PennantPark Floating Rate Capital Ltd.
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 |
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 |
2025 |
Kwartał |
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 |
Q2 |
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) |
1 |
7 |
5 |
4 |
3 |
3 |
14 |
17 |
10 |
8 |
11 |
12 |
14 |
17 |
6 |
12 |
11 |
23 |
5 |
8 |
11 |
26 |
14 |
18 |
27 |
12 |
15 |
7 |
17 |
12 |
14 |
10 |
0 |
5 |
7 |
29 |
24 |
48 |
49 |
32 |
30 |
67 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
243.2% |
-49.51% |
163.5% |
300.2% |
187.8% |
145.9% |
-25.19% |
-27.11% |
44.1% |
103.9% |
-41.28% |
1.6% |
-24.69% |
36.1% |
-12.81% |
-32.27% |
3.9% |
14.4% |
148.3% |
116.5% |
144.0% |
-52.62% |
11.3% |
-59.27% |
-37.35% |
-4.22% |
-10.28% |
32.1% |
-97.10% |
-59.08% |
-45.93% |
202.9% |
4856.4% |
889.2% |
559.6% |
10.1% |
23.8% |
38.6% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
-19.56% |
100.0% |
100.0% |
100.0% |
-76.10% |
100.0% |
100.0% |
100.0% |
66.0% |
70.8% |
52.7% |
63.1% |
51.5% |
57.5% |
34.8% |
-3.89% |
-47.33% |
-8.00% |
98.3% |
65.2% |
81.9% |
100.0% |
100.0% |
100.0% |
66.4% |
Koszty i Wydatki (mln) |
1 |
3 |
2 |
1 |
2 |
3 |
3 |
6 |
4 |
3 |
4 |
6 |
3 |
3 |
4 |
5 |
2 |
6 |
6 |
6 |
6 |
7 |
6 |
483 |
1 |
1 |
0 |
3 |
1 |
1 |
1 |
1 |
16 |
0 |
1 |
1 |
2 |
3 |
11 |
32 |
1 |
37 |
EBIT (mln) |
6 |
5 |
5 |
7 |
7 |
8 |
8 |
10 |
9 |
10 |
11 |
13 |
12 |
13 |
16 |
16 |
21 |
17 |
17 |
18 |
19 |
19 |
17 |
-55 |
32 |
17 |
21 |
10 |
23 |
18 |
2 |
-5 |
12 |
14 |
23 |
28 |
23 |
46 |
38 |
-82 |
29 |
30 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
7.3% |
57.0% |
57.2% |
45.6% |
24.7% |
20.6% |
33.1% |
29.8% |
35.9% |
29.3% |
47.4% |
28.7% |
76.7% |
30.8% |
6.9% |
8.5% |
-10.77% |
13.8% |
-0.26% |
-411.25% |
70.4% |
-14.99% |
22.2% |
117.7% |
-28.06% |
7.8% |
-88.49% |
-149.01% |
-46.68% |
-22.75% |
865.8% |
693.7% |
86.8% |
232.1% |
64.1% |
-390.01% |
27.5% |
-34.28% |
EBIT (%) |
652.0% |
80.0% |
94.9% |
161.0% |
203.7% |
248.8% |
56.6% |
58.6% |
88.3% |
122.0% |
100.7% |
104.3% |
83.3% |
77.3% |
252.7% |
132.1% |
195.4% |
74.4% |
309.9% |
211.7% |
167.8% |
74.0% |
124.4% |
-304.41% |
117.2% |
132.7% |
136.6% |
132.3% |
134.6% |
149.4% |
17.5% |
-49.10% |
2476.3% |
282.1% |
313.1% |
96.2% |
93.3% |
94.7% |
77.9% |
-253.51% |
96.1% |
44.9% |
Przychody fiansowe (mln) |
7 |
7 |
7 |
8 |
9 |
10 |
11 |
12 |
12 |
13 |
15 |
14 |
14 |
16 |
18 |
20 |
21 |
20 |
20 |
22 |
22 |
24 |
21 |
19 |
18 |
17 |
17 |
17 |
20 |
19 |
21 |
25 |
28 |
30 |
30 |
32 |
32 |
39 |
43 |
49 |
60 |
57 |
Koszty finansowe (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
4 |
4 |
5 |
5 |
6 |
6 |
7 |
8 |
7 |
6 |
5 |
5 |
6 |
6 |
7 |
7 |
7 |
9 |
10 |
10 |
10 |
9 |
9 |
15 |
16 |
19 |
22 |
23 |
Amortyzacja (mln) |
-6 |
-5 |
-0 |
-2 |
-1 |
-8 |
-8 |
-6 |
-9 |
-10 |
-0 |
-8 |
-11 |
-13 |
-16 |
-16 |
-21 |
-17 |
-17 |
-18 |
-19 |
-19 |
-17 |
-16 |
-16 |
-15 |
-16 |
-18 |
-19 |
-18 |
-19 |
-22 |
-24 |
-27 |
-29 |
-27 |
-29 |
-34 |
-38 |
0 |
0 |
0 |
EBITDA (mln) |
0 |
0 |
6 |
-0 |
3 |
0 |
8 |
10 |
0 |
0 |
11 |
