Phreesia, 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 |
Rok finansowy |
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 |
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 |
Data |
2018-04-30 |
2018-07-31 |
2018-10-31 |
2019-01-31 |
2019-04-30 |
2019-07-31 |
2019-10-31 |
2020-01-31 |
2020-04-30 |
2020-07-31 |
2020-10-31 |
2021-01-31 |
2021-04-30 |
2021-07-31 |
2021-10-31 |
2022-01-31 |
2022-04-30 |
2022-07-31 |
2022-10-31 |
2023-01-31 |
2023-04-30 |
2023-07-31 |
2023-10-31 |
2024-01-31 |
2024-04-30 |
2024-07-31 |
2024-10-31 |
2025-01-31 |
Przychód (mln) |
24 |
25 |
25 |
26 |
28 |
31 |
33 |
33 |
33 |
35 |
38 |
42 |
48 |
51 |
56 |
58 |
63 |
68 |
73 |
77 |
84 |
86 |
92 |
95 |
101 |
102 |
107 |
110 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
18.6% |
24.4% |
32.7% |
23.9% |
18.0% |
13.6% |
17.1% |
27.4% |
44.6% |
45.7% |
45.4% |
38.8% |
31.2% |
33.1% |
30.7% |
32.0% |
32.3% |
26.5% |
25.3% |
24.1% |
20.7% |
19.0% |
16.6% |
15.4% |
Marża brutto |
63.1% |
64.0% |
62.8% |
62.0% |
61.3% |
63.3% |
65.6% |
66.0% |
65.3% |
65.7% |
63.6% |
64.6% |
62.2% |
61.4% |
62.3% |
61.5% |
58.1% |
59.6% |
62.6% |
63.5% |
63.0% |
64.7% |
66.2% |
57.7% |
59.6% |
60.5% |
129.5% |
84.9% |
Koszty i Wydatki (mln) |
26 |
26 |
28 |
30 |
33 |
35 |
35 |
37 |
38 |
41 |
45 |
50 |
59 |
75 |
92 |
105 |
114 |
114 |
113 |
116 |
122 |
123 |
124 |
125 |
121 |
119 |
48 |
93 |
EBIT (mln) |
-2 |
-1 |
-3 |
-3 |
-4 |
-4 |
-2 |
-5 |
-5 |
-6 |
-6 |
-8 |
-11 |
-24 |
-36 |
-47 |
-51 |
-46 |
-40 |
-40 |
-38 |
-37 |
-32 |
-30 |
-19 |
-17 |
59 |
16 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
122.8% |
231.5% |
-26.52% |
41.6% |
16.7% |
52.4% |
174.0% |
77.2% |
114.5% |
277.3% |
484.6% |
462.9% |
374.9% |
94.6% |
11.4% |
-14.59% |
-25.09% |
-20.24% |
-19.51% |
-25.69% |
-48.76% |
-53.40% |
283.7% |
155.0% |
EBIT (%) |
-8.00% |
-5.04% |
-12.26% |
-12.46% |
-15.03% |
-13.44% |
-6.79% |
-14.24% |
-14.87% |
-18.02% |
-15.90% |
-19.81% |
-22.06% |
-46.68% |
-63.92% |
-80.34% |
-79.86% |
-68.27% |
-54.46% |
-51.98% |
-45.20% |
-43.06% |
-34.98% |
-31.14% |
-19.19% |
-16.87% |
55.1% |
14.8% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
Koszty finansowe (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
Amortyzacja (mln) |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
4 |
4 |
4 |
4 |
4 |
6 |
6 |
6 |
7 |
6 |
7 |
8 |
8 |
8 |
