The E.W. Scripps Company

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
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
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
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
Przychód (mln) 246 214 198 190 205 209 228 233 273 211 232 216 257 254 283 303 368 292 337 350 444 431 359 493 591 541 565 555 622 566 594 612 681 528 583 567 616 561 574 646 728 524
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -16.65% -2.33% 15.0% 22.9% 33.1% 0.7% 1.8% -7.12% -5.76% 20.5% 22.2% 39.9% 43.2% 14.9% 19.1% 15.5% 20.7% 47.5% 6.3% 41.0% 33.0% 25.5% 57.5% 12.6% 5.3% 4.6% 5.2% 10.2% 9.4% -6.70% -1.96% -7.45% -9.57% 6.4% -1.58% 14.1% 18.3% -6.60%
Marża brutto 19.0% 7.7% 16.2% 32.7% 15.4% 33.8% 38.9% 39.5% 31.5% 28.0% 36.8% 29.9% 13.6% 28.5% 36.7% 38.2% 25.0% 28.7% 35.3% 31.8% 16.2% 31.6% 27.1% 44.9% 50.4% 24.5% 52.5% 48.5% 27.1% 47.4% 48.1% 49.0% 30.0% 13.7% 19.2% 17.2% 38.9% 34.6% 36.3% 50.9% 52.3% 39.5%
Koszty i Wydatki (mln) 213 213 184 186 236 200 204 206 205 209 211 215 237 250 259 262 294 287 311 333 399 410 356 377 415 448 454 469 493 490 504 506 517 494 510 508 542 513 517 525 537 497
EBIT (mln) 28 -4 -16 -25 -32 9 23 27 67 1 21 -37 18 -1 22 40 68 0 22 0 43 15 2 107 174 57 104 116 124 71 89 104 164 34 -621 53 74 49 57 122 192 27
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -216.87% 298.4% 248.9% 207.8% 308.5% -83.20% -10.37% -235.24% -73.36% -142.18% 7.5% 209.1% 279.0% 122.3% -1.32% -98.77% -36.97% 10385.7% -93.01% 21432.7% 306.7% 289.8% 6626.1% 7.8% -28.85% 24.6% -14.65% -10.03% 32.7% -52.97% -798.17% -48.96% -54.99% 44.8% 109.1% 129.4% 159.5% -43.41%
EBIT (%) 11.2% -2.08% -7.90% -13.37% -15.73% 4.2% 10.2% 11.7% 24.6% 0.7% 9.0% -17.07% 7.0% -0.25% 7.9% 13.3% 18.4% 0.0% 6.6% 0.1% 9.6% 3.4% 0.4% 21.7% 29.4% 10.6% 18.4% 20.8% 19.9% 12.6% 15.0% 17.0% 24.1% 6.4% -106.59% 9.4% 12.0% 8.6% 9.9% 18.8% 26.3% 5.2%
Przychody fiansowe (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 42 47 49 52 57 0 0 0 0 0 0
Koszty finansowe (mln) 2 2 4 4 5 5 4 5 4 4 8 6 9 9 9 9 9 9 18 27 27 26 23 21 23 44 42 41 38 36 36 42 47 49 52 57 55 55 52 54 49 44
Amortyzacja (mln) 13 12 13 16 14 14 15 15 14 15 15 15 15 15 15 16 18 18 20 22 27 28 26 27 26 40 41 42 40 40 41 40 40 39 39 39 39 39 38 39 -39 38
EBITDA (mln) 38 2 -10 -8 -17 24 38 42 80 11 35 -25 31 14 39 53 99 16 49 23 67 43 26 142 202 133 152 128 169 116 132 146 205 73 -583 98 -164 87 95 161 45 66
EBITDA(%) 15.4% 5.8% 14.3% 11.1% -9.12% 11.3% 16.5% 17.9% 29.6% 5.7% 16.1% 6.3% 14.2% 7.1% 13.6% 17.4% 21.6% 6.9% 13.4% 11.3% 15.7% 11.4% 7.6% 29.0% 34.4% 23.6% 26.5% 23.3% 25.7% 20.4% 22.6% 23.8% 29.6% 13.7% 19.1% 17.5% 18.4% 15.5% 16.6% 24.9% 6.2% 12.5%
NOPLAT (mln) 18 -8 -19 -29 -38 4 18 22 61 -7 14 -45 11 -11 12 27 46 -11 3 -26 13 -11 -24 86 152 23 14 75 75 36 56 62 122 -33 -674 -2 -258 5 3 68 133 -16
Podatek (mln) 2 -3 -7 -4 -17 -1 7 10 23 -5 6 -18 -1 -2 3 7 10 -4 3 -4 3 1 -7 22 37 20 13 17 22 14 14 16 37 -14 -4 1 -3 4 2 20 38 -13
Zysk Netto (mln) 16 -5 -31 -24 -22 5 11 13 38 -2 9 -27 7 -26 6 19 22 -7 -0 -22 11 -12 -22 59 245 6 6 59 53 22 42 46 86 -19 -670 -4 -256 2 1 48 95 -3
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -236.99% 195.8% 136.6% 151.2% 278.1% -139.67% -25.62% -313.10% -81.84% 1264.1% -33.06% 171.7% 215.7% -74.24% -106.40% -214.63% -51.18% 73.3% 5922.7% 366.9% 2180.0% 147.1% 125.6% 0.3% -78.42% 301.7% 639.5% -21.21% 62.0% -182.90% -1704.77% -107.90% -398.97% 108.8% 100.2% 1407.9% 137.3% -312.48%
Zysk netto (%) 6.4% -2.38% -15.85% -12.89% -10.51% 2.3% 5.0% 5.4% 14.1% -0.92% 3.7% -12.33% 2.7% -10.41% 2.0% 6.3% 6.0% -2.33% -0.11% -6.27% 2.4% -2.74% -6.14% 11.9% 41.4% 1.0% 1.0% 10.6% 8.5% 4.0% 7.0% 7.6% 12.6% -3.51% -114.93% -0.64% -41.54% 0.3% 0.2% 7.4% 13.1% -0.66%
EPS 0.27 -0.089 -0.37 -0.29 -0.26 0.06 0.14 0.15 0.46 -0.0236 0.1 -0.33 0.09 -0.33 0.06 0.23 0.27 -0.0845 -0.0045 -0.28 0.13 -0.15 -0.28 0.7 1.4 -0.07 -0.09 0.54 0.43 0.24 0.34 0.55 0.85 -0.22 -7.95 -0.0433 -3.02 -0.15 -0.15 0.37 1.28 -0.22
EPS (rozwodnione) 0.27 -0.089 -0.37 -0.29 -0.26 0.06 0.13 0.15 0.46 -0.0236 0.1 -0.33 0.0851 -0.32 0.06 0.23 0.27 -0.0845 -0.0045 -0.27 0.13 -0.15 -0.27 0.69 1.4 -0.07 -0.09 0.5 0.43 0.24 0.32 0.54 0.84 -0.22 -7.95 -0.0433 -3.02 -0.15 -0.15 0.37 1.28 -0.22
Ilośc akcji (mln) 57 57 84 84 84 84 84 83 82 82 82 81 82 79 82 81 81 81 81 80 81 80 80 82 82 81 81 82 83 92 83 83 83 84 84 84 85 85 86 86 87 87
Ważona ilośc akcji (mln) 57 57 84 84 84 84 84 84 83 82 82 82 82 82 82 82 81 81 81 81 81 81 81 82 82 82 82 90 91 92 88 85 85 84 84 84 85 85 86 86 87 87
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