Obsidian Energy Ltd.

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
Rok finansowy 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 854 798 1,103 1,225 1,919 2,101 2,459 4,947 2,649 3,057 6,618 3,235 2,827 2,433 1,187 608 437 444 416 286 498 920 653 838
Przychód Δ r/r 0.0% -6.6% 38.2% 11.1% 56.6% 9.5% 17.0% 101.2% -46.4% 15.4% 116.5% -51.1% -12.6% -13.9% -51.2% -48.8% -28.1% 1.6% -6.3% -31.1% 73.6% 84.9% -29.0% 28.2%
Marża brutto 100.0% 100.0% 100.0% 100.0% 81.8% 60.8% 59.6% 63.7% 43.1% 49.6% 73.9% 3.0% -11.5% -2.2% -160.5% -57.7% -21.1% -36.3% -160.3% -261.8% 100.0% 75.6% 28.1% 7.4%
EBIT (mln) 472 314 557 426 1,016 560 504 1,398 -361 81 542 -166 714 -294 -2,345 -723 -152 -221 -731 -766 650 732 148 -250
EBIT Δ r/r 0.0% -33.6% 77.7% -23.5% 138.3% -44.9% -10.1% 177.5% -125.8% -122.4% 569.1% -130.6% -530.1% -141.2% 697.6% -69.2% -79.0% 45.4% 230.8% 4.8% -184.8% 12.6% -79.7% -268.1%
EBIT (%) 55.3% 39.3% 50.6% 34.8% 53.0% 26.7% 20.5% 28.3% -13.6% 2.6% 8.2% -5.1% 25.3% -12.1% -197.6% -118.9% -34.8% -49.8% -175.7% -267.5% 130.6% 79.6% 22.7% -29.8%
Koszty finansowe (mln) 0 0 12 0 23 49 0 0 161 174 190 199 184 158 162 114 23 21 40 24 28 31 32 33
EBITDA (mln) 674 572 880 839 1,817 1,166 1,561 2,830 1,195 1,337 1,759 1,359 1,159 1,090 22 -149 156 174 182 136 459 620 374 431
EBITDA(%) 78.9% 71.7% 79.8% 68.5% 94.7% 55.5% 63.5% 57.2% 45.1% 43.7% 26.6% 42.0% 41.0% 44.8% 1.9% -24.5% 35.7% 39.2% 43.8% 47.6% 92.3% 67.4% 57.3% 51.4%
Podatek (mln) 201 135 111 138 53 -106 75 135 -378 -319 -227 63 -243 -118 -619 -252 -13 -63 17 31 232 -246 36 -62
Zysk Netto (mln) 245 158 435 272 577 666 176 1,221 -144 226 638 174 -838 -1,733 -2,646 -696 -84 -305 -805 -803 182 810 108 -203
Zysk netto Δ r/r 0.0% -35.4% 174.5% -37.5% 112.3% 15.3% -73.6% 596.0% -111.8% -256.9% 182.3% -72.7% -581.6% 106.8% 52.7% -73.7% -87.9% 263.1% 163.9% -0.3% -122.6% 345.6% -86.7% -287.6%
Zysk netto (%) 28.7% 19.9% 39.4% 22.2% 30.1% 31.7% 7.1% 24.7% -5.4% 7.4% 9.6% 5.4% -29.6% -71.2% -222.9% -114.5% -19.2% -68.7% -193.5% -280.2% 36.5% 88.1% 16.5% -24.2%
EPS 32.83 20.86 58.1 11.76 24.85 23.24 5.11 22.75 -2.44 17.57 9.59 2.59 -12.07 -24.57 -36.9 -9.7 -1.17 -4.22 -11.04 -10.95 2.42 9.88 1.34 -2.67
EPS (rozwodnione) 31.78 20.3 57.33 11.55 24.36 22.89 5.11 22.54 -2.44 17.36 9.52 2.59 -12.07 -24.57 -36.9 -9.7 -1.17 -4.22 -11.04 -10.95 2.34 9.6 1.28 -2.67
Ilośc akcji (mln) 7 8 8 8 23 29 34 54 59 63 67 68 69 71 72 72 71 72 73 73 75 82 81 76
Ważona ilośc akcji (mln) 8 8 8 8 24 29 34 55 59 65 67 68 69 71 72 72 72 72 73 73 78 84 84 76
Waluta CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD CAD