-5.18%</span> <span style="color:red">-22.90%</span> <span style="color:red">-20.28%</span> <span style="color:red">-60.57%</span> <span style="color:red">-3.11%</span> <span style="color:red">-84.85%</span> <span style="color:red">-34.31%</span> <span style="color:red">-137.82%</span> <span style="color:red">-4.46%</span> <span style="color:red">-37.01%</span> <span style="color:red">-4.87%</span> <span style="color:red">-27.10%</span> <span style="color:red">-10.90%</span> <span style="color:red">-7.12%</span> 1.3% 32.5% 48.5% 9.3% 17.6% 21.0% 19.4% 5.4% 20.1% 2.5% 1.3% 1.3% 9.9% 5.4% 10.6% 25.1%
EPS -0.0203 0.19 0.3 0.1 0.0393 -0.12 0.0279 0.1 0.0124 -0.57 -0.0521 -0.22 -0.16 -0.51 -0.0274 -0.53 -0.17 -0.69 -0.0286 -0.11 -0.0154 -0.068 -0.0502 -0.0331 0.01 0.16 0.28 0.05 0.1 0.17 0.11 0.0293 0.1 0.0113 0.01 0.01 0.04 0.0292 0.06 0.2331
EPS (rozwodnione) -0.0194 0.18 0.3 0.1 0.0391 -0.12 0.0279 0.1 0.0123 -0.57 -0.0521 -0.22 -0.16 -0.51 -0.0274 -0.53 -0.17 -0.67 -0.0286 -0.11 -0.0154 -0.0677 -0.0498 -0.0331 0.01 0.16 0.27 0.05 0.1 0.16 0.11 0.0286 0.0986 0.0111 0.01 0.01 0.04 0.0292 0.06 0.2253
Ilośc akcji (mln) 34 41 41 41 41 41 41 42 44 45 45 45 45 45 45 45 44 45 47 91 91 91 90 91 91 91 91 91 92 92 92 92 92 92 93 93 93 93 93 93
Ważona ilośc akcji (mln) 36 41 41 41 41 41 41 42 45 45 45 45 45 45 45 45 45 47 47 91 91 91 91 91 93 93 93 94 94 94 94 94 94 94 95 95 95 95 96 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 USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD