Отчётность CompX
CI
CompX Финансовые результаты
млрд
млн
USD (кроме Прибыли на акцию)
Показатель
Выручка
Себестоимость
Валовая прибыль
Исследования и разработка
Коммерческие и администр. расходы
Операционные расходы итого
Операционная прибыль
Проценты уплаченные
Прочие доходы
Прибыль до налогообложения
Расходы по налогу на прибыль
Прибыль за период
Разводненная прибыль на акцию
Акций в обращении после разводнения
35.887
100
24.722
68.9
11.165
31.1
—
0
6.084
17
6.084
17
5.081
14.2
1.295
3.6
—
0
6.376
17.8
1.532
4.3
4.844
13.5
0.393
12.316
37.971
100
28.304
74.5
9.667
25.5
—
0
5.952
15.7
5.952
15.7
3.715
9.8
1.224
3.2
—
0
4.939
13
1.185
3.1
3.754
9.9
0.305
12.314
43.165
100
29.542
68.4
13.623
31.6
—
0
6.14
14.2
6.14
14.2
7.483
17.3
1.165
2.7
—
0
8.648
20
1.952
4.5
6.696
15.5
0.544
12.314
40.355
100
27.736
68.7
12.619
31.3
—
0
6.074
15.1
6.074
15.1
6.545
16.2
1.064
2.6
—
0
7.609
18.9
1.852
4.6
5.757
14.3
0.468
12.314
36.616
100
26.343
71.9
10.273
28.1
—
0
5.906
16.1
5.906
16.1
4.367
11.9
0.992
2.7
—
0
5.359
14.6
1.287
3.5
4.072
11.1
0.331
12.31
41.151
100
28.447
69.1
12.704
30.9
—
0
5.664
13.8
5.664
13.8
7.04
17.1
0.947
2.3
—
0
7.987
19.4
1.919
4.7
6.068
14.7
0.493
12.307
39.973
100
28.819
72.1
11.154
27.9
—
0
5.689
14.2
5.689
14.2
5.465
13.7
0.768
1.9
—
0
6.233
15.6
1.372
3.4
4.761
11.9
0.395
12.304
42.864
100
30.928
72.2
11.936
27.8
—
0
6.016
14
6.016
14
5.92
13.8
0.558
1.3
—
0
6.478
15.1
1.528
3.6
4.95
11.5
0.402
12.307
41.675
100
28.046
67.3
13.629
32.7
—
0
5.884
14.1
5.884
14.1
7.745
18.6
0.337
0.8
—
0
8.082
19.4
1.906
4.6
6.176
14.8
0.499
12.367
42.05
100
29.97
71.3
12.08
28.7
—
0
5.774
13.7
5.774
13.7
6.306
15
0.214
0.5
—
0
6.52
15.5
1.536
3.7
4.984
11.9
0.403
12.381
34.082
100
24.596
72.2
9.486
27.8
—
0
5.666
16.6
5.666
16.6
3.82
11.2
0.252
0.7
—
0
4.072
11.9
0.841
2.5
3.131
9.2
0.261
12.393
34.556
100
23.634
68.4
10.922
31.6
—
0
5.791
16.8
5.791
16.8
5.131
14.8
0.289
0.8
—
0
5.42
15.7
1.288
3.7
4.132
12
0.333
12.406
36.253
100
24.947
68.8
11.306
31.2
—
0
5.548
15.3
5.548
15.3
5.758
15.9
0.318
0.9
—
0
6.076
16.8
1.456
4
4.62
12.7
0.372
12.403
35.924
100
24.889
69.3
11.035
30.7
—
0
5.218
14.5
5.218
14.5
5.817
16.2
0.338
0.9
—
0
6.155
17.1
1.47
4.1
4.685
13
0.377
12.443
30
100
22.277
74.3
7.723
25.7
—
0
5.377
17.9
5.377
17.9
2.346
7.8
0.343
1.1
—
0
2.689
9
0.434
1.4
2.155
7.2
0.181
12.451
28.426
100
21.098
74.2
7.328
25.8
—
0
5.246
18.5
5.246
18.5
2.082
7.3
0.36
1.3
—
0
2.442
8.6
0.61
2.1
1.832
6.4
0.147
12.451
23.8
100
16.434
69.1
7.366
30.9
—
0
4.997
21
4.997
21
2.369
10
0.37
1.6
—
0
2.739
