Wall Street Experts
ver. ZuMIgo(08/25)
Wizz Air Holdings Plc
Rachunek Zysków i Strat
Przychody TTM (mln): 5 087
EBIT TTM (mln): -162
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
Rok finansowy |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
766 |
851 |
1,012 |
1,227 |
1,429 |
1,571 |
1,948 |
2,319 |
2,761 |
739 |
1,664 |
3,896 |
5,073 |
Przychód Δ r/r |
0.0% |
11.1% |
18.9% |
21.3% |
16.4% |
9.9% |
24.0% |
19.1% |
19.1% |
-73.2% |
125.1% |
134.2% |
30.2% |
Marża brutto |
10.9% |
9.9% |
15.3% |
17.6% |
21.0% |
20.8% |
20.0% |
15.9% |
16.4% |
-68.6% |
-22.2% |
-8.1% |
23.9% |
EBIT (mln) |
44 |
38 |
110 |
167 |
236 |
247 |
292 |
300 |
338 |
-528 |
-465 |
-467 |
438 |
EBIT Δ r/r |
0.0% |
-14.1% |
189.0% |
52.4% |
40.8% |
4.8% |
18.3% |
2.7% |
12.8% |
-256.1% |
-11.9% |
0.3% |
-193.8% |
EBIT (%) |
5.8% |
4.5% |
10.9% |
13.6% |
16.5% |
15.7% |
15.0% |
12.9% |
12.3% |
-71.5% |
-28.0% |
-12.0% |
8.6% |
Koszty finansowe (mln) |
7 |
7 |
8 |
6 |
3 |
4 |
5 |
4 |
92 |
78 |
90 |
135 |
197 |
EBITDA (mln) |
66 |
60 |
129 |
218 |
248 |
298 |
382 |
398 |
765 |
-146 |
-106 |
72 |
1,293 |
EBITDA(%) |
8.6% |
7.0% |
12.7% |
17.8% |
17.4% |
19.0% |
19.6% |
17.2% |
27.7% |
-19.7% |
-6.4% |
1.8% |
25.5% |
Podatek (mln) |
1 |
4 |
8 |
8 |
8 |
10 |
11 |
5 |
13 |
10 |
1 |
-30 |
-25 |
Zysk Netto (mln) |
41 |
29 |
88 |
183 |
193 |
246 |
275 |
292 |
281 |
-572 |
-632 |
-523 |
377 |
Zysk netto Δ r/r |
0.0% |
-28.6% |
199.8% |
108.9% |
5.3% |
27.5% |
11.8% |
6.0% |
-3.6% |
-303.5% |
10.4% |
-17.2% |
-172.0% |
Zysk netto (%) |
5.4% |
3.4% |
8.7% |
14.9% |
13.5% |
15.7% |
14.1% |
12.6% |
10.2% |
-77.4% |
-38.0% |
-13.4% |
7.4% |
EPS |
0.78 |
0.56 |
1.68 |
14.43 |
3.62 |
4.3 |
2.18 |
2.33 |
3.76 |
-6.69 |
-6.33 |
-5.07 |
2.96 |
EPS (rozwodnione) |
0.78 |
0.56 |
1.68 |
6.91 |
1.54 |
1.95 |
2.17 |
2.29 |
2.22 |
-6.69 |
-6.33 |
-5.07 |
2.95 |
Ilośc akcji (mln) |
52 |
52 |
52 |
13 |
53 |
57 |
126 |
125 |
126 |
86 |
100 |
103 |
127 |
Ważona ilośc akcji (mln) |
52 |
52 |
52 |
27 |
127 |
127 |
127 |
127 |
127 |
86 |
100 |
103 |
128 |
Waluta |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |