1st Source Corporation

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 2014-12-31 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 2025-03-31 2025-06-30
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 94 135 138 143 145 123 123 127
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% -3.47% -0.06% 8.9% 4.8% 3.3% 5.8% -4.76% -0.62% 5.4% 3.7% 12.9% 12.2% 5.8% 3.0% 42.1% 48.7% 57.0% 54.8% -8.54% -10.71% -11.23%
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% 100.0% 0.0%
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 4 0
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 45 120 120 0
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 12.7% 13.6% -1.89% 7.2% 5.3% 7.8% 22.0% 22.3% 7.5% 15.4% 15.7% 12.0% 29.1% 22.0% 14.9% 25.3% 13.5% -20.01% -19.69% -27.29% -8.99% 20.9% 21.3% 35.0% -7.40% -9.63% -4.04% 7.0% 41.5% 73.6% 48.6% -14.63% -99.98% -41.98% -22.19% 6.4% 996591.7% 215.9% -100.00%
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% 97.1% 0.0%
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 0 123 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 42 42
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 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 0 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% -1.40% 33.1% 0.0% 0.0% 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 48 48
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 10 11
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 38 37
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -3.86% 2.3% -7.36% 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% -26.05% -20.88% -17.92% 20.6% 71.2% 63.3% 61.9% 4.8% -2.54% -3.01% 0.8% 12.1% 13.6% 10.6% 0.6% -8.49% -5.36% 13.4% 5.1% 10.6% 27.4% 1.4%
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% 30.4% 29.3%
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 1.52 1.51
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 1.52 1.51
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 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 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 USD USD