Vital Energy, 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
Rok finansowy 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 75 97 242 510 588 665 794 607 597 822 1,106 837 677 1,394 1,921 1,548 1,952
Przychód Δ r/r 0.0% 29.6% 149.8% 110.9% 15.2% 13.1% 19.3% -23.6% -1.5% 37.6% 34.5% -24.3% -19.1% 105.9% 37.8% -19.4% 26.2%
Marża brutto 46.6% 76.5% 83.4% 84.3% 40.0% 45.9% 42.6% 0.4% 28.3% 42.7% 41.7% 37.4% 21.6% 54.0% 62.6% 73.3% 93.3%
EBIT (mln) 6 -7 73 202 172 214 226 -85 82 664 348 232 41 720 1,060 560 -23
EBIT Δ r/r 0.0% -208.4% -1199.6% 176.6% -14.9% 24.8% 5.6% -137.8% -195.9% 709.1% -47.5% -33.4% -82.3% 1655.8% 47.2% -47.2% -104.0%
EBIT (%) 8.2% -6.8% 30.2% 39.6% 29.2% 32.2% 28.5% -14.1% 13.7% 80.7% 31.5% 27.7% 6.1% 51.7% 55.2% 36.2% -1.2%
Koszty finansowe (mln) 4 7 18 51 81 100 121 103 93 89 58 62 105 113 125 150 170
EBITDA (mln) -208 51 171 379 411 449 473 192 -16 802 604 2 -539 402 1,100 1,129 690
EBITDA(%) -278.4% 53.0% 70.5% 74.2% 69.8% 67.5% 59.6% 31.7% 38.6% 100.0% 50.3% 59.5% 38.1% 61.4% 73.3% 72.9% 35.4%
Podatek (mln) -54 -74 -26 59 33 75 164 -177 249 2 4 -3 -4 4 6 -183 -48
Zysk Netto (mln) -192 -184 86 106 62 118 266 -2,210 -510 549 325 -342 -874 145 632 695 -174
Zysk netto Δ r/r 0.0% -3.9% -146.7% 22.4% -41.6% 91.4% 125.1% -932.1% -76.9% -207.6% -40.9% -205.5% 155.3% -116.6% 335.5% 10.1% -125.0%
Zysk netto (%) -257.0% -190.4% 35.6% 20.7% 10.5% 17.7% 33.5% -364.3% -85.4% 66.8% 29.4% -40.9% -129.1% 10.4% 32.9% 44.9% -8.9%
EPS -30.73 -29.52 13.8 19.6 9.8 17.8 37.6 -221.93 -45.4 46.0 27.94 -29.61 -74.92 10.18 37.88 34.3 -4.72
EPS (rozwodnione) -30.73 -29.52 13.8 19.6 9.6 17.6 37.0 -221.93 -45.25 45.8 27.84 -29.61 -74.92 10.03 37.44 33.42 -4.72
Ilośc akcji (mln) 6 6 6 5 6 7 7 10 11 12 12 12 12 14 17 20 37
Ważona ilośc akcji (mln) 6 6 6 5 6 7 7 10 11 12 12 12 12 14 17 21 37
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD