Team, 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 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 2014-11-30 2015-02-28 2015-05-31 2015-08-31 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) 241 175 239 223 281 251 336 290 320 287 312 285 316 302 344 291 310 270 316 290 288 237 189 219 207 195 239 217 224 219 222 218 211 202 239 207 214 200 229 211 213 199
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 16.7% 43.7% 40.9% 30.0% 13.9% 14.2% -7.19% -1.56% -1.09% 5.5% 10.1% 2.0% -2.07% -10.84% -8.16% -0.27% -7.10% -12.15% -40.06% -24.47% -27.97% -17.83% 26.2% -0.77% 7.9% 12.3% -7.26% 0.4% -5.53% -7.46% 8.1% -5.32% 1.3% -1.32% -4.54% 2.0% -0.39% -0.47%
Marża brutto 32.8% 26.8% 31.9% 28.3% 30.0% 26.3% 29.3% 26.5% 27.3% 26.1% 27.1% 24.2% 25.8% 25.0% 28.3% 24.1% 27.6% 24.5% 30.0% 28.6% 29.2% 24.3% 30.3% 29.1% 29.0% 22.5% 26.3% 24.5% 24.4% 25.2% 23.5% 25.7% 24.8% 23.2% 25.4% 25.5% 20.8% 21.4% 27.8% 25.4% 26.9% 23.8%
Koszty i Wydatki (mln) 212 172 214 218 261 258 320 294 320 301 319 301 318 317 340 309 314 286 303 292 283 258 191 216 210 217 245 232 240 235 232 220 216 210 235 208 223 206 217 208 211 303
EBIT (mln) 29 3 25 4 19 -7 14 -4 -6 -12 -7 -94 -2 -14 2 -20 -7 -17 13 -2 3 -213 -4 2 -2 -24 -6 -71 -25 -16 -11 1 -5 -7 5 -1 -9 -6 11 3 2 -104
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -32.35% -352.22% -44.06% -190.87% -129.40% 63.8% -147.78% 2227.9% -61.20% 16.9% 126.9% -79.07% 213.6% 17.0% 622.8% -90.66% 146.4% 1188.3% -133.57% 224.8% -173.37% -88.59% 37.3% -3170.35% 965.7% -33.39% 80.1% 102.1% -80.63% -56.07% 142.6% -183.98% 82.0% -10.20% 142.8% 351.0% 124.9% 1530.5%
EBIT (%) 11.9% 1.7% 10.5% 2.0% 6.9% -2.94% 4.2% -1.40% -1.78% -4.22% -2.14% -33.02% -0.70% -4.67% 0.5% -6.77% -2.24% -6.13% 4.1% -0.63% 1.1% -89.91% -2.31% 1.0% -1.14% -12.49% -2.51% -32.44% -11.25% -7.41% -4.87% 0.7% -2.31% -3.52% 1.9% -0.61% -4.14% -3.20% 4.9% 1.5% 1.0% -52.41%
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 27 21 17 17 10 0 0 0 0 0 0
Koszty finansowe (mln) 1 1 1 2 2 3 3 3 3 3 4 6 8 8 8 8 8 7 8 8 7 7 7 8 8 9 10 10 17 19 18 27 21 17 17 10 12 12 12 12 12 -11
Amortyzacja (mln) 7 7 7 9 9 10 13 13 7 13 13 13 13 16 16 16 16 12 12 12 12 12 11 12 11 11 10 10 10 10 10 9 9 10 10 9 9 10 9 9 8 0
EBITDA (mln) 34 10 32 14 15 3 30 9 7 1 6 -77 6 7 -12 -4 10 -4 25 10 17 -202 7 9 5 -14 3 -62 -14 -3 8 10 -27 2 14 8 -1 5 21 10 14 -104
EBITDA(%) 14.9% 5.6% 13.5% 6.3% 10.0% 1.1% 8.6% -1.41% 2.0% -0.54% -2.06% -1.25% 3.9% 0.8% 5.7% -6.11% 4.1% -1.48% 4.0% 3.6% 5.7% -4.10% 5.2% 6.2% 3.7% -6.38% -2.83% -2.71% -6.60% -1.58% 0.9% 4.8% -3.02% 1.2% 5.9% 4.1% 0.2% 1.6% 9.0% 4.8% 6.8% -52.41%
NOPLAT (mln) 27 1 24 2 17 -10 11 -7 -9 -16 -11 -96 -15 -17 -35 -28 -14 -24 5 -10 -4 -220 -12 -6 -14 -35 -17 -82 -41 -32 -26 -25 -58 -24 -14 -11 -23 -17 -1 -11 -6 -29
Podatek (mln) 10 0 9 1 5 -4 4 -3 -0 -6 0 -12 -15 1 -3 -5 -22 0 -1 -3 3 -20 2 3 1 -0 1 9 2 0 2 1 -1 1 2 1 1 0 1 1 1 -0
Zysk Netto (mln) 17 0 15 1 11 -6 7 -4 -9 -10 -11 -84 -0 -18 -32 -23 10 -24 6 -7 -7 -200 -14 -9 -15 -34 -17 -91 -43 -32 -22 -27 -57 -25 -16 -12 -23 -17 -3 -11 -7 -30
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -33.82% -2216.45% -52.14% -396.21% -181.60% 47.8% -250.71% 1878.9% -99.58% 87.7% 192.9% -72.63% 25820.5% 35.8% 118.8% -69.13% -172.12% 724.4% -321.70% 28.6% 105.6% -82.83% 29.3% 905.0% 189.4% -5.33% 23.2% -70.81% 32.2% -23.88% -26.91% -54.42% -59.38% -30.42% -82.46% -8.31% -68.94% 72.8%
Zysk netto (%) 7.2% 0.2% 6.4% 0.6% 4.1% -2.56% 2.2% -1.46% -2.93% -3.32% -3.55% -29.30% -0.01% -5.90% -9.44% -7.86% 3.2% -8.99% 1.9% -2.43% -2.51% -84.33% -7.15% -4.14% -7.18% -17.62% -7.32% -41.94% -19.25% -14.85% -9.73% -12.19% -26.94% -12.22% -6.58% -5.87% -10.80% -8.61% -1.21% -5.28% -3.37% -14.96%
EPS 8.4 0.1 7.6 0.7 5.4 -2.68 2.5 -1.44 -3.2 -3.2 -3.72 -28.0 -0.013 -5.97 -10.82 -7.62 2.8 -8.02 2.0 -2.33 -2.4 -65.4 -4.42 -3.0 -4.84 -11.11 -5.65 -29.43 -13.84 -8.61 -4.99 -6.16 -13.15 -5.69 -3.61 -2.78 -5.25 -3.89 -0.63 -2.52 -1.61 -6.61
EPS (rozwodnione) 8.0 0.1 7.2 0.7 5.4 -2.68 2.5 -1.44 -3.17 -3.19 -3.72 -27.99 -0.013 -5.95 -10.82 -7.62 2.7 -8.02 2.0 -2.33 -2.38 -65.4 -4.42 -2.96 -4.84 -11.11 -5.65 -29.43 -13.84 -8.61 -4.99 -6.16 -13.15 -5.69 -3.61 -2.78 -5.25 -3.89 -0.63 -2.52 -1.61 -6.61
Ilośc akcji (mln) 2 2 2 2 2 2 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 4 4 4 4 4 4 4 4 4 4 4 4 4
Ważona ilośc akcji (mln) 2 2 2 2 2 2 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 4 4 4 4 4 4 4 4 4 4 4 4 4
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