Wall Street Experts
ver. ZuMIgo(08/25)
Sohu.com Limited
Rachunek Zysków i Strat
Przychody TTM (mln): 605
EBIT TTM (mln): -109
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 |
Rok finansowy |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
2 |
6 |
13 |
29 |
80 |
103 |
108 |
134 |
189 |
429 |
515 |
613 |
852 |
1,067 |
1,400 |
1,673 |
1,937 |
1,650 |
1,861 |
1,883 |
1,845 |
750 |
836 |
734 |
601 |
598 |
Przychód Δ r/r |
0.0% |
268.2% |
118.4% |
121.0% |
179.9% |
28.3% |
5.0% |
23.9% |
40.7% |
127.1% |
20.1% |
18.9% |
39.1% |
25.2% |
31.2% |
19.5% |
15.8% |
-14.8% |
12.8% |
1.2% |
-2.0% |
-59.4% |
11.4% |
-12.2% |
-18.2% |
-0.4% |
Marża brutto |
19.7% |
33.1% |
78.7% |
53.3% |
68.7% |
67.1% |
66.5% |
64.9% |
65.7% |
75.0% |
76.1% |
73.8% |
72.2% |
65.4% |
65.7% |
59.0% |
55.7% |
47.9% |
44.4% |
43.1% |
46.8% |
71.0% |
75.5% |
73.9% |
75.7% |
72.3% |
EBIT (mln) |
-3 |
-21 |
-28 |
-2 |
32 |
34 |
25 |
25 |
33 |
164 |
204 |
231 |
254 |
223 |
183 |
-205 |
82 |
-117 |
-209 |
-144 |
-92 |
73 |
97 |
3 |
-87 |
-109 |
EBIT Δ r/r |
0.0% |
513.6% |
29.9% |
-92.4% |
-1636.5% |
6.2% |
-26.9% |
-1.0% |
32.9% |
400.9% |
24.7% |
12.8% |
10.3% |
-12.2% |
-17.8% |
-211.7% |
-140.2% |
-242.0% |
78.6% |
-31.1% |
-36.0% |
-179.5% |
32.8% |
-97.1% |
-3237.3% |
25.3% |
EBIT (%) |
-214.0% |
-356.7% |
-212.2% |
-7.3% |
39.8% |
32.9% |
22.9% |
18.3% |
17.3% |
38.2% |
39.7% |
37.6% |
29.8% |
20.9% |
13.1% |
-12.3% |
4.3% |
-7.1% |
-11.2% |
-7.7% |
-5.0% |
9.8% |
11.7% |
0.4% |
-14.5% |
-18.3% |
Koszty finansowe (mln) |
0 |
1 |
18 |
0 |
-1 |
-2 |
-5 |
-3 |
-4 |
-4 |
23 |
-4 |
-21 |
-28 |
-29 |
16 |
-94 |
1 |
4 |
18 |
14 |
6 |
8 |
17 |
0 |
0 |
EBITDA (mln) |
-3 |
-16 |
25 |
3 |
38 |
42 |
31 |
34 |
44 |
165 |
204 |
232 |
305 |
230 |
190 |
-99 |
158 |
-105 |
-92 |
-56 |
40 |
107 |
143 |
34 |
18 |
-77 |
EBITDA(%) |
-196.8% |
-264.2% |
193.2% |
10.6% |
47.1% |
40.2% |
28.6% |
25.2% |
23.5% |
38.4% |
39.7% |
37.8% |
35.7% |
21.5% |
13.6% |
-5.9% |
8.1% |
-6.4% |
-4.9% |
-3.0% |
2.2% |
14.2% |
17.1% |
4.6% |
3.0% |
-12.9% |
Podatek (mln) |
-0 |
-2 |
16 |
-1 |
7 |
-0 |
0 |
2 |
1 |
9 |
34 |
36 |
47 |
76 |
50 |
6 |
77 |
21 |
273 |
-13 |
31 |
133 |
62 |
58 |
60 |
52 |
Zysk Netto (mln) |
-3 |
-19 |
-44 |
-1 |
26 |
36 |
30 |
26 |
35 |
159 |
148 |
149 |
163 |
87 |
-15 |
-167 |
-50 |
-224 |
-555 |
-67 |
-9 |
-37 |
69 |
-17 |
-30 |
-100 |
Zysk netto Δ r/r |
0.0% |
457.7% |
126.6% |
-97.6% |
-2644.1% |
35.2% |
-16.4% |
-13.1% |
34.9% |
354.1% |
-6.8% |
0.5% |
9.5% |
-46.4% |
-117.6% |
989.4% |
-70.2% |
351.7% |
147.5% |
-87.9% |
-86.1% |
288.9% |
-289.6% |
-125.0% |
75.2% |
230.1% |
Zysk netto (%) |
-213.3% |
-323.1% |
-335.3% |
-3.6% |
32.8% |
34.5% |
27.5% |
19.3% |
18.5% |
37.0% |
28.7% |
24.3% |
19.1% |
8.2% |
-1.1% |
-10.0% |
-2.6% |
-13.6% |
-29.8% |
-3.6% |
-0.5% |
-4.9% |
8.3% |
-2.4% |
-5.1% |
-16.8% |
EPS |
-0.16 |
-0.95 |
-1.22 |
-0.0292 |
0.74 |
0.98 |
0.82 |
0.7 |
0.94 |
4.16 |
3.86 |
3.92 |
4.26 |
1.92 |
-0.4 |
-4.33 |
-1.28 |
-5.79 |
-14.27 |
-1.74 |
-0.24 |
-0.93 |
1.75 |
-0.5 |
-0.89 |
-3.16 |
EPS (rozwodnione) |
-0.16 |
-0.95 |
-1.22 |
-0.0291 |
0.66 |
0.89 |
0.77 |
0.68 |
0.9 |
4.06 |
3.57 |
3.62 |
3.93 |
1.66 |
-0.4 |
-4.33 |
-1.28 |
-5.79 |
-14.27 |
-1.73 |
-0.24 |
-0.93 |
1.75 |
-0.5 |
-0.89 |
-3.16 |
Ilośc akcji (mln) |
22 |
20 |
36 |
35 |
35 |
36 |
36 |
37 |
37 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
39 |
39 |
39 |
39 |
40 |
35 |
34 |
32 |
Ważona ilośc akcji (mln) |
22 |
20 |
36 |
36 |
40 |
41 |
40 |
39 |
39 |
39 |
39 |
38 |
39 |
38 |
39 |
38 |
39 |
39 |
39 |
39 |
39 |
39 |
40 |
35 |
34 |
32 |
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 |