7 |
7 |
8 |
7 |
7 |
-14 |
7 |
EBITDA (mln) |
1 |
1 |
-0 |
-0 |
-1 |
-3 |
1 |
-1 |
-2 |
-4 |
-4 |
-4 |
-5 |
-18 |
-30 |
-40 |
-44 |
-39 |
-32 |
-30 |
-29 |
-29 |
-23 |
-21 |
-12 |
-9 |
10 |
2 |
EBITDA(%) |
4.5% |
8.4% |
2.3% |
1.6% |
-1.62% |
7.0% |
3.8% |
-3.09% |
-4.03% |
-6.48% |
-5.51% |
-9.64% |
-11.81% |
-36.32% |
-54.56% |
-70.28% |
-70.57% |
-59.70% |
-45.32% |
-42.95% |
-36.87% |
-35.16% |
-26.83% |
-22.24% |
-12.40% |
-8.97% |
9.3% |
1.9% |
NOPLAT (mln) |
-3 |
-3 |
-4 |
-5 |
-7 |
-7 |
-2 |
-6 |
-6 |
-6 |
-7 |
-8 |
-11 |
-24 |
-36 |
-47 |
-51 |
-47 |
-40 |
-38 |
-37 |
-36 |
-32 |
-30 |
-19 |
-17 |
-14 |
-5 |
Podatek (mln) |
1 |
1 |
1 |
2 |
0 |
0 |
0 |
-2 |
0 |
0 |
0 |
-0 |
0 |
0 |
0 |
-0 |
0 |
0 |
0 |
-0 |
0 |
1 |
0 |
0 |
1 |
1 |
-3 |
1 |
Zysk Netto (mln) |
-3 |
-3 |
-4 |
-5 |
-7 |
-7 |
-2 |
-4 |
-6 |
-6 |
-7 |
-8 |
-11 |
-24 |
-36 |
-46 |
-51 |
-47 |
-40 |
-38 |
-38 |
-37 |
-32 |
-31 |
-20 |
-18 |
-14 |
-6 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
107.7% |
189.7% |
-41.59% |
-27.78% |
-8.70% |
-14.98% |
175.5% |
120.7% |
79.5% |
282.9% |
441.4% |
473.8% |
366.9% |
91.5% |
10.5% |
-18.15% |
-26.76% |
-21.30% |
-20.48% |
-19.40% |
-47.45% |
-51.01% |
-54.91% |
-79.15% |
Zysk netto (%) |
-13.50% |
-10.44% |
-16.85% |
-19.18% |
-23.65% |
-24.32% |
-7.42% |
-11.18% |
-18.30% |
-18.20% |
-17.45% |
-19.36% |
-22.72% |
-47.82% |
-65.00% |
-80.06% |
-80.88% |
-68.83% |
-54.95% |
-49.64% |
-44.76% |
-42.84% |
-34.86% |
-32.26% |
-19.48% |
-17.64% |
-13.49% |
-5.83% |
EPS |
-0.11 |
-0.0918 |
-0.15 |
-0.18 |
-0.19 |
-1.1 |
-0.0681 |
-0.1 |
-0.16 |
-0.17 |
-0.17 |
-0.18 |
-0.24 |
-0.48 |
-0.71 |
-0.93 |
-0.99 |
-0.89 |
-0.76 |
-0.72 |
-0.7 |
-0.68 |
-0.58 |
-0.56 |
-0.35 |
-0.31 |
0.66 |
-0.11 |
EPS (rozwodnione) |
-0.11 |
-0.0918 |
-0.15 |
-0.18 |
-0.19 |
-1.1 |
-0.0681 |
-0.1 |
-0.16 |
-0.17 |
-0.17 |
-0.18 |
-0.24 |
-0.48 |
-0.71 |
-0.9 |
-0.99 |
-0.89 |
-0.76 |
-0.72 |
-0.7 |
-0.68 |
-0.58 |
-0.56 |
-0.35 |
-0.31 |
0.66 |
-0.11 |
Ilośc akcji (mln) |
28 |
28 |
28 |
28 |
35 |
7 |
36 |
36 |
37 |
38 |
39 |
44 |
45 |
51 |
51 |
50 |
52 |
52 |
53 |
53 |
53 |
54 |
55 |
55 |
57 |
58 |
57 |
58 |
Ważona ilośc akcji (mln) |
28 |
28 |
28 |
28 |
35 |
7 |
36 |
36 |
37 |
38 |
39 |
44 |
45 |
51 |
51 |
51 |
52 |
52 |
53 |
53 |
53 |
54 |
55 |
55 |
57 |
58 |
57 |
58 |
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 |