The Boston Beer Company, Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele 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 40 41 42
Rok finansowy 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 2024 2024 2025 2025
Kwartał 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 Q4 Q1 Q2
Data 2014-12-27 2015-03-28 2015-06-27 2015-09-26 2015-12-26 2016-03-26 2016-06-25 2016-09-24 2016-12-31 2017-04-01 2017-07-01 2017-09-30 2017-12-30 2018-03-31 2018-06-30 2018-09-29 2018-12-29 2019-03-30 2019-06-29 2019-09-28 2019-12-28 2020-03-28 2020-06-27 2020-09-26 2020-12-26 2021-03-27 2021-06-26 2021-09-25 2021-12-25 2022-03-26 2022-06-25 2022-09-24 2022-12-31 2023-04-01 2023-07-01 2023-09-30 2023-12-30 2024-03-30 2024-06-29 2024-09-28 2024-12-28 2025-03-29 2025-06-28
Przychód (mln) 218 200 252 293 215 189 245 253 219 162 248 247 206 190 273 307 225 252 318 378 301 331 452 493 461 545 603 562 348 430 616 596 448 410 603 602 394 426 579 605 429 454 625
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -1.23% -5.35% -2.93% -13.53% 2.0% -14.37% 1.3% -2.52% -5.95% 17.8% 10.2% 24.2% 9.2% 32.1% 16.6% 23.3% 33.8% 31.4% 42.0% 30.2% 53.0% 64.9% 33.3% 14.0% -24.48% -21.09% 2.2% 6.2% 28.6% -4.68% -2.10% 0.9% -12.02% 3.9% -4.01% 0.6% 9.0% 6.5% 8.0%
Marża brutto 49.8% 49.9% 54.0% 53.6% 50.6% 48.5% 51.8% 52.7% 49.1% 47.2% 54.1% 53.2% 52.4% 50.5% 52.0% 51.2% 51.9% 49.5% 49.9% 49.6% 47.4% 44.8% 46.4% 48.8% 46.9% 45.8% 45.7% 30.7% 28.7% 40.2% 43.1% 43.2% 37.0% 38.0% 45.4% 45.7% 37.6% 43.7% 46.0% 46.3% 37.4% 48.3% 46.8%
Koszty i Wydatki (mln) 186 177 205 232 189 178 203 203 185 158 201 196 191 181 242 260 196 222 280 319 283 308 373 391 417 468 522 588 423 427 544 530 463 423 523 522 418 410 505 560 485 420 543
EBIT (mln) 32 22 47 61 26 11 42 50 34 4 45 51 15 9 31 47 29 29 38 60 18 22 79 102 42 77 80 -76 -73 -2 72 67 -15 -13 78 62 -24 16 74 46 -56 34 82
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -17.79% -49.24% -10.75% -17.36% 30.3% -64.15% 8.4% 2.4% -56.70% 129.3% -31.41% -9.26% 94.1% 218.7% 22.1% 28.1% -38.64% -26.87% 107.7% 70.1% 138.0% 255.7% 1.7% -174.45% -273.13% -102.81% -10.06% 188.0% -79.05% 502.4% 8.8% -7.72% 60.0% 220.9% -5.31% -25.48% 129.2% 115.3% 10.6%
EBIT (%) 14.7% 11.1% 18.6% 20.8% 12.2% 6.0% 17.1% 19.9% 15.6% 2.5% 18.3% 20.8% 7.2% 4.9% 11.4% 15.2% 12.8% 11.7% 11.9% 15.8% 5.9% 6.5% 17.4% 20.7% 9.1% 14.1% 13.3% -13.49% -20.95% -0.50% 11.7% 11.2% -3.41% -3.16% 13.0% 10.2% -6.21% 3.7% 12.8% 7.6% -13.05% 7.4% 13.1%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0 0 1 2 2 2 3 4 3 3 4 3 2 0
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 2 0 0 0 0 0 0 0 0 0
Amortyzacja (mln) 10 10 10 11 11 12 12 13 12 13 13 13 13 13 13 13 13 13 13 16 14 16 17 16 17 19 19 21 21 22 22 23 23 24 24 23 22 23 24 24 23 23 0
EBITDA (mln) 42 32 57 72 38 23 54 63 46 17 60 64 29 22 45 60 42 42 53 76 35 39 96 119 53 96 99 -56 -76 19 93 89 5 8 104 103 -3 39 98 112 -3 59 82
EBITDA(%) 14.9% 16.1% 22.6% 24.7% 12.3% 12.3% 22.2% 24.9% 15.4% 10.4% 24.7% 26.0% 8.1% 11.6% 16.6% 19.4% 12.9% 16.8% 16.2% 20.0% 6.3% 12.3% 17.8% 24.2% 9.9% 17.3% 16.3% -1.44% -21.89% 5.2% 15.3% 15.0% -3.07% 2.2% 17.1% 20.1% -0.74% 9.2% 16.9% 18.6% -0.81% 12.9% 13.1%
NOPLAT (mln) 31 22 47 60 26 11 42 50 34 4 46 52 15 9 31 47 29 30 38 59 18 21 79 102 43 77 80 -76 -73 -2 71 38 -15 -12 80 64 -22 19 73 49 -54 36 84
Podatek (mln) 12 8 17 22 10 4 15 19 12 -2 16 18 -16 -0 8 9 7 6 10 14 4 3 18 21 10 11 21 -18 -21 -0 18 11 -4 -3 22 19 -4 6 21 16 -15 11 24
Zysk Netto (mln) 19 14 30 39 16 7 27 32 22 6 29 34 31 9 24 38 22 24 28 45 14 18 60 81 33 66 59 -58 -52 -2 53 27 -11 -9 58 45 -18 13 52 34 -39 24 60
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -15.51% -48.83% -11.06% -18.37% 37.5% -18.79% 9.4% 6.8% 37.7% 63.0% -19.19% 12.8% -28.56% 154.5% 18.4% 17.7% -36.90% -23.04% 115.9% 80.6% 138.5% 259.6% -1.57% -172.33% -257.80% -102.98% -9.88% 146.7% -77.95% 358.1% 8.8% 66.0% 58.7% 240.7% -9.81% -26.01% 113.8% 93.8% 15.5%
Zysk netto (%) 8.8% 6.9% 11.9% 13.2% 7.5% 3.7% 10.9% 12.4% 10.1% 3.5% 11.7% 13.6% 14.8% 4.9% 8.6% 12.4% 9.7% 9.4% 8.7% 11.8% 4.6% 5.5% 13.3% 16.4% 7.1% 12.0% 9.8% -10.40% -14.88% -0.45% 8.7% 4.6% -2.55% -2.18% 9.6% 7.5% -4.60% 3.0% 9.0% 5.5% -9.03% 5.4% 9.7%
EPS 1.46 1.04 2.24 2.93 1.25 0.55 2.11 2.53 1.77 0.46 2.38 2.82 2.6 0.79 1.99 3.25 1.88 2.04 2.39 3.7 1.13 1.5 4.93 6.61 2.68 5.34 4.82 -4.77 -4.22 -0.16 4.33 2.21 -0.93 -0.73 4.73 3.7 -1.49 1.05 4.4 2.87 -3.38 2.16 5.45
EPS (rozwodnione) 1.4 1.0 2.18 2.85 1.21 0.53 2.06 2.48 1.75 0.45 2.35 2.78 2.57 0.78 1.98 3.21 1.86 2.02 2.36 3.65 1.12 1.49 4.88 6.51 2.64 5.26 4.75 -4.76 -4.18 -0.16 4.32 2.21 -0.93 -0.73 4.73 3.7 -1.49 1.05 4.4 2.87 -3.38 2.16 5.45
Ilośc akcji (mln) 13 13 13 13 13 13 13 12 12 12 12 12 12 12 12 12 11 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 11 11 11
Ważona ilośc akcji (mln) 14 14 14 14 13 13 13 13 13 13 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 11 11 11
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 USD