13 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-33 |
0 |
7 |
0 |
2 |
0 |
-5 |
2 |
0 |
-4 |
0 |
0 |
-10 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
59 |
EBITDA(%) |
652.0% |
80.0% |
91.9% |
109.6% |
177.1% |
248.8% |
56.6% |
58.6% |
88.3% |
122.0% |
99.6% |
104.3% |
6.2% |
77.3% |
252.7% |
132.1% |
153.0% |
74.3% |
309.9% |
211.7% |
167.8% |
74.0% |
124.4% |
125.2% |
117.2% |
132.7% |
136.6% |
132.3% |
134.6% |
149.4% |
17.5% |
-49.10% |
5710.0% |
282.1% |
78.1% |
96.2% |
93.3% |
94.7% |
0.0% |
0.0% |
0.0% |
87.7% |
NOPLAT (mln) |
1 |
6 |
5 |
1 |
2 |
2 |
13 |
16 |
9 |
7 |
9 |
11 |
2 |
16 |
5 |
11 |
5 |
-5 |
5 |
7 |
10 |
-21 |
13 |
17 |
26 |
12 |
15 |
4 |
16 |
11 |
-5 |
-14 |
-0 |
4 |
6 |
28 |
23 |
31 |
17 |
22 |
28 |
36 |
Podatek (mln) |
0 |
0 |
0 |
0 |
2 |
10 |
9 |
-9,279 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
10 |
5 |
23 |
24 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
4 |
0 |
-1 |
1 |
-3 |
0 |
0 |
0 |
0 |
0 |
0 |
-0 |
0 |
Zysk Netto (mln) |
0 |
6 |
5 |
1 |
2 |
2 |
13 |
16 |
9 |
7 |
9 |
11 |
2 |
16 |
5 |
11 |
5 |
-5 |
5 |
7 |
10 |
-21 |
13 |
17 |
26 |
12 |
15 |
4 |
14 |
7 |
-5 |
-13 |
-2 |
7 |
6 |
28 |
22 |
31 |
17 |
21 |
28 |
36 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
298.6% |
-60.22% |
183.9% |
1207.7% |
406.6% |
199.0% |
-30.39% |
-31.69% |
-78.32% |
114.1% |
-46.82% |
1.5% |
160.3% |
-135.10% |
-9.05% |
-33.05% |
99.6% |
285.6% |
177.8% |
130.4% |
162.0% |
155.3% |
17.1% |
-76.42% |
-44.77% |
-37.91% |
-134.57% |
-428.10% |
-111.22% |
-0.07% |
210.0% |
313.5% |
1487.0% |
329.5% |
202.5% |
-23.91% |
26.1% |
15.8% |
Zysk netto (%) |
44.2% |
91.7% |
87.0% |
29.2% |
51.3% |
72.2% |
93.7% |
95.5% |
90.4% |
87.8% |
87.2% |
89.5% |
13.6% |
92.2% |
79.0% |
89.4% |
47.0% |
-23.78% |
82.4% |
88.4% |
90.3% |
-80.15% |
92.2% |
94.1% |
97.0% |
93.6% |
97.0% |
54.5% |
85.5% |
60.7% |
-37.39% |
-135.26% |
-331.29% |
148.1% |
76.1% |
95.3% |
92.7% |
64.3% |
34.9% |
65.9% |
94.4% |
53.7% |
EPS |
0.03 |
0.41 |
0.32 |
0.0454 |
0.07 |
0.09 |
0.5 |
0.59 |
0.33 |
0.25 |
0.29 |
0.29 |
0.05 |
0.4 |
0.13 |
0.29 |
0.13 |
-0.14 |
0.12 |
0.19 |
0.26 |
-0.54 |
0.32 |
0.44 |
0.67 |
0.3 |
0.38 |
0.1 |
0.37 |
0.18 |
-0.12 |
-0.34 |
-0.0357 |
0.15 |
0.11 |
0.48 |
0.38 |
0.51 |
0.25 |
0.0 |
0.35 |
0.28 |
EPS (rozwodnione) |
0.03 |
0.41 |
0.32 |
0.0454 |
0.07 |
0.09 |
0.5 |
0.59 |
0.33 |
0.25 |
0.29 |
0.29 |
0.05 |
0.4 |
0.13 |
0.29 |
0.13 |
-0.14 |
0.12 |
0.19 |
0.26 |
-0.54 |
0.32 |
0.44 |
0.67 |
0.3 |
0.38 |
0.1 |
0.37 |
0.18 |
-0.12 |
-0.34 |
-0.0357 |
0.15 |
0.11 |
0.48 |
0.38 |
0.51 |
0.25 |
0.0 |
0.35 |
0.28 |
Ilośc akcji (mln) |
15 |
15 |
15 |
27 |
27 |
27 |
27 |
27 |
27 |
29 |
32 |
37 |
37 |
39 |
38 |
38 |
38 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
40 |
41 |
39 |
45 |
49 |
51 |
59 |
59 |
61 |
68 |
0 |
82 |
82 |
Ważona ilośc akcji (mln) |
15 |
15 |
15 |
27 |
27 |
27 |
27 |
27 |
27 |
29 |
32 |
37 |
37 |
39 |
39 |
38 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
39 |
40 |
41 |
39 |
45 |
49 |
51 |
59 |
59 |
61 |
68 |
0 |
82 |
82 |
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 |