InfuSystem Holdings, Inc.
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) |
16 |
17 |
17 |
19 |
20 |
19 |
19 |
17 |
17 |
18 |
17 |
18 |
19 |
16 |
16 |
17 |
18 |
18 |
20 |
21 |
22 |
22 |
26 |
25 |
25 |
24 |
25 |
27 |
27 |
27 |
27 |
27 |
29 |
30 |
32 |
32 |
32 |
32 |
34 |
35 |
34 |
35 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
20.2% |
13.9% |
11.0% |
-7.84% |
-13.74% |
-7.30% |
-11.14% |
2.1% |
12.1% |
-6.63% |
-3.11% |
-5.18% |
-7.04% |
10.4% |
20.2% |
28.9% |
23.6% |
18.5% |
31.8% |
16.9% |
13.8% |
13.5% |
-4.48% |
5.7% |
7.3% |
9.4% |
8.9% |
2.7% |
8.7% |
13.5% |
17.4% |
17.0% |
10.2% |
5.4% |
6.2% |
10.7% |
6.5% |
8.5% |
Marża brutto |
71.5% |
72.3% |
69.0% |
70.9% |
71.6% |
69.9% |
63.4% |
60.3% |
63.2% |
60.3% |
61.0% |
62.8% |
60.0% |
61.1% |
58.2% |
57.3% |
56.0% |
56.8% |
57.6% |
57.0% |
59.6% |
58.8% |
61.5% |
60.2% |
60.7% |
59.6% |
60.6% |
57.4% |
57.7% |
57.4% |
55.1% |
59.5% |
55.8% |
51.2% |
51.8% |
50.9% |
49.3% |
49.8% |
47.8% |
53.9% |
53.8% |
55.2% |
Koszty i Wydatki (mln) |
13 |
15 |
16 |
16 |
16 |
18 |
18 |
17 |
17 |
20 |
18 |
17 |
19 |
16 |
17 |
17 |
17 |
19 |
19 |
20 |
20 |
22 |
21 |
22 |
24 |
24 |
24 |
27 |
25 |
27 |
27 |
26 |
28 |
30 |
30 |
30 |
31 |
33 |
32 |
32 |
31 |
34 |
EBIT (mln) |
3 |
2 |
1 |
3 |
3 |
1 |
1 |
1 |
-0 |
-2 |
-1 |
1 |
-1 |
1 |
-0 |
-0 |
0 |
-0 |
1 |
2 |
1 |
0 |
5 |
3 |
1 |
1 |
1 |
-0 |
2 |
-1 |
0 |
1 |
1 |
-0 |
1 |
2 |
1 |
-1 |
2 |
3 |
3 |
1 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
18.4% |
-25.00% |
4.9% |
-78.75% |
-113.82% |
-269.16% |
-179.07% |
-2.78% |
188.8% |
129.9% |
-81.32% |
-116.96% |
109.6% |
-171.43% |
576.0% |
1850.5% |
940.5% |
107.9% |
364.1% |
95.6% |
-21.05% |
2545.5% |
-84.55% |
-110.79% |
54.8% |
-163.34% |
-70.26% |
368.7% |
-35.77% |
-74.32% |
502.9% |
80.0% |
21.5% |
495.1% |
48.6% |
92.4% |
109.3% |
173.1% |
EBIT (%) |
17.1% |
9.3% |
7.7% |
14.5% |
16.8% |
6.1% |
7.2% |
3.3% |
-2.69% |
-11.15% |
-6.45% |
3.2% |
-6.94% |
3.6% |
-1.24% |
-0.57% |
0.7% |
-2.31% |
4.9% |
7.7% |
6.0% |
0.2% |
17.3% |
12.9% |
4.2% |
3.6% |
2.8% |
-1.32% |
6.0% |
-2.07% |
0.8% |
3.5% |
3.6% |
-0.47% |
3.9% |
5.3% |
3.9% |
-2.64% |
5.5% |
9.2% |
7.7% |
1.8% |
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 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
Koszty finansowe (mln) |
1 |
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 |
0 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
-0 |
Amortyzacja (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
4 |
4 |
4 |
4 |
4 |
4 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
-0 |
0 |
EBITDA (mln) |
3 |
2 |
3 |
3 |
4 |
2 |
2 |
3 |
1 |
-1 |
0 |
4 |
1 |
3 |
1 |
1 |
3 |
1 |
4 |
5 |
4 |
3 |
8 |
7 |
5 |
4 |
4 |
3 |
5 |
3 |
4 |
4 |
4 |
3 |
4 |
5 |
4 |
2 |
5 |
6 |
6 |
1 |
EBITDA(%) |
20.9% |
13.2% |
11.8% |
18.3% |
21.0% |
11.0% |
12.1% |
8.9% |
3.5% |
-3.37% |
1.4% |
11.0% |
5.6% |
10.7% |
5.9% |
6.3% |
7.1% |
3.8% |
10.4% |
12.7% |
10.9% |
5.1% |
21.4% |
27.1% |
18.4% |
17.9% |
17.4% |
12.6% |
9.7% |
10.7% |
13.2% |
16.0% |
4.7% |
10.1% |
13.7% |
14.9% |
13.8% |
6.4% |
14.5% |
18.1% |
17.9% |
1.8% |
NOPLAT (mln) |
2 |
-1 |
1 |
2 |
3 |
1 |
1 |
0 |
-1 |
-2 |
-1 |
0 |
-2 |
0 |
-0 |
-0 |
-0 |
-1 |
0 |
1 |
1 |
-0 |
4 |
3 |
1 |
0 |
0 |
-1 |
1 |
-1 |
-0 |
1 |
1 |
-1 |
1 |
1 |
1 |
-1 |
1 |
3 |
2 |
0 |
Podatek (mln) |
1 |
-0 |
0 |
1 |
1 |
0 |
0 |
0 |
-0 |
-1 |
-0 |
0 |
16 |
0 |
0 |
0 |
-0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-10 |
-0 |
-0 |
-0 |
1 |
-0 |
0 |
0 |
0 |
-0 |
0 |
0 |
1 |
-0 |
1 |
-2 |
1 |
-1 |
Zysk Netto (mln) |
1 |
-0 |
1 |
1 |
2 |
0 |
1 |
0 |
-0 |
-1 |
-1 |
-0 |
-18 |
0 |
-1 |
-1 |
-0 |
-1 |
0 |
1 |
1 |
-0 |
4 |
3 |
11 |
1 |
1 |
-0 |
0 |
-0 |
-0 |
0 |
0 |
-0 |
0 |
1 |
0 |
-1 |
1 |
2 |
1 |
1 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
93.6% |
219.3% |
-7.54% |
-95.91% |
-123.58% |
-398.59% |
-252.76% |
-330.36% |
3704.2% |
113.8% |
-54.34% |
302.3% |
-98.47% |
-570.59% |
175.4% |
318.7% |
392.7% |
-56.46% |
986.6% |
159.0% |
1225.5% |
258.1% |
-80.19% |
-115.24% |
-96.37% |
-155.67% |
-120.00% |
198.9% |
-72.35% |
-11.96% |
365.2% |
55.5% |
-32.71% |
243.2% |
64.8% |
162.3% |
1195.8% |
169.5% |
Zysk netto (%) |
6.4% |
-2.48% |
4.6% |
7.3% |
10.3% |
2.6% |
3.8% |
0.3% |
-2.81% |
-8.37% |
-6.53% |
-0.73% |
-95.24% |
1.2% |
-3.08% |
-3.11% |
-1.57% |
-5.28% |
1.9% |
5.3% |
3.7% |
-1.94% |
15.9% |
11.7% |
43.2% |
2.7% |
3.3% |
-1.69% |
1.5% |
-1.38% |
-0.61% |
1.6% |
0.4% |
-1.07% |
1.4% |
2.2% |
0.2% |
-3.48% |
2.1% |
5.1% |
2.8% |
2.2% |
EPS |
0.05 |
-0.0186 |
0.03 |
0.05 |
0.09 |
0.0018 |
0.01 |
0.0025 |
-0.0209 |
-0.0652 |
-0.05 |
-0.0057 |
-0.79 |
0.01 |
-0.0222 |
-0.0251 |
-0.0141 |
-0.05 |
0.02 |
0.06 |
0.04 |
-0.021 |
0.21 |
0.15 |
0.53 |
0.03 |
0.04 |
-0.0218 |
0.02 |
-0.0179 |
-0.008 |
0.0214 |
0.0052 |
-0.0155 |
0.0208 |
0.0327 |
0.0034 |
-0.0524 |
0.0337 |
0.0849 |
0.0439 |
-0.01 |
EPS (rozwodnione) |
0.05 |
-0.0186 |
0.03 |
0.05 |
0.09 |
0.0018 |
0.01 |
0.0024 |
-0.0209 |
-0.0652 |
-0.0486 |
-0.0057 |
-0.79 |
0.01 |
-0.0222 |
-0.0251 |
-0.0141 |
-0.049 |
0.02 |
0.05 |
0.04 |
-0.021 |
0.19 |
0.14 |
0.49 |
0.03 |
0.04 |
-0.0218 |
0.02 |
-0.0179 |
-0.008 |
0.0207 |
0.005 |
-0.0155 |
0.0201 |
0.0317 |
0.0033 |
-0.0524 |
0.033 |
0.0832 |
0.0429 |
-0.01 |
Ilośc akcji (mln) |
22 |
22 |
22 |
22 |
23 |
23 |
23 |
23 |
23 |
23 |
22 |
23 |
23 |
23 |
23 |
21 |
20 |
19 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
21 |
21 |
21 |
21 |
21 |
21 |
21 |
21 |
21 |
21 |
21 |
21 |
21 |
21 |
21 |
Ważona ilośc akcji (mln) |
23 |
22 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
21 |
20 |
20 |
21 |
21 |
21 |
20 |
22 |
22 |
22 |
22 |
22 |
21 |
22 |
21 |
21 |
21 |
21 |
21 |
22 |
22 |
22 |
21 |
22 |
22 |
22 |
21 |
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 |