Pan American Silver Corp.

Rachunek Zysków i Strat


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
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
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
Przychód (mln) 178 163 178 174 159 163 158 192 234 191 199 201 191 226 207 216 188 173 233 283 352 404 358 250 300 430 368 382 460 422 440 340 339 375 390 640 616 670 601 686
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -10.57% -0.08% -11.14% 10.4% 46.6% 17.0% 25.5% 4.7% -18.34% 18.6% 4.2% 7.5% -1.61% -23.30% 12.4% 30.7% 87.6% 133.3% 54.1% -11.82% -14.70% 6.4% 2.7% 53.2% 53.2% -1.93% 19.5% -10.90% -26.38% -11.06% -11.27% 87.9% 81.9% 78.3% 54.1% 7.3%
Marża brutto -6.94% -13.10% 1.5% -0.55% -16.31% -4.77% 10.5% 23.3% 37.9% 25.7% 16.5% 22.2% 25.1% 19.2% 26.6% 25.3% -2.35% -2.69% 7.4% 12.8% 18.1% 24.4% 14.0% 19.4% 41.5% 31.9% 24.4% 27.0% 21.5% 18.0% 15.2% -9.30% -6.43% 9.3% 19.8% 11.0% 10.0% 13.0% 11.8% 15.8%
Koszty i Wydatki (mln) 198 193 185 184 195 179 150 159 157 148 175 167 161 196 162 172 203 190 228 268 307 332 337 272 218 327 297 299 387 365 399 397 384 372 354 628 607 645 576 609
EBIT (mln) -27 -630 -11 -6 -68 -144 7 50 81 46 30 37 30 91 55 56 -15 -54 34 20 39 52 10 -19 85 133 73 94 101 53 91 -154 -51 -148 28 -24 39 -5 35 89
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 156.4% -77.17% 165.4% 872.1% 219.3% 131.6% 303.3% -25.24% -62.82% 98.9% 83.2% 50.2% -149.29% -159.39% -38.91% -64.41% 360.8% 197.2% -69.86% -195.89% 117.7% 155.2% 621.7% 589.0% 19.4% -60.48% 23.7% -264.03% -150.50% -380.85% -69.66% -84.33% 176.9% -96.89% 26.5% 471.0%
EBIT (%) -14.94% -386.33% -6.41% -3.72% -42.83% -88.28% 4.7% 26.0% 34.9% 23.9% 15.2% 18.6% 15.9% 40.0% 26.7% 26.0% -7.95% -31.00% 14.5% 7.1% 11.1% 12.9% 2.8% -7.69% 28.2% 31.0% 19.9% 24.5% 22.0% 12.5% 20.6% -45.18% -15.07% -39.42% 7.0% -3.77% 6.4% -0.69% 5.8% 13.0%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 2 0 -0 0 1 0 -0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Koszty finansowe (mln) 1 1 1 1 0 3 1 0 0 3 0 0 1 2 0 0 0 2 2 5 5 8 4 2 2 2 1 1 1 3 1 1 1 6 3 18 17 13 12 12
Amortyzacja (mln) 34 38 41 37 37 37 29 30 34 23 29 31 29 34 35 38 38 37 49 58 78 84 78 61 54 79 75 69 83 76 84 74 78 79 73 150 140 121 124 128
EBITDA (mln) 14 8 34 26 34 20 37 62 110 75 53 63 59 65 79 88 22 21 54 73 108 155 96 38 137 193 146 154 154 133 170 17 32 83 109 161 148 143 149 205
EBITDA(%) 8.0% 5.0% 19.0% 15.0% 21.1% 12.6% 23.6% 32.1% 47.1% 39.1% 26.6% 31.4% 30.8% 28.7% 38.4% 40.8% 11.7% 11.9% 23.1% 25.7% 30.6% 38.3% 26.8% 15.2% 45.7% 44.9% 39.5% 40.4% 33.5% 31.6% 38.6% 5.1% 9.4% 22.1% 27.9% 25.1% 24.0% 21.4% 24.8% 29.8%
NOPLAT (mln) -24 -631 -13 -8 -69 -145 6 48 79 43 28 38 28 89 55 53 -17 -58 43 13 67 78 -25 24 93 160 30 101 71 43 88 -167 -69 -153 25 -62 4 -26 4 72
Podatek (mln) -4 -105 7 -1 -2 -8 4 14 36 21 8 1 10 39 7 17 -8 6 7 9 29 26 53 5 28 -10 38 30 50 28 11 7 2 19 9 -14 26 26 34 93
Zysk Netto (mln) -20 -527 -19 -7 -67 -133 2 34 43 22 19 35 17 49 47 36 -9 -64 33 18 38 52 -77 20 66 169 -8 71 20 14 76 -174 -72 -173 16 -47 -22 -52 -31 -22
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 231.0% -74.77% 109.0% 561.7% 163.8% 116.4% 1014.6% 4.9% -59.65% 124.5% 144.6% 2.0% -154.82% -230.51% -29.76% -49.23% 498.1% 181.4% -330.82% 9.2% 74.6% 225.2% -89.85% 253.6% -69.20% -91.69% 1081.0% -345.26% -453.20% -1330.81% -78.56% -73.10% -69.52% -70.19% -288.41% -53.21%
Zysk netto (%) -11.36% -322.94% -10.87% -4.20% -42.06% -81.56% 1.1% 17.6% 18.3% 11.4% 9.7% 17.6% 9.0% 21.6% 22.9% 16.7% -5.04% -36.81% 14.3% 6.5% 10.7% 12.8% -21.43% 8.0% 21.9% 39.2% -2.12% 18.6% 4.4% 3.3% 17.4% -51.10% -21.11% -46.01% 4.2% -7.31% -3.54% -7.69% -5.14% -3.19%
EPS -0.13 -3.48 -0.13 -0.0483 -0.44 -0.88 0.01 0.22 0.28 0.14 0.13 0.23 0.11 0.32 0.31 0.24 -0.0617 -0.42 0.19 0.09 0.18 0.25 -0.37 0.1 0.31 0.8 -0.0371 0.34 0.1 0.07 0.36 -0.83 -0.34 -0.82 0.08 -0.13 -0.0598 -0.14 -0.0848 -86.22260000000001
EPS (rozwodnione) -0.13 -3.48 -0.13 -0.0483 -0.44 -0.88 0.01 0.22 0.28 0.14 0.13 0.23 0.11 0.32 0.31 0.24 -0.0616 -0.42 0.19 0.09 0.18 0.25 -0.37 0.1 0.31 0.8 -0.0371 0.34 0.1 0.07 0.36 -0.83 -0.34 -0.82 0.08 -0.13 -0.0598 -0.14 -0.0848 -86.22260000000001
Ilośc akcji (mln) 152 152 152 152 152 152 152 152 152 152 153 153 153 153 153 153 153 153 176 209 210 210 210 210 210 211 210 210 210 210 210 211 211 211 211 364 364 364 364 363
Ważona ilośc akcji (mln) 153 152 152 152 152 152 152 152 153 153 153 153 153 153 154 154 153 154 177 210 210 210 210 210 210 211 210 210 210 210 211 211 211 211 211 364 364 364 364 363
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