11.5
0.674
2.8
2.065
8.7
0.166
12.446
32.311
100
21.88
67.7
10.431
32.3
—
0
5.411
16.7
5.411
16.7
5.02
15.5
0.607
1.9
—
0
5.627
17.4
1.356
4.2
4.271
13.2
0.343
12.443
29.633
100
20.709
69.9
8.924
30.1
—
0
5.437
18.3
5.437
18.3
3.487
11.8
0.758
2.6
—
0
4.245
14.3
1.015
3.4
3.23
10.9
0.26
12.443
29.703
100
20.227
68.1
9.476
31.9
—
0
5.21
17.5
5.21
17.5
4.266
14.4
0.848
2.9
—
0
5.114
17.2
1.227
4.1
3.887
13.1
0.312
12.443
33.73
100
22.791
67.6
10.939
32.4
—
0
5.317
15.8
5.317
15.8
5.622
16.7
0.828
2.5
—
0
6.45
19.1
1.555
4.6
4.895
14.5
0.394
12.439
31.176
100
21.552
69.1
9.624
30.9
—
0
5.334
17.1
5.334
17.1
4.29
13.8
0.837
2.7
—
0
5.127
16.4
1.141
3.7
3.986
12.8
0.321
12.436
27.39
100
19.452
71
7.938
29
—
0
5.006
18.3
5.006
18.3
2.932
10.7
0.756
2.8
—
0
3.688
13.5
1.018
3.7
2.67
9.7
0.21
12.714
30.029
100
20.435
68.1
9.594
31.9
—
0
5.074
16.9
5.074
16.9
4.52
15.1
0.697
2.3
—
0
5.217
17.4
1.286
4.3
3.931
13.1
0.316
12.436
32.39
100
21.15
65.3
11.24
34.7
—
0
5.25
16.2
5.25
16.2
5.98
18.5
0.64
2
—
0
6.62
20.4
1.63
5
5
15.4
0.4
12.43
28.41
100
18.91
66.6
9.5
33.4
—
0
5.13
18.1
5.13
18.1
4.37
15.4
0.57
2
—
0
4.95
17.4
1.22
4.3
3.73
13.1
0.3
12.43
25.09
17.66
7.43
—
4.69
4.69
2.74
0.57
—
3.31
0.92
4.25
0.34
12.43
26.99
18.79
8.2
—
4.83
4.83
3.37
0.55
—
3.91
1.42
2.5
0.2
12.43
30
20.49
9.51
—
4.91
4.91
4.6
0.48
—
5.08
1.78
3.3
0.27
12.42
29.95
20.26
9.69
—
5.16
5.16
4.52
0.34
—
4.86
1.71
3.15
0.25
12.42
26.33
17.26
9.08
—
5.05
5.04
4.03
0.23
—
4.26
1.41
2.85
0.23
12.42
28.4
19.01
9.4
—
4.93
4.92
4.47
0.09
—
4.56
1.59
2.97
0.24
12.42
27.11
18.62
8.49
—
4.77
4.77
3.72
0.04
—
3.76
1.32
2.44
0.2
12.42
27.08
18.87
8.21
—
4.85
4.85
3.35
0.03
—
3.39
1.19
2.2
0.18
12.41
25.68
18.12
7.56
—
5.03
5.03
2.53
—
0.02
2.55
0.9
1.65
0.13
12.41
26.51
18.39
8.12
—
4.68
4.68
3.43
0.02
—
3.45
1.21
2.24
0.18
12.41
28.92
19.76
9.16
—
4.85
4.85
4.31
0.01
—
4.31
1.5
2.81
0.23
12.41
27.89
19.33
8.57
—
4.87
4.86
3.7
0.01
—
3.71
1.3
2.41
0.19
12.4
24.74
17
7.74
—
4.77
4.77
2.98
0.05
—
3.02
1.29
1.74
0.14
12.4
26.47
18.33
8.14
—
4.71
4.71
3.43
0.01
—
3.44
1.21
2.23
0.18
12.4
26.85
18.24
8.61
—
4.7
4.7
3.91
0.01
—
3.92
1.36
2.56
0.21
12.4
25.78
18.03
7.75
—
4.46
4.46
3.29
0.01
—
3.29
1.15
2.14
0.17
12.4
22.34
15.91
6.43
—
4.46
4.46
1.97
0.01
—
1.98
0.63
1.35
0.11
12.4
24.21
16.7
7.51
—
4.54
4.53
2.98
-0.01
0.01
2.97
1.02
1.96
0.16
12.4
24.04
16.43
7.61
—
4.67
4.67
2.94
-0.05
—
2.9
1.08
1.81
0.15
12.39
21.45
15.43
6.02
—
4.59
4.59
1.43
-0.06
0.02
1.39
0.5
0.9
0.07
12.39
19.34
13.84
5.5
—
4.7
3.92
1.58
-0.13
—
-0.09
-0.66
28.74
2.294
12.53