PetMed Express, 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 |
Rok finansowy |
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 |
2025 |
2025 |
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 |
Q3 |
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 |
Przychód (mln) |
49 |
50 |
72 |
57 |
51 |
55 |
72 |
61 |
53 |
63 |
80 |
67 |
60 |
67 |
87 |
71 |
60 |
65 |
80 |
70 |
60 |
74 |
96 |
75 |
66 |
72 |
79 |
67 |
61 |
66 |
70 |
65 |
59 |
62 |
78 |
71 |
65 |
67 |
68 |
60 |
53 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
3.3% |
10.8% |
1.2% |
7.2% |
3.8% |
13.8% |
9.9% |
9.7% |
13.7% |
6.8% |
9.7% |
7.0% |
-0.07% |
-4.10% |
-8.47% |
-2.04% |
-0.25% |
15.1% |
20.3% |
7.9% |
10.0% |
-3.51% |
-17.56% |
-10.67% |
-7.86% |
-7.92% |
-11.51% |
-2.96% |
-3.04% |
-5.45% |
11.5% |
8.6% |
11.0% |
6.6% |
-13.15% |
-16.10% |
-18.88% |
Marża brutto |
34.7% |
33.9% |
32.1% |
33.3% |
32.9% |
31.9% |
31.0% |
29.7% |
31.5% |
35.1% |
34.5% |
35.2% |
36.5% |
37.0% |
34.3% |
35.4% |
32.3% |
32.1% |
27.3% |
28.6% |
29.5% |
29.2% |
27.8% |
30.5% |
29.8% |
28.6% |
27.5% |
28.5% |
29.2% |
29.4% |
28.4% |
28.2% |
25.9% |
27.9% |
28.8% |
28.3% |
25.9% |
24.5% |
23.9% |
29.1% |
28.1% |
Koszty i Wydatki (mln) |
42 |
42 |
63 |
50 |
43 |
47 |
62 |
53 |
45 |
51 |
65 |
54 |
49 |
53 |
72 |
58 |
51 |
57 |
74 |
62 |
52 |
66 |
87 |
65 |
57 |
63 |
74 |
59 |
56 |
59 |
67 |
62 |
60 |
70 |
80 |
71 |
68 |
70 |
64 |
59 |
53 |
EBIT (mln) |
8 |
8 |
9 |
7 |
8 |
9 |
10 |
8 |
8 |
12 |
14 |
12 |
11 |
14 |
16 |
13 |
9 |
8 |
6 |
8 |
8 |
9 |
9 |
10 |
9 |
8 |
5 |
8 |
5 |
7 |
3 |
3 |
-1 |
-7 |
-2 |
-0 |
-2 |
-4 |
4 |
1 |
-0 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-0.57% |
9.8% |
14.4% |
9.0% |
0.4% |
36.2% |
38.6% |
58.4% |
49.8% |
19.7% |
9.3% |
7.8% |
-17.92% |
-44.29% |
-60.90% |
-36.60% |
-15.73% |
9.1% |
53.2% |
25.1% |
17.2% |
-1.48% |
-42.57% |
-22.77% |
-44.61% |
-15.86% |
-35.60% |
-63.39% |
-114.94% |
-200.78% |
-160.97% |
-114.89% |
195.7% |
-44.67% |
306.1% |
225.6% |
-80.21% |
EBIT (%) |
15.6% |
15.6% |
12.7% |
12.5% |
15.0% |
15.5% |
14.3% |
12.7% |
14.5% |
18.6% |
18.1% |
18.4% |
19.1% |
20.8% |
18.0% |
18.5% |
15.7% |
12.1% |
7.7% |
12.0% |
13.2% |
11.5% |
9.8% |
13.9% |
14.1% |
11.7% |
6.8% |
12.0% |
8.5% |
10.7% |
5.0% |
4.5% |
-1.31% |
-11.40% |
-2.72% |
-0.62% |
-3.48% |
-5.92% |
6.5% |
0.9% |
-0.85% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
5 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Amortyzacja (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
EBITDA (mln) |
8 |
8 |
9 |
7 |
8 |
9 |
11 |
8 |
8 |
12 |
15 |
13 |
12 |
15 |
16 |
14 |
10 |
8 |
7 |
9 |
8 |
9 |
10 |
11 |
10 |
9 |
6 |
9 |
6 |
8 |
4 |
4 |
