Отчётность VAALCO
EG
VAALCO 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
116.78
100
52.446
44.9
64.332
55.1
—
0
10.932
9.4
43.932
37.6
20.4
17.5
-0.86
-0.7
-1.984
-1.7
37.454
32.1
9.303
8
27.844
23.8
0.269
103.68
100.16
100
32.089
32
68.066
68
0.048
0.05
8.522
8.5
34.56
34.5
33.506
33.5
-1.782
-1.8
-1.8
-0.5
29.924
29.9
22.238
22.2
7.625
7.7
0.074
103.68
149.15
100
46.397
31.1
102.76
68.9
0.706
0.5
-0.338
-0.2
19.981
13.4
82.776
55.5
1.423
1
-0.797
-0.5
81.565
54.7
37.574
25.2
43.481
29.2
0.415
105
116.27
100
39.956
34.4
76.313
65.6
1.194
1
7.038
6.1
40.765
35.1
35.548
30.6
-3.746
-3.2
0.183
0.2
31.985
27.5
25.844
22.2
6.075
5.2
0.057
106.43
109.24
100
37.396
34.2
71.844
65.8
0.057
0.05
7.283
6.7
45.646
41.8
26.198
24
-1.672
-1.5
-0.537
-0.5
18.342
16.8
11.588
10.6
6.725
6.2
0.063
107.61
80.403
100
26.914
33.5
53.489
66.5
0.008
0.01
7.445
9.3
31.87
39.6
21.619
26.9
-2.225
-2.8
-1.14
-1.4
18.254
22.7
14.771
18.4
3.47
4.3
0.032
108.75
96.588
100
44.899
46.5
51.689
53.5
0.008
0.008
1.184
1.2
27.465
28.4
24.224
25.1
-1.969
-2.04
2.466
2.6
24.721
25.6
6.953
7.2
17.754
18.4
0.174
101.92
78.097
100
19.263
24.7
58.834
75.3
0.056
0.07
7.048
9
16.067
20.6
42.767
54.8
3.544
4.5
-7.707
-9.9
29.737
38.1
22.843
29.2
6.868
8.8
0.116
59.45
110.98
100
21.755
19.6
89.23
80.4
0.067
0.06
7.825
7.1
16.083
14.5
73.147
65.9
-9.66
-8.7
-2.111
-1.9
61.376
55.3
46.252
41.7
15.104
13.6
0.255
59.361
68.656
100
14.522
21.2
54.134
78.8
0.127
0.2
9.324
13.6
14.129
20.6
40.005
58.3
-31.761
-46.3
-0.696
-1.01
7.548
11
-4.628
-6.7
12.164
17.7
0.206
59.179
56.379
100
20.366
36.1
36.013
63.9
0.293
0.5
5.735
10.2
10.16
18
25.853
45.9
-1.754
-3.1
-0.595
-1.05
23.504
41.7
-10.884
-19.3
34.362
60.9
0.582
59.058
55.899
100
21.381
38.2
34.518
61.8
0.479
0.9
7.085
12.7
14.488
25.9
20.03
35.8
-5.144
-9.2
-0.328
-0.6
14.558
26
-17.183
-30.7
31.721
56.7
0.539
58.916
47.023
100
12.567
26.7
34.456
73.3
0.665
1.4
8.981
19.1
15.582
33.1
18.874
40.1
-9.968
-21.2
-0.164
-0.3
8.742
18.6
2.825
6
5.884
12.5
0.101
58.574
39.77
100
13.48
33.9
26.29
66.1
0.14
0.4
7.3
18.4
11.95
30
14.34
36.1
-5.95
-15
4.58
11.5
12.97
32.6
3.09
7.8
9.87
24.8
0.17
58.46
12.56
100
4.63
36.9
7.92
63.1
3.57
28.4
6.59
52.5
12.22
97.3
-4.29
-34.2
-0.21
-1.7
0.17
1.4
-4.33
-34.5
-0.79
-6.3
-3.6
-28.7
-0.06
57.49
18.26
100
6.92
37.9
11.34
62.1
0.02
0.1
4.39
24
6.66
36.5
4.68
25.6
0.02
0.1
0.15
0.8
4.85
26.6
-2.76
-15.1
7.62
41.7
0.13
57.74
17.97
100
10.31
57.4
7.66
42.6
—
0
5.01
27.9
8.63
48
-0.97
-5.4
-0.75
-4.2
0.05
0.3
-1.66
-9.2
-2.25
-12.5
0.6
3.3
0.01
57.59
18.39
100
7.54
41
10.85
59
—
0
3.77
20.5
6.9
37.5
3.95
21.5
7.46
40.6
-0.03
-0.2
-19.26
-104.7
33.48
182.1
-52.8
-287.1
-0.91
57.98
21.92
100
7.16
32.7
14.77
67.4
—
0
5.24
23.9
6.99
31.9
7.78
35.5
-2.91
-13.3
0.43
2
5.3
24.2
4.25
19.4
1.01
4.6
0.02
58.2
17.6
100
7.86
44.7
9.75
55.4
—
0
6.77
38.5
8.24
46.8
1.5
8.5
2.36
13.4
-0.04
-0.2
3.82
21.7
7.68
43.6
-3.92
-22.3
-0.07
58.95
25.23
100
8.19
32.5
17.04
67.5
—
0
4.36
17.3
10.67
42.3
6.37
25.2
2.11
8.4
-0.15
-0.6
8.34
33.1
9.21
36.5
-1
-4
-0.01
59.3
19.77
100
