1st Source Corporation

Rachunek Zysków i Strat kwartalnie


Statystyki
Dywidendy
Rekomendacje
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
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
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31
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
Przychód (mln) 61 59 63 63 64 63 65 65 66 67 70 73 74 74 78 78 80 79 82 83 81 79 79 83 88 83 82 88 84 83 86 91 95 93 91 94 135 138 143 145 123
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 5.6% 6.3% 2.2% 3.2% 2.5% 6.5% 8.4% 11.4% 13.3% 10.9% 11.7% 7.7% 7.4% 6.4% 5.0% 5.8% 1.1% 0.5% <span style="color:red">-3.47%</span> <span style="color:red">-0.06%</span> 8.9% 4.8% 3.3% 5.8% <span style="color:red">-4.76%</span> <span style="color:red">-0.62%</span> 5.4% 3.7% 12.9% 12.2% 5.8% 3.0% 42.1% 48.7% 57.0% 54.8% <span style="color:red">-8.54%</span>
Marża brutto 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 114.6% 100.0% 84.3% 84.6% 84.9% 100.0%
Koszty i Wydatki (mln) -35 2 2 2 -35 2 2 3 -35 3 3 3 -42 4 3 4 -38 3 3 3 -33 3 -43 3 -45 3 3 6 -44 3 4 3 -38 3 3 3 98 101 97 98 4
EBIT (mln) 25 25 29 26 29 28 28 28 30 31 34 34 33 35 40 38 42 43 46 48 48 34 37 35 43 42 44 47 40 38 43 50 57 65 63 43 0 38 49 45 120
EBIT Δ kw/kw 11.3% 12.0% 1.9% 6.7% 5.0% 7.2% 18.1% 18.2% 7.0% 13.3% 13.6% 10.7% 22.5% 18.0% 12.9% 20.2% 11.9% 25.0% 24.5% 37.5% 9.9% 17.3% 17.5% 25.9% 8.0% 10.7% 4.2% 6.5% 29.3% 42.4% 32.7% 17.1% 473508.3% 72.3% 28.5% 6.0% 0.0% 0.0% 0.0% 0.0% 361.9%
EBIT (%) 42.0% 42.2% 45.4% 40.9% 44.8% 45.1% 43.6% 42.5% 46.0% 45.6% 49.1% 46.6% 43.7% 47.4% 50.8% 48.5% 52.5% 54.4% 55.6% 57.4% 58.9% 43.3% 46.3% 41.8% 49.2% 50.0% 54.4% 53.3% 47.9% 45.4% 49.5% 55.0% 60.0% 70.3% 69.5% 45.5% 0.0% 27.4% 34.4% 31.3% 97.1%
Przychody fiansowe (mln) 45 44 46 47 48 47 48 48 49 49 52 54 56 59 64 66 69 69 72 73 70 68 64 63 69 62 62 67 64 62 68 76 87 94 101 107 115 116 121 123 0
Koszty finansowe (mln) 4 4 5 5 5 6 6 6 5 6 7 7 7 9 11 11 13 14 15 15 14 13 10 8 6 5 5 5 4 2 5 8 16 25 32 38 5 45 47 48 44
Amortyzacja (mln) 4 6 6 6 5 5 7 7 6 7 6 8 7 6 7 7 7 8 8 8 6 8 5 7 5 7 6 6 4 5 5 4 4 4 4 4 3 3 3 3 0
EBITDA (mln) 0 0 0 0 0 0 0 28 31 31 33 34 32 32 35 33 36 36 38 39 36 28 28 28 37 40 43 46 41 40 42 46 44 44 45 45 -0 40 49 48 0
EBITDA(%) 48.2% 51.7% 54.8% 51.0% 52.5% 53.2% 54.6% 53.6% 54.5% 56.5% 58.1% 58.1% 52.6% 56.1% 59.4% 56.8% 60.7% 64.8% 65.6% 67.0% 66.4% 53.3% 52.8% 50.8% 54.9% 58.2% 62.3% 60.3% 53.2% 51.9% 55.2% 59.9% 62.2% 74.8% 71.5% 45.5% 1.1% 27.4% <span style="color:red">-1.40%</span> 33.1% 0.0%
NOPLAT (mln) 20 21 24 21 22 21 23 22 23 25 26 27 24 25 27 25 28 29 30 32 29 22 24 27 34 37 40 42 36 35 38 42 41 40 42 43 37 38 48 45 40
Podatek (mln) 5 7 9 7 8 7 8 8 8 9 9 10 6 6 6 5 6 7 7 8 7 5 6 7 8 9 9 10 9 8 9 10 10 9 10 10 8 8 11 10 9
Zysk Netto (mln) 15 14 16 14 14 14 14 14 15 16 17 17 18 19 22 20 21 22 23 24 22 16 19 20 26 28 30 32 28 27 29 33 31 31 32 33 28 29 37 35 31
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% <span style="color:red">-3.86%</span> 2.3% <span style="color:red">-7.36%</span> 2.4% 5.6% 17.3% 15.1% 20.5% 18.2% 18.0% 31.8% 15.7% 19.2% 16.1% 6.5% 22.9% 2.3% <span style="color:red">-26.05%</span> <span style="color:red">-20.88%</span> <span style="color:red">-17.92%</span> 20.6% 71.2% 63.3% 61.9% 4.8% <span style="color:red">-2.54%</span> <span style="color:red">-3.01%</span> 0.8% 12.1% 13.6% 10.6% 0.6% <span style="color:red">-8.49%</span> <span style="color:red">-5.36%</span> 13.4% 5.1% 10.6%
Zysk netto (%) 24.7% 22.8% 24.7% 22.0% 22.5% 22.0% 22.4% 21.8% 23.2% 24.2% 23.8% 23.6% 24.2% 25.7% 28.1% 25.4% 26.8% 28.1% 28.5% 29.5% 27.1% 20.7% 23.3% 24.2% 30.0% 33.7% 36.9% 37.0% 33.0% 33.1% 34.0% 36.0% 32.8% 33.5% 35.5% 35.2% 21.1% 21.3% 25.7% 23.9% 25.5%
EPS 0.57 0.51 0.6 0.53 0.55 0.53 0.56 0.55 0.59 0.63 0.64 0.66 0.69 0.74 0.85 0.77 0.83 0.86 0.91 0.96 0.86 0.64 0.72 0.78 1.04 1.11 1.2 1.3 1.12 1.11 1.19 1.33 1.26 1.26 1.3 1.32 1.16 1.2 1.49 1.41 1.28
EPS (rozwodnione) 0.57 0.51 0.6 0.53 0.55 0.53 0.56 0.55 0.59 0.63 0.64 0.66 0.69 0.74 0.85 0.77 0.83 0.86 0.91 0.96 0.86 0.64 0.72 0.78 1.04 1.11 1.2 1.3 1.12 1.11 1.19 1.33 1.26 1.26 1.3 1.32 1.16 1.2 1.49 1.41 1.28
Ilośc akcji (mln) 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 25 25 25 25 25 25 25 25 25 25 25 25 24 24 24 25 25
Ważona ilośc akcji (mln) 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 25 25 25 25 25 25 25 25 25 25 25 25 24 24 24 25 25
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