Wall Street Experts
ver. ZuMIgo(08/25)
Rabbit Holdings Public Company Limited
Rachunek Zysków i Strat
Przychody TTM (mln): 5 104
EBIT TTM (mln): -2 055
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
Rok finansowy |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
831 |
2,384 |
2,755 |
974 |
968 |
303 |
150 |
90 |
60 |
77 |
187 |
374 |
965 |
1,090 |
4,030 |
6,396 |
7,781 |
3,575 |
2,744 |
5,457 |
3,992 |
4,935 |
Przychód Δ r/r |
0.0% |
186.7% |
15.6% |
-64.6% |
-0.6% |
-68.7% |
-50.6% |
-39.6% |
-33.2% |
27.7% |
142.6% |
100.1% |
158.1% |
12.9% |
269.7% |
58.7% |
21.6% |
-54.1% |
-23.2% |
98.9% |
-26.8% |
23.6% |
Marża brutto |
70.0% |
57.5% |
33.1% |
45.5% |
52.4% |
61.7% |
38.4% |
33.6% |
15.9% |
26.5% |
21.6% |
30.1% |
41.0% |
66.4% |
63.6% |
62.0% |
59.0% |
52.7% |
57.1% |
58.6% |
72.1% |
39.3% |
EBIT (mln) |
317 |
398 |
-218 |
-409 |
-3,095 |
-1,572 |
-376 |
443 |
31 |
-316 |
-1 |
-247 |
-23 |
-183 |
215 |
595 |
1,125 |
-1,954 |
-689 |
1,391 |
-2,296 |
-197 |
EBIT Δ r/r |
0.0% |
25.5% |
-154.7% |
88.0% |
656.0% |
-49.2% |
-76.1% |
-217.8% |
-92.9% |
-1108.4% |
-99.7% |
29229.8% |
-90.8% |
709.2% |
-217.6% |
176.2% |
89.0% |
-273.8% |
-64.8% |
-302.0% |
-265.1% |
-91.4% |
EBIT (%) |
38.1% |
16.7% |
-7.9% |
-42.0% |
-319.8% |
-519.5% |
-251.5% |
490.3% |
52.0% |
-410.3% |
-0.5% |
-66.0% |
-2.3% |
-16.8% |
5.3% |
9.3% |
14.5% |
-54.7% |
-25.1% |
25.5% |
-57.5% |
-4.0% |
Koszty finansowe (mln) |
54 |
353 |
421 |
676 |
236 |
165 |
124 |
60 |
-46 |
18 |
81 |
134 |
125 |
131 |
620 |
910 |
793 |
1,307 |
670 |
895 |
946 |
1,115 |
EBITDA (mln) |
397 |
656 |
199 |
-202 |
-2,670 |
-1,528 |
-336 |
335 |
-43 |
-289 |
81 |
-135 |
183 |
24 |
752 |
1,279 |
1,855 |
-151 |
225 |
2,251 |
369 |
1,037 |
EBITDA(%) |
47.8% |
27.5% |
7.2% |
-20.7% |
-275.9% |
-504.9% |
-225.0% |
370.4% |
-71.2% |
-375.0% |
43.2% |
-36.2% |
19.0% |
2.2% |
18.6% |
20.0% |
23.8% |
-4.2% |
8.2% |
41.3% |
9.2% |
21.0% |
Podatek (mln) |
9 |
431 |
29 |
4 |
18 |
0 |
0 |
0 |
0 |
-711 |
-378 |
249 |
10 |
24 |
84 |
43 |
126 |
-418 |
178 |
131 |
-21 |
86 |
Zysk Netto (mln) |
353 |
-586 |
-670 |
-1,051 |
-3,397 |
-1,794 |
-496 |
240 |
-108 |
377 |
296 |
-630 |
-277 |
-315 |
-1,049 |
-630 |
1,867 |
-6,614 |
88 |
1,209 |
-4,384 |
-904 |
Zysk netto Δ r/r |
0.0% |
-266.2% |
14.2% |
56.9% |
223.3% |
-47.2% |
-72.4% |
-148.3% |
-145.2% |
-447.6% |
-21.4% |
-312.9% |
-56.0% |
13.7% |
233.4% |
-40.0% |
-396.4% |
-454.2% |
-101.3% |
1271.0% |
-462.7% |
-79.4% |
Zysk netto (%) |
42.4% |
-24.6% |
-24.3% |
-107.9% |
-351.0% |
-593.0% |
-331.6% |
265.2% |
-179.5% |
488.7% |
158.3% |
-168.4% |
-28.7% |
-28.9% |
-26.0% |
-9.8% |
24.0% |
-185.0% |
3.2% |
22.1% |
-109.8% |
-18.3% |
EPS |
1.5 |
-2.73 |
-3.12 |
-4.89 |
-15.81 |
-5.94 |
-0.44 |
0.19 |
-0.09 |
0.3 |
0.16 |
-0.3 |
-0.0552 |
-0.0561 |
-0.19 |
-0.11 |
0.19 |
-1.18 |
0.0157 |
-0.81 |
-0.67 |
-0.12 |
EPS (rozwodnione) |
1.5 |
-2.73 |
-3.12 |
-4.89 |
-15.81 |
-5.94 |
-0.44 |
0.19 |
-0.09 |
0.3 |
0.16 |
-0.3 |
-0.0552 |
-0.0561 |
-0.19 |
-0.11 |
0.19 |
-1.18 |
0.0157 |
-0.81 |
-0.67 |
-0.12 |
Ilośc akcji (mln) |
215 |
215 |
215 |
215 |
215 |
302 |
1,121 |
1,266 |
1,203 |
1,268 |
1,856 |
2,113 |
5,016 |
5,614 |
5,614 |
5,614 |
5,614 |
5,614 |
5,614 |
5,614 |
6,561 |
31,819 |
Ważona ilośc akcji (mln) |
215 |
215 |
215 |
215 |
215 |
302 |
1,121 |
1,266 |
1,203 |
1,268 |
1,856 |
2,113 |
5,016 |
5,614 |
5,614 |
5,614 |
5,614 |
5,614 |
5,614 |
5,614 |
6,561 |
31,819 |
Waluta |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |