Solstad Offshore ASA

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
Rok finansowy 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Przychód (mln) 1,010 994 868 1,300 1,787 2,108 2,209 2,519 2,614 3,044 3,288 3,495 3,737 3,546 2,468 3,626 4,673 5,016 4,844 5,128 6,295 6,924
Przychód Δ r/r 0.0% -1.6% -12.7% 49.7% 37.5% 17.9% 4.8% 14.0% 3.8% 16.5% 8.0% 6.3% 6.9% -5.1% -30.4% 46.9% 28.9% 7.3% -3.4% 5.9% 22.8% 10.0%
Marża brutto 71.2% 69.7% 68.1% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 53.3% 59.3% 60.0% 57.5% 51.1% 33.2% 25.4% 34.6% 30.1% 35.5% 42.4% 34.4%
EBIT (mln) 290 278 145 503 704 960 797 466 342 171 869 1,123 1,252 -335 -736 694 422 -310 -744 -71 -328 1,947
EBIT Δ r/r 0.0% -4.0% -48.0% 247.8% 39.9% 36.4% -17.0% -41.6% -26.5% -49.9% 407.1% 29.2% 11.5% -126.8% 119.7% -194.3% -39.2% -173.4% 139.9% -90.5% 363.4% -694.1%
EBIT (%) 28.7% 28.0% 16.7% 38.7% 39.4% 45.6% 36.1% 18.5% 13.1% 5.6% 26.4% 32.1% 33.5% -9.4% -29.8% 19.1% 9.0% -6.2% -15.4% -1.4% -5.2% 28.1%
Koszty finansowe (mln) 212 27 83 131 193 222 315 927 371 550 524 450 454 480 527 1,130 1,455 1,645 1,438 1,004 1,405 1,672
EBITDA (mln) 836 460 482 633 1,043 1,468 692 2,490 1,142 1,083 1,436 1,368 1,064 2,121 2,379 1,001 2,914 2,168 2,509 1,238 453 3,055
EBITDA(%) 82.8% 46.3% 55.5% 48.7% 58.4% 69.6% 31.3% 98.9% 43.7% 35.6% 43.7% 39.1% 28.5% 59.8% 96.4% 27.6% 62.4% 43.2% 51.8% 24.2% 7.2% 44.1%
Podatek (mln) 14 9 20 16 25 403 -171 -171 114 8 -34 56 31 25 11 15 46 159 -4 26 105 320
Zysk Netto (mln) 326 184 112 261 866 680 27 1,038 19 -407 377 491 152 -1,581 -866 -314 -5,858 -3,129 7,241 -1,136 -1,118 480
Zysk netto Δ r/r 0.0% -43.8% -38.9% 132.8% 231.8% -21.4% -96.0% 3753.8% -98.2% -2238.2% -192.6% 30.4% -69.1% -1142.6% -45.3% -63.7% 1767.0% -46.6% -331.4% -115.7% -1.6% -142.9%
Zysk netto (%) 32.3% 18.5% 12.9% 20.1% 48.5% 32.3% 1.2% 41.2% 0.7% -13.4% 11.5% 14.0% 4.1% -44.6% -35.1% -8.7% -125.4% -62.4% 149.5% -22.2% -17.8% 6.9%
EPS 9152.75 4571.44 1935.21 6822.6 22649.86 17792.08 1194.7 26934.96 1273.68 -10462.34 9715.54 12608.49 3890.17 -41383.76 -9759.76 -1597.83 -20104.24 -1275.41 29.09 -15.13 -14.53 6.13
EPS (rozwodnione) 9152.75 4571.44 1935.21 6822.6 22649.86 17792.08 1194.7 26934.96 1273.68 -10462.34 9715.54 12608.49 3890.17 -41383.76 -9759.76 -1597.83 -20104.24 -1275.41 29.09 -15.13 -14.53 6.13
Ilośc akcji (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 249 75 77 78
Ważona ilośc akcji (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 249 75 77 78
Waluta NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK