BlackRock TCP Capital Corp.
Rachunek Zysków i Strat
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) |
32 |
33 |
39 |
35 |
40 |
35 |
36 |
38 |
40 |
39 |
46 |
43 |
47 |
44 |
48 |
49 |
48 |
48 |
48 |
52 |
48 |
41 |
45 |
43 |
43 |
41 |
42 |
43 |
40 |
42 |
44 |
48 |
47 |
50 |
54 |
54 |
51 |
56 |
72 |
71 |
-33 |
39 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
23.3% |
5.4% |
-8.58% |
8.4% |
-0.22% |
13.7% |
29.9% |
12.5% |
19.2% |
12.4% |
4.7% |
14.3% |
2.7% |
7.5% |
-0.51% |
4.4% |
-1.18% |
-13.23% |
-6.35% |
-17.03% |
-10.29% |
-0.21% |
-7.69% |
-0.31% |
-7.72% |
2.4% |
5.5% |
12.9% |
18.0% |
19.4% |
22.8% |
12.5% |
8.9% |
10.8% |
32.6% |
30.8% |
-165.64% |
-29.84% |
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% |
100.0% |
100.0% |
100.0% |
100.0% |
98.2% |
100.0% |
60.8% |
Koszty i Wydatki (mln) |
5 |
6 |
7 |
7 |
7 |
6 |
7 |
7 |
8 |
7 |
7 |
8 |
8 |
13 |
14 |
15 |
14 |
14 |
13 |
14 |
13 |
8 |
13 |
13 |
13 |
13 |
13 |
14 |
12 |
13 |
13 |
14 |
13 |
13 |
14 |
14 |
14 |
14 |
16 |
37 |
5 |
18 |
EBIT (mln) |
27 |
27 |
32 |
29 |
33 |
28 |
29 |
32 |
32 |
33 |
39 |
36 |
39 |
31 |
34 |
35 |
34 |
34 |
35 |
38 |
35 |
33 |
32 |
30 |
30 |
29 |
28 |
29 |
27 |
29 |
31 |
35 |
33 |
37 |
40 |
40 |
37 |
41 |
56 |
34 |
-38 |
21 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
20.7% |
5.1% |
-8.29% |
10.4% |
-3.08% |
14.9% |
34.4% |
12.3% |
23.3% |
-4.38% |
-12.54% |
-3.35% |
-12.95% |
9.0% |
2.7% |
9.1% |
1.3% |
-2.94% |
-9.33% |
-20.89% |
-13.48% |
-13.52% |
-10.15% |
-2.15% |
-8.71% |
1.9% |
7.6% |
18.3% |
22.7% |
27.0% |
30.2% |
17.1% |
11.3% |
12.3% |
39.3% |
-16.28% |
-201.96% |
-49.64% |
EBIT (%) |
84.5% |
82.4% |
81.1% |
81.3% |
82.7% |
82.2% |
81.4% |
82.8% |
80.4% |
83.0% |
84.2% |
82.7% |
83.2% |
70.6% |
70.3% |
69.9% |
70.5% |
71.5% |
72.6% |
73.1% |
72.3% |
80.0% |
70.3% |
69.7% |
69.7% |
69.4% |
68.4% |
68.4% |
69.0% |
69.0% |
69.7% |
71.7% |
71.7% |
73.5% |
73.9% |
74.6% |
73.3% |
74.5% |
77.7% |
47.8% |
113.9% |
53.4% |
Przychody fiansowe (mln) |
31 |
32 |
37 |
34 |
39 |
33 |
35 |
38 |
39 |
39 |
46 |
42 |
46 |
44 |
45 |
46 |
43 |
45 |
48 |
50 |
34 |
38 |
40 |
40 |
30 |
36 |
39 |
39 |
36 |
39 |
39 |
44 |
42 |
47 |
49 |
50 |
48 |
52 |
69 |
65 |
68 |
53 |
Koszty finansowe (mln) |
3 |
3 |
4 |
4 |
5 |
6 |
6 |
6 |
4 |
8 |
8 |
8 |
4 |
10 |
10 |
10 |
6 |
10 |
11 |
12 |
11 |
11 |
11 |
10 |
9 |
9 |
11 |
11 |
8 |
9 |
9 |
10 |
10 |
11 |
12 |
12 |
12 |
12 |
20 |
21 |
16 |
15 |
Amortyzacja (mln) |
-27 |
-27 |
-32 |
-29 |
-33 |
-28 |
-29 |
-32 |
-32 |
-33 |
-39 |
-36 |
-39 |
-31 |
-34 |
-35 |
-34 |
-34 |
-35 |
-38 |
-35 |
-33 |
-32 |
-30 |
-30 |
-29 |
-28 |
-29 |
-27 |
-29 |
-31 |
-35 |
-33 |
-37 |
-40 |
-40 |
-37 |
-41 |
-56 |
9 |
0 |
0 |
EBITDA (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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
43 |
0 |
21 |
EBITDA(%) |
2575.0% |
103.6% |
100.0% |
103.8% |
120.5% |
121.9% |
113.9% |
115.9% |
90.3% |
122.8% |
119.8% |
128.7% |
88.1% |
126.6% |
224.9% |
142.8% |
75.4% |
123.1% |
0.7% |
149.7% |
414.9% |
-144.90% |
117.0% |
110.2% |
111.0% |
114.2% |
114.9% |
112.1% |
114.4% |
148.8% |
-1486.44% |
129.6% |
95.8% |
98.7% |
150.3% |
195.7% |
-2.93% |
32.9% |
-87.61% |
60.3% |
0.0% |
53.4% |
NOPLAT (mln) |
-2 |
23 |
25 |
22 |
8 |
16 |
26 |
26 |
28 |
24 |
26 |
20 |
20 |
27 |
4 |
15 |
-1 |
24 |
-11 |
18 |
-1 |
-69 |
46 |
47 |
48 |
35 |
55 |
11 |
33 |
12 |
-0 |
26 |
-48 |
23 |
16 |
13 |
-13 |
5 |
-51 |
22 |
-38 |
21 |
Podatek (mln) |
1 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
1 |
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 |
1 |
0 |
Zysk Netto (mln) |
-7 |
19 |
20 |
18 |
2 |
11 |
21 |
21 |
23 |
19 |
20 |
15 |
14 |
27 |
4 |
15 |
-1 |
24 |
-11 |
18 |
-1 |
-69 |
46 |
47 |
48 |
35 |
55 |
11 |
33 |
12 |
-0 |
26 |
-48 |
23 |
16 |
13 |
-13 |
5 |
-51 |
22 |
-39 |
21 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
128.3% |
-39.16% |
7.7% |
18.3% |
996.2% |
69.4% |
-4.51% |
-29.52% |
-40.45% |
39.9% |
-79.64% |
3.9% |
-107.49% |
-11.28% |
-362.87% |
21.4% |
13.0% |
-388.04% |
528.2% |
152.3% |
4254.1% |
151.1% |
18.3% |
-76.57% |
-32.10% |
-64.92% |
-100.23% |
140.8% |
-246.66% |
82.5% |
12788.4% |
-51.13% |
-72.14% |
-77.74% |
-415.53% |
68.7% |
189.6% |
313.2% |
Zysk netto (%) |
-11137.44% |
91.1% |
87.6% |
88.9% |
66.7% |
90.6% |
92.9% |
93.5% |
78.6% |
93.2% |
92.3% |
91.4% |
73.0% |
93.4% |
65.1% |
85.9% |
-16.14% |
88.1% |
-22.47% |
89.4% |
-49.63% |
-168.43% |
95.1% |
91.2% |
93.9% |
91.5% |
96.2% |
57.1% |
91.0% |
85.0% |
-6.19% |
136.2% |
-107.50% |
88.2% |
88.5% |
88.6% |
-26.44% |
9.1% |
-142.39% |
30.5% |
115.5% |
53.4% |
EPS |
-0.0635 |
0.38 |
0.43 |
0.36 |
0.15 |
0.24 |
0.43 |
0.39 |
0.52 |
0.37 |
0.35 |
0.25 |
0.33 |
0.46 |
0.07 |
0.26 |
-0.0174 |
0.41 |
-0.18 |
0.31 |
-0.0197 |
-1.18 |
0.8 |
0.81 |
0.83 |
0.61 |
0.95 |
0.19 |
0.56 |
0.22 |
-0.0022 |
0.45 |
-0.83 |
0.39 |
0.28 |
0.22 |
-0.23 |
0.0815 |
-0.6 |
0.25 |
-0.48 |
0.25 |
EPS (rozwodnione) |
-0.0635 |
0.38 |
0.43 |
0.36 |
0.15 |
0.24 |
0.43 |
0.39 |
0.52 |
0.37 |
0.35 |
0.25 |
0.33 |
0.46 |
0.07 |
0.26 |
-0.0174 |
0.41 |
-0.18 |
0.31 |
-0.0197 |
-1.18 |
0.8 |
0.81 |
0.83 |
0.61 |
0.95 |
0.19 |
0.56 |
0.22 |
-0.0022 |
0.45 |
-0.83 |
0.39 |
0.28 |
0.22 |
-0.23 |
0.0815 |
-0.6 |
0.25 |
-0.48 |
0.25 |
Ilośc akcji (mln) |
49 |
49 |
49 |
49 |
49 |
49 |
49 |
53 |
53 |
53 |
57 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
62 |
86 |
86 |
80 |
85 |
Ważona ilośc akcji (mln) |
49 |
49 |
49 |
49 |
49 |
49 |
49 |
53 |
53 |
53 |
57 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
62 |
86 |
86 |
80 |
85 |
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 |