Monolithic Power Systems, Inc.

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) 76 74 81 91 87 85 94 106 104 100 112 129 129 129 140 160 153 141 151 169 167 166 186 259 233 254 293 324 337 378 461 495 460 451 441 475 454 458 507 620 622 638
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 14.8% 14.9% 15.6% 16.7% 19.2% 18.8% 19.3% 21.1% 24.9% 28.7% 24.6% 24.1% 18.6% 9.5% 8.0% 5.5% 8.6% 17.3% 23.3% 53.7% 39.8% 53.5% 57.5% 24.7% 44.4% 48.4% 57.2% 53.1% 36.7% 19.4% -4.31% -4.15% -1.30% 1.5% 15.0% 30.6% 36.9% 39.2%
Marża brutto 54.1% 54.0% 54.2% 54.2% 54.0% 53.9% 54.1% 54.4% 54.5% 54.6% 54.7% 55.0% 55.0% 55.4% 55.5% 55.6% 55.1% 55.2% 55.1% 55.2% 55.1% 55.2% 55.1% 55.1% 55.3% 55.4% 56.0% 57.6% 57.6% 57.9% 58.8% 58.7% 58.2% 57.4% 56.1% 55.5% 55.3% 55.1% 55.3% 55.4% 55.4% 55.4%
Koszty i Wydatki (mln) 66 67 71 78 75 74 83 91 86 87 97 105 104 107 114 126 120 119 130 138 135 132 156 198 192 207 231 243 258 280 319 341 320 327 329 339 344 362 391 456 458 469
EBIT (mln) 9 6 10 13 12 10 12 15 18 14 15 24 25 22 25 33 33 22 20 30 31 31 28 60 40 46 61 77 79 96 142 152 137 124 112 136 110 95 117 164 163 169
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 28.7% 77.2% 14.0% 12.7% 48.7% 30.8% 29.9% 58.9% 42.8% 62.4% 66.2% 40.5% 32.0% -1.45% -19.14% -10.33% -7.20% 42.7% 38.9% 99.7% 30.2% 48.7% 116.9% 28.6% 96.6% 108.6% 134.0% 96.9% 74.2% 29.3% -20.84% -10.74% -19.96% -23.17% 3.7% 21.0% 49.0% 76.7%
EBIT (%) 12.1% 8.0% 12.4% 14.6% 13.6% 12.3% 12.3% 14.1% 16.9% 13.5% 13.3% 18.5% 19.4% 17.1% 17.8% 20.9% 21.5% 15.4% 13.3% 17.8% 18.4% 18.7% 15.0% 23.1% 17.1% 18.1% 20.7% 23.8% 23.3% 25.5% 30.8% 30.7% 29.8% 27.6% 25.5% 28.5% 24.1% 20.9% 23.0% 26.5% 26.3% 26.5%
Przychody fiansowe (mln) 0 1 0 0 1 1 1 1 1 1 1 1 2 0 2 3 2 3 2 2 3 2 2 2 2 2 3 3 4 3 3 4 4 5 6 8 7 7 7 7 7 0
Koszty finansowe (mln) 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 2 2 2 2 2 2 3 3 4 3 0 4 4 0 0 0 5 0 0 0 0 0
Amortyzacja (mln) 3 4 3 3 3 3 4 4 4 4 4 4 4 3 3 3 3 3 4 4 4 4 5 5 5 6 7 8 8 9 10 10 9 10 10 10 10 8 9 10 10 0
EBITDA (mln) 12 10 14 17 13 14 15 19 21 18 19 28 29 25 29 37 37 27 24 35 36 38 35 67 47 53 69 88 86 96 142 152 146 134 122 146 120 104 125 174 173 169
EBITDA(%) 12.3% 8.7% 13.2% 14.9% 14.2% 12.4% 12.2% 14.2% 16.3% 14.1% 13.9% 19.0% 19.9% 17.9% 18.7% 21.4% 22.1% 15.8% 14.0% 18.6% 19.6% 21.5% 17.2% 24.5% 18.5% 19.4% 21.8% 26.0% 23.1% 26.2% 34.5% 31.5% 31.1% 27.6% 25.5% 28.5% 24.1% 22.7% 24.7% 28.1% 27.8% 26.5%
NOPLAT (mln) 10 6 10 13 12 11 12 16 18 15 16 25 27 22 27 36 33 25 22 32 33 29 33 62 44 49 64 78 82 96 137 152 141 130 119 138 120 105 124 174 170 174
Podatek (mln) 1 1 2 2 2 0 1 1 2 0 1 1 15 1 3 5 5 -1 2 3 1 -6 3 7 2 3 8 9 9 16 22 28 22 20 19 17 23 12 24 30 -1,280 40
Zysk Netto (mln) 9 6 8 11 10 11 11 14 17 14 15 24 12 22 24 32 28 26 21 30 32 36 30 56 43 45 55 69 73 80 115 124 119 110 100 121 97 93 100 144 1,449 134
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 14.1% 77.3% 41.8% 28.3% 64.0% 36.9% 34.1% 64.5% -27.17% 51.0% 61.2% 33.5% 129.0% 19.8% -14.51% -6.46% 17.4% 36.6% 45.8% 88.2% 32.2% 27.0% 82.9% 23.8% 69.4% 75.2% 107.9% 80.8% 63.9% 38.0% -13.23% -2.55% -18.63% -15.72% 0.9% 19.2% 1395.7% 44.6%
Zysk netto (%) 11.7% 8.1% 9.7% 12.3% 11.6% 12.5% 11.9% 13.5% 16.0% 14.4% 13.4% 18.3% 9.3% 16.9% 17.3% 19.7% 18.0% 18.5% 13.7% 17.5% 19.5% 21.6% 16.2% 21.4% 18.4% 17.8% 18.8% 21.3% 21.6% 21.1% 24.9% 25.1% 25.9% 24.3% 22.6% 25.5% 21.3% 20.2% 19.8% 23.3% 233.1% 21.0%
EPS 0.23 0.15 0.2 0.28 0.26 0.26 0.28 0.35 0.41 0.35 0.36 0.57 0.29 0.52 0.57 0.75 0.65 0.61 0.48 0.68 0.75 0.8 0.67 1.24 0.95 1.0 1.2 1.5 1.58 1.71 2.46 2.66 2.54 2.32 2.1 2.54 2.02 1.9 2.06 2.96 30.0 2.8
EPS (rozwodnione) 0.22 0.15 0.19 0.28 0.24 0.25 0.27 0.34 0.39 0.33 0.35 0.54 0.27 0.49 0.55 0.71 0.61 0.58 0.45 0.64 0.7 0.77 0.64 1.18 0.9 0.95 1.16 1.44 1.51 1.65 2.37 2.57 2.45 2.26 2.04 2.48 1.98 1.89 2.05 2.95 29.88 2.79
Ilośc akcji (mln) 39 39 40 40 40 40 40 41 41 41 41 41 42 42 42 42 42 43 43 43 43 44 45 45 45 45 46 46 46 46 47 47 47 47 47 48 48 49 49 49 49 48
Ważona ilośc akcji (mln) 40 41 41 41 41 42 42 42 42 43 43 43 44 44 44 45 45 45 45 46 47 47 47 47 48 48 48 48 48 48 48 48 49 49 49 49 49 49 49 49 49 48
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