0 |
-5 |
-0 |
1 |
-1 |
-2 |
6 |
2 |
1 |
EBITDA(%) |
15.9% |
16.0% |
13.0% |
12.8% |
15.3% |
16.0% |
14.6% |
13.1% |
15.3% |
19.4% |
18.8% |
19.1% |
20.0% |
21.6% |
18.7% |
19.3% |
16.6% |
13.0% |
8.4% |
12.8% |
14.2% |
12.2% |
10.4% |
14.7% |
15.0% |
12.6% |
7.6% |
13.0% |
9.6% |
11.7% |
6.0% |
5.8% |
0.3% |
-9.80% |
-0.58% |
1.8% |
-0.77% |
-3.07% |
9.0% |
3.7% |
2.1% |
NOPLAT (mln) |
8 |
8 |
9 |
7 |
8 |
9 |
10 |
8 |
8 |
12 |
15 |
13 |
12 |
14 |
16 |
14 |
10 |
9 |
7 |
9 |
9 |
9 |
10 |
11 |
10 |
9 |
6 |
8 |
6 |
7 |
4 |
4 |
0 |
-6 |
-1 |
0 |
-3 |
-3 |
5 |
1 |
-0 |
Podatek (mln) |
3 |
3 |
3 |
3 |
3 |
3 |
4 |
3 |
3 |
4 |
5 |
4 |
3 |
4 |
4 |
3 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
1 |
2 |
1 |
1 |
1 |
1 |
0 |
-1 |
-0 |
0 |
-1 |
2 |
1 |
-1 |
0 |
Zysk Netto (mln) |
5 |
5 |
6 |
5 |
5 |
5 |
7 |
5 |
5 |
8 |
9 |
9 |
9 |
10 |
13 |
11 |
8 |
7 |
5 |
7 |
7 |
7 |
8 |
8 |
8 |
7 |
4 |
6 |
4 |
6 |
3 |
3 |
-0 |
-5 |
-1 |
-0 |
-2 |
-5 |
4 |
2 |
-1 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
1.9% |
9.4% |
14.5% |
8.8% |
-1.37% |
38.5% |
40.7% |
78.8% |
87.9% |
35.7% |
35.6% |
22.7% |
-14.09% |
-35.00% |
-57.53% |
-38.01% |
-12.16% |
5.8% |
45.4% |
26.2% |
11.3% |
-2.73% |
-43.00% |
-24.52% |
-44.07% |
-10.95% |
-37.33% |
-59.38% |
-100.45% |
-184.11% |
-131.96% |
-102.71% |
10568.4% |
-1.69% |
523.2% |
3422.9% |
-65.12% |
Zysk netto (%) |
9.7% |
9.9% |
8.0% |
7.9% |
9.6% |
9.8% |
9.1% |
8.1% |
9.1% |
11.9% |
11.6% |
13.1% |
15.1% |
15.1% |
14.4% |
15.1% |
13.0% |
10.3% |
6.7% |
9.5% |
11.4% |
9.4% |
8.1% |
11.2% |
11.6% |
9.5% |
5.6% |
9.4% |
7.0% |
9.2% |
4.0% |
3.9% |
-0.03% |
-8.18% |
-1.13% |
-0.10% |
-3.10% |
-7.54% |
5.5% |
3.9% |
-1.33% |
EPS |
0.24 |
0.25 |
0.29 |
0.22 |
0.24 |
0.27 |
0.33 |
0.24 |
0.24 |
0.37 |
0.46 |
0.43 |
0.45 |
0.5 |
0.62 |
0.53 |
0.38 |
0.32 |
0.26 |
0.33 |
0.34 |
0.35 |
0.39 |
0.42 |
0.38 |
0.34 |
0.22 |
0.31 |
0.21 |
0.3 |
0.14 |
0.13 |
-0.0009 |
-0.25 |
-0.0436 |
-0.0034 |
-0.0992 |
-0.25 |
0.18 |
0.11 |
-0.0343 |
EPS (rozwodnione) |
0.24 |
0.25 |
0.29 |
0.22 |
0.24 |
0.27 |
0.32 |
0.24 |
0.24 |
0.37 |
0.45 |
0.43 |
0.44 |
0.5 |
0.62 |
0.52 |
0.38 |
0.32 |
0.26 |
0.33 |
0.34 |
0.35 |
0.39 |
0.42 |
0.38 |
0.34 |
0.22 |
0.31 |
0.21 |
0.3 |
0.14 |
0.13 |
-0.0009 |
-0.25 |
-0.0436 |
-0.0034 |
-0.0992 |
-0.25 |
0.18 |
0.11 |
-0.0343 |
Ilośc akcji (mln) |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
21 |
21 |
21 |
Ważona ilośc akcji (mln) |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
21 |
20 |
21 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
21 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
21 |
21 |
21 |
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 |