6.62
33.5
13.14
66.5
—
0
6.01
30.4
7.6
38.4
5.55
28.1
-1.93
-9.8
-0.04
-0.2
3.58
18.1
2.75
13.9
6.46
32.7
0.1
59.76
27.61
100
9.16
33.2
18.45
66.8
—
0
0.97
3.5
3.24
11.7
15.21
55.1
4.79
17.3
1.85
6.7
21.85
79.1
11.35
41.1
10.02
36.3
0.17
60.45
25.27
100
7.48
29.6
17.79
70.4
—
0
2.65
10.5
0.47
1.9
17.32
68.5
-0.09
-0.4
-0.83
-3.3
16.4
64.9
-62.22
-246.2
77.84
308
1.28
60.82
24.43
100
12.82
52.5
11.61
47.5
—
0
5.15
21.1
5.88
24.1
5.72
23.4
-0.38
-1.6
-0.87
-3.6
4.47
18.3
3.58
14.7
0.49
2
0.01
62.46
27.65
100
10.96
39.6
16.69
60.4
—
0
2.55
9.2
3.65
13.2
13.04
47.2
-0.33
-1.2
0.05
0.2
12.75
46.1
4.04
14.6
8.66
31.3
0.15
58.86
17.16
100
11.55
67.3
5.61
32.7
—
0
1.94
11.3
3.11
18.1
2.5
14.6
-0.28
-1.6
2.66
15.5
4.87
28.4
-51.11
-297.8
3.43
20
0.05
58.82
18.18
100
10.34
56.9
7.84
43.1
—
0
2.41
13.3
4.12
22.7
3.72
20.5
-0.31
-1.7
-0.81
-4.5
2.6
14.3
2.75
15.1
-0.32
-1.8
—
58.82
20.43
100
9.87
48.3
10.56
51.7
—
0
3.23
15.8
4.97
24.3
5.59
27.4
-0.37
-1.8
0.33
1.6
5.55
27.2
3.1
15.2
2.28
11.2
0.04
58.66
21.27
100
7.95
37.4
13.32
62.6
—
0
3.23
15.2
5.15
24.2
8.17
38.4
-0.4
-1.9
-0.12
-0.6
7.63
35.9
3.19
15
4.26
20
0.08
58.58
15.33
100
11.83
77.2
3.5
22.8
—
0
2.37
15.5
2.66
17.4
0.84
5.5
-0.36
-2.3
-1.45
-9.5
-0.99
-6.5
2.36
15.4
-3.64
-23.7
-0.06
57.74
14.64
100
7.16
48.9
7.47
51
—
0
1.65
11.3
3.62
24.7
3.86
26.4
-0.33
-2.3
-0.15
-1.02
3.21
21.9
2.2
15
-14.77
-100.9
-0.25
58.71
18.85
100
7.34
38.9
11.51
61.1
—
0
4.18
22.2
6.87
36.4
4.64
24.6
-1.36
-7.2
-0.75
-4
2.5
13.3
3
15.9
-0.52
-2.8
-0.01
58.46
10.98
100
11.25
102.5
-0.28
-2.6
—
0
2.59
23.6
13.69
124.7
-13.97
-127.2
-0.49
-4.5
0.26
2.4
-13.75
-125.2
1.69
15.4
-7.62
-69.4
-0.13
58.51
17.52
100
13.46
76.8
4.06
23.2
0.71
4.1
2.56
14.6
14.26
81.4
-10.2
-58.2
-0.19
-1.08
-1.39
-7.9
-66.27
-378.3
4.24
24.2
-80.78
-461.07
-1.38
58.48
17.55
100
7.86
44.8
9.69
55.2
8.98
51.2
5.42
30.9
22.65
129.1
-12.96
-73.8
-0.29
-1.7
-0.57
-3.2
-31.81
-181.3
2.71
15.4
-33.67
-191.9
-0.59
58.39
27.14
100
8.87
32.7
18.27
67.3
-26.73
-98.5
2.13
7.8
-15.37
-56.6
33.63
123.9
-0.23
-0.8
0.17
0.6
27.75
102.2
4.27
15.7
-5.2
-19.2
-0.08
59.28
18.24
100
9.91
54.3
8.33
45.7
27.46
150.5
5.15
28.2
38.21
209.5
-29.88
-163.8
-0.31
-1.7
-0.06
-0.3
-35.64
-195.4
3.37
18.5
-39.01
-213.9
-0.67
57.98
23.03
100
10.08
43.8
12.96
56.3
-1.56
-6.8
2.02
8.8
5.09
22.1
7.86
34.1
0.01
0.04
-0.49
-2.1
-90.95
-394.9
3.59
15.6
-98.34
-427.008
-1.7
57.8
24.49
100
7.15
29.2
17.34
70.8
0.6
2.4
5.77
23.6
10.65
43.5
6.69
27.3
0.02
0.08
0.16
0.7
6.87
28.1
3.76
15.4
3.11
12.7
0.05
57.87
52.1
100
4.85
9.3
47.25
90.7
3.29
6.3
3.13
6
13.42
25.8
33.83
64.9
0.02
0.04
-0.12
-0.2
33.73
64.7
9.01
17.3
24.72
47.4
0.43
59.22
28.07
100
9.65
34.4
18.42
65.6
11.32
40.3
3.59
12.8
19.07
67.9
-0.65
-2.3
0.03
0.1
-0.29
-1.03
-0.91
-3.2
6.13
21.8
-7.04
-25.08
-0.12
56.86
58.28
100
8.64
14.8
49.64
85.2
2.47
4.2
5.3
9.1
13.69
23.5
35.95
61.7
0.02
0.03
0.06
0.1
36.02
61.8
9.65
16.6
26.38
45.3
0.46
57.1
37.74
100
12.58
33.3
25.16
66.7
11.07
29.3
2.04
5.4
17.06
45.2
8.1
21.5
0.02
0.05
-0.07
-0.2
8.05
21.3
5.66
15
2.39
6.3
0.04
57.12