Omega Flex, 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 |
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) |
25 |
21 |
22 |
25 |
26 |
21 |
24 |
24 |
26 |
26 |
24 |
25 |
27 |
25 |
27 |
27 |
29 |
27 |
27 |
28 |
30 |
25 |
22 |
27 |
32 |
31 |
32 |
32 |
35 |
31 |
32 |
32 |
31 |
30 |
26 |
27 |
28 |
25 |
25 |
25 |
27 |
23 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
4.8% |
-1.65% |
10.2% |
-2.50% |
-1.80% |
24.1% |
-0.15% |
4.1% |
7.1% |
-0.82% |
12.8% |
9.1% |
5.1% |
5.5% |
-0.14% |
3.1% |
3.0% |
-5.68% |
-18.62% |
-3.36% |
6.4% |
22.2% |
46.5% |
17.1% |
12.1% |
1.4% |
-0.68% |
-0.30% |
-13.09% |
-4.17% |
-18.62% |
-13.07% |
-8.66% |
-15.91% |
-4.70% |
-9.51% |
-4.20% |
-7.48% |
Marża brutto |
60.1% |
59.1% |
61.6% |
62.2% |
61.8% |
60.6% |
61.6% |
61.7% |
62.1% |
59.9% |
59.4% |
61.0% |
62.2% |
59.2% |
60.4% |
60.8% |
63.4% |
63.3% |
62.4% |
63.2% |
64.2% |
62.4% |
60.8% |
63.7% |
64.0% |
63.4% |
61.6% |
63.2% |
62.7% |
61.1% |
65.5% |
62.5% |
60.5% |
62.1% |
61.2% |
61.6% |
56.8% |
56.2% |
57.8% |
61.7% |
61.5% |
60.3% |
Koszty i Wydatki (mln) |
18 |
16 |
16 |
18 |
19 |
17 |
18 |
18 |
19 |
19 |
19 |
19 |
20 |
20 |
20 |
21 |
21 |
21 |
22 |
24 |
23 |
19 |
17 |
21 |
22 |
23 |
24 |
23 |
25 |
24 |
24 |
23 |
23 |
23 |
20 |
21 |
22 |
20 |
19 |
19 |
21 |
18 |
EBIT (mln) |
7 |
5 |
5 |
6 |
7 |
4 |
6 |
6 |
6 |
6 |
4 |
6 |
8 |
6 |
6 |
7 |
8 |
6 |
5 |
4 |
7 |
6 |
5 |
6 |
10 |
8 |
8 |
8 |
10 |
7 |
7 |
9 |
8 |
7 |
6 |
7 |
6 |
5 |
5 |
5 |
6 |
4 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
0.6% |
-14.57% |
5.7% |
-8.31% |
-9.94% |
54.3% |
-22.10% |
1.1% |
21.0% |
-11.35% |
43.4% |
13.0% |
2.1% |
1.7% |
-19.09% |
-34.50% |
-13.00% |
4.5% |
-5.02% |
45.9% |
40.0% |
42.3% |
72.3% |
30.5% |
4.8% |
-11.46% |
-12.79% |
3.8% |
-23.31% |
-0.81% |
-24.80% |
-20.62% |
-20.27% |
-30.77% |
-4.31% |
-20.28% |
-5.74% |
-19.93% |
EBIT (%) |
28.0% |
22.4% |
24.9% |
26.0% |
26.9% |
19.5% |
23.9% |
24.4% |
24.7% |
24.2% |
18.6% |
23.7% |
27.9% |
21.7% |
23.7% |
24.5% |
27.1% |
20.9% |
19.2% |
15.6% |
22.9% |
23.1% |
22.4% |
23.6% |
30.2% |
27.0% |
26.3% |
26.2% |
28.2% |
23.5% |
23.1% |
27.3% |
24.9% |
24.4% |
21.4% |
24.9% |
21.7% |
20.1% |
21.5% |
22.0% |
21.4% |
17.4% |
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 |
1 |
1 |
1 |
1 |
1 |
1 |
Koszty finansowe (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 |
0 |
0 |
Amortyzacja (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 |
0 |
0 |
EBITDA (mln) |
7 |
5 |
5 |
6 |
7 |
4 |
6 |
6 |
6 |
6 |
5 |
6 |
8 |
6 |
6 |
7 |
8 |
6 |
5 |
5 |
7 |
6 |
5 |
7 |
10 |
9 |
9 |
9 |
10 |
8 |
8 |
9 |
8 |
8 |
6 |
7 |
6 |
5 |
6 |
6 |
6 |
4 |
EBITDA(%) |
28.5% |
22.9% |
25.4% |
26.5% |
27.5% |
20.1% |
24.4% |
24.8% |
25.2% |
24.7% |
19.1% |
24.2% |
28.4% |
22.1% |
24.1% |
25.0% |
27.8% |
21.4% |
19.8% |
16.3% |
23.7% |
24.0% |
23.4% |
24.3% |
31.1% |
27.7% |
27.0% |
27.0% |
29.1% |
24.4% |
24.0% |
28.1% |
25.8% |
25.2% |
22.4% |
25.9% |
22.8% |
21.2% |
22.6% |
23.2% |
22.7% |
17.4% |
NOPLAT (mln) |
7 |
5 |
5 |
6 |
7 |
4 |
6 |
6 |
6 |
6 |
4 |
6 |
8 |
6 |
6 |
7 |
8 |
6 |
5 |
5 |
7 |
6 |
5 |
6 |
10 |
8 |
8 |
8 |
10 |
7 |
7 |
8 |
8 |
8 |
6 |
7 |
7 |
6 |
6 |
6 |
6 |
5 |
Podatek (mln) |
3 |
1 |
2 |
2 |
2 |
1 |
2 |
2 |
2 |
2 |
1 |
2 |
3 |
1 |
2 |
2 |
2 |
1 |
1 |
1 |
2 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
1 |
2 |
2 |
1 |
1 |
1 |
1 |
1 |
Zysk Netto (mln) |
4 |
3 |
4 |
4 |
5 |
3 |
4 |
4 |
4 |
4 |
3 |
4 |
4 |
4 |
5 |
5 |
6 |
4 |
4 |
3 |
6 |
4 |
4 |
5 |
7 |
6 |
6 |
6 |
8 |
5 |
5 |
7 |
6 |
6 |
5 |
6 |
5 |
4 |
4 |
5 |
5 |
4 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
9.4% |
-15.91% |
1.2% |
-8.13% |
-12.88% |
56.6% |
-18.29% |
3.2% |
8.3% |
0.6% |
57.4% |
28.9% |
34.6% |
5.3% |
-16.60% |
-34.93% |
-7.82% |
-0.87% |
-10.34% |
43.0% |
29.3% |
44.3% |
73.2% |
27.6% |
5.8% |
-13.02% |
-11.87% |
6.4% |
-18.63% |
5.3% |
-16.40% |
-14.74% |
-20.90% |
-26.52% |
-1.32% |
-17.20% |
-4.23% |
-15.43% |
Zysk netto (%) |
17.4% |
15.0% |
17.0% |
17.2% |
18.2% |
12.8% |
15.6% |
16.2% |
16.1% |
16.2% |
12.7% |
16.1% |
16.3% |
16.4% |
17.8% |
19.0% |
20.9% |
16.4% |
14.9% |
12.0% |
18.7% |
17.2% |
16.4% |
17.8% |
22.7% |
20.3% |
19.3% |
19.4% |
21.4% |
17.4% |
17.2% |
20.7% |
20.1% |
19.1% |
17.6% |
20.3% |
17.4% |
16.7% |
18.3% |
18.6% |
17.4% |
15.3% |
EPS |
0.43 |
0.31 |
0.36 |
0.42 |
0.47 |
0.26 |
0.37 |
0.39 |
0.41 |
0.41 |
0.3 |
0.4 |
0.44 |
0.41 |
0.47 |
0.51 |
0.6 |
0.43 |
0.39 |
0.33 |
0.55 |
0.43 |
0.35 |
0.48 |
0.71 |
0.62 |
0.61 |
0.61 |
0.75 |
0.54 |
0.54 |
0.65 |
0.61 |
0.57 |
0.45 |
0.55 |
0.48 |
0.42 |
0.45 |
0.46 |
0.46 |
0.35 |
EPS (rozwodnione) |
0.43 |
0.31 |
0.36 |
0.42 |
0.47 |
0.26 |
0.37 |
0.39 |
0.41 |
0.41 |
0.3 |
0.4 |
0.44 |
0.41 |
0.47 |
0.51 |
0.6 |
0.43 |
0.39 |
0.33 |
0.55 |
0.43 |
0.35 |
0.48 |
0.71 |
0.62 |
0.61 |
0.61 |
0.75 |
0.54 |
0.54 |
0.65 |
0.61 |
0.57 |
0.45 |
0.55 |
0.48 |
0.42 |
0.45 |
0.46 |
0.46 |
0.35 |
Ilośc akcji (mln) |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
Ważona ilośc akcji (mln) |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
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 |