Skyworks Solutions, Inc.

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 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 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 2015-01-02 2015-04-03 2015-07-03 2015-10-02 2016-01-01 2016-04-01 2016-07-01 2016-09-30 2016-12-30 2017-03-31 2017-06-30 2017-09-29 2017-12-29 2018-03-30 2018-06-29 2018-09-28 2018-12-28 2019-03-29 2019-06-28 2019-09-27 2019-12-27 2020-03-27 2020-06-26 2020-10-02 2021-01-01 2021-04-02 2021-07-02 2021-10-01 2021-12-31 2022-04-01 2022-07-01 2022-09-30 2022-12-30 2023-03-31 2023-06-30 2023-09-29 2023-12-29 2024-03-29 2024-06-28 2024-09-27 2024-12-27 2025-03-28
Przychód (mln) 806 762 810 881 927 775 752 835 914 852 901 985 1,052 913 894 1,008 972 810 767 827 896 766 737 957 1,510 1,172 1,116 1,311 1,510 1,336 1,233 1,407 1,329 1,153 1,071 1,219 1,202 1,046 906 1,025 1,068 953
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 15.1% 1.7% -7.20% -5.15% -1.35% 9.9% 19.8% 17.9% 15.0% 7.2% -0.72% 2.4% -7.60% -11.28% -14.23% -17.95% -7.81% -5.47% -3.94% 15.6% 68.5% 53.0% 51.5% 37.0% 0.0% 14.0% 10.4% 7.3% -11.99% -13.66% -13.09% -13.38% -9.61% -9.29% -15.47% -15.91% -11.07% -8.87%
Marża brutto 46.3% 46.2% 48.5% 49.5% 50.9% 50.4% 50.3% 50.8% 50.7% 49.9% 50.4% 50.7% 51.0% 50.2% 50.5% 49.9% 49.9% 49.4% 40.7% 49.1% 49.6% 49.0% 45.3% 48.0% 50.4% 49.4% 50.0% 46.8% 47.3% 47.7% 47.3% 47.5% 48.0% 45.7% 43.3% 39.2% 42.2% 40.2% 40.2% 41.9% 41.4% 41.1%
Koszty i Wydatki (mln) 557 541 551 583 596 517 508 544 592 570 596 639 668 623 588 668 651 571 607 588 618 565 578 689 939 797 776 975 1,062 964 905 998 962 857 836 964 927 857 774 965 887 856
EBIT (mln) 247 220 259 298 330 258 239 292 322 281 305 346 384 289 306 340 321 238 160 234 277 200 148 268 571 375 340 328 446 367 326 388 367 273 231 254 258 189 132 60 181 97
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 33.9% 17.2% -7.81% -1.92% -2.60% 9.1% 27.7% 18.5% 19.1% 2.9% 0.5% -1.68% -16.32% -17.90% -47.89% -31.23% -13.59% -16.04% -7.58% 14.4% 105.8% 87.8% 130.4% 22.4% -21.87% -1.97% -4.12% 18.5% -17.69% -25.59% -29.19% -34.54% -29.62% -30.88% -42.78% -76.57% -29.89% -48.49%
EBIT (%) 30.6% 28.9% 32.0% 33.8% 35.7% 33.2% 31.7% 34.9% 35.2% 33.0% 33.8% 35.1% 36.5% 31.7% 34.3% 33.7% 33.0% 29.3% 20.8% 28.3% 30.9% 26.0% 20.0% 28.0% 37.8% 32.0% 30.4% 25.0% 29.5% 27.5% 26.4% 27.6% 27.6% 23.7% 21.5% 20.8% 21.5% 18.1% 14.6% 5.8% 16.9% 10.2%
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 1 0 0 0 0 0 0 0 0 14 17 19 16 12 0 0 0 0 0 0
Koszty finansowe (mln) 2 2 0 2 0 3 12 1 2 0 0 0 0 0 0 0 0 0 0 11 0 0 27 2 0 0 3 11 11 11 11 14 17 19 16 12 10 7 7 7 7 7
Amortyzacja (mln) 8 8 8 8 8 9 10 61 64 63 63 65 69 72 75 84 93 92 94 93 91 92 91 91 86 89 91 170 182 164 163 181 171 150 149 143 113 111 112 115 -2 114
EBITDA (mln) 292 268 310 352 390 320 308 353 386 344 368 413 384 364 381 427 414 331 253 327 369 292 235 358 657 465 430 497 629 530 488 568 539 429 387 402 374 311 252 181 181 223
EBITDA(%) 32.0% 30.2% 33.1% 34.8% 27.0% 34.4% 34.4% 42.2% 42.3% 40.4% 40.8% 41.7% 43.0% 39.7% 42.6% 42.0% 42.5% 41.0% 33.0% 40.8% 41.3% 38.3% 35.5% 37.5% 43.5% 39.6% 38.5% 38.5% 41.8% 40.0% 39.8% 41.9% 40.6% 39.2% 36.5% 33.0% 32.5% 28.7% 27.9% 17.6% 16.9% 23.4%
NOPLAT (mln) 248 220 259 296 418 255 236 291 321 281 307 348 386 292 311 343 324 241 162 234 279 203 144 266 571 376 336 316 436 354 314 372 351 260 222 246 252 193 133 58 190 102
Podatek (mln) 52 54 52 67 63 47 51 44 63 56 61 66 315 16 24 58 39 27 18 23 22 22 14 19 62 50 -2 -10 36 48 47 70 41 27 26 1 20 10 12 -2 28 34
Zysk Netto (mln) 195 166 207 229 355 208 185 247 258 225 246 281 70 276 286 286 285 214 144 211 257 181 130 247 509 325 338 326 400 306 267 302 309 233 196 245 231 183 121 60 162 69
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 82.0% 25.0% -10.80% 7.7% -27.44% 8.1% 33.1% 14.0% -72.69% 22.7% 16.4% 1.5% 304.7% -22.46% -49.70% -26.23% -9.76% -15.37% -9.99% 17.2% 98.1% 79.5% 160.4% 32.2% -21.48% -5.91% -20.87% -7.39% -22.63% -23.87% -26.75% -18.99% -25.24% -21.26% -38.25% -75.29% -29.96% -62.52%
Zysk netto (%) 24.2% 21.8% 25.6% 26.0% 38.3% 26.8% 24.6% 29.5% 28.2% 26.4% 27.3% 28.6% 6.7% 30.2% 32.0% 28.3% 29.3% 26.4% 18.8% 25.5% 28.7% 23.6% 17.6% 25.8% 33.7% 27.7% 30.3% 24.9% 26.5% 22.9% 21.7% 21.5% 23.3% 20.2% 18.3% 20.1% 19.3% 17.5% 13.4% 5.9% 15.2% 7.2%
EPS 1.03 0.88 1.09 1.21 1.87 1.09 0.98 1.33 1.39 1.22 1.34 1.53 0.38 1.51 1.58 1.6 1.61 1.23 0.83 1.23 1.51 1.07 0.78 1.48 3.08 1.97 2.05 1.97 2.42 1.87 1.66 1.88 1.94 1.46 1.23 1.54 1.45 1.14 0.75 0.38 1.01 0.43
EPS (rozwodnione) 1.01 0.85 1.06 1.18 1.82 1.08 0.97 1.31 1.38 1.2 1.32 1.51 0.38 1.5 1.57 1.58 1.6 1.23 0.83 1.22 1.5 1.06 0.77 1.46 3.05 1.95 2.02 1.95 2.4 1.86 1.66 1.88 1.93 1.46 1.22 1.53 1.44 1.14 0.75 0.37 1.0 0.43
Ilośc akcji (mln) 189 190 190 190 190 190 189 186 185 185 184 183 183 182 181 179 177 174 173 171 170 170 167 167 165 165 165 165 165 164 161 160 160 159 159 159 160 160 160 160 160 158
Ważona ilośc akcji (mln) 194 195 195 195 195 193 192 189 187 187 187 186 186 184 183 180 178 175 173 172 172 171 168 169 167 167 167 167 166 164 162 161 160 160 160 160 161 161 161 161 161 159
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