Отчётность Badger
BM
Badger 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
216.66
100
131.29
60.6
85.368
39.4
—
0
43.856
20.2
43.856
20.2
41.512
19.2
1.862
0.9
-0.012
-0.006
43.362
20
10.306
4.8
33.056
15.3
1.119
29.529
196.28
100
119.1
60.7
77.178
39.3
—
0
40.6
20.7
40.6
20.7
36.578
18.6
1.526
0.8
-0.012
-0.006
38.092
19.4
8.961
4.6
29.131
14.8
0.988
29.494
182.44
100
110.97
60.8
71.465
39.2
—
0
39.386
21.6
39.386
21.6
32.079
17.6
1.398
0.8
-0.033
-0.02
33.444
18.3
8.723
4.8
24.721
13.6
0.839
29.479
186.19
100
113.47
60.9
72.723
39.1
—
0
41.301
22.2
41.301
22.2
31.422
16.9
1.2
0.6
-0.032
-0.02
32.59
17.5
6.621
3.6
25.969
13.9
0.881
29.473
175.86
100
106.42
60.5
69.434
39.5
—
0
39.932
22.7
39.932
22.7
29.502
16.8
0.827
0.5
-0.033
-0.02
30.296
17.2
7.803
4.4
22.493
12.8
0.764
29.448
159.1
100
96.285
60.5
62.816
39.5
—
0
37.77
23.7
37.77
23.7
25.046
15.7
0.622
0.4
-0.032
-0.02
25.636
16.1
6.221
3.9
19.415
12.2
0.66
29.421
147.32
100
90.359
61.3
56.965
38.7
—
0
34.491
23.4
34.491
23.4
22.474
15.3
0.466
0.3
-0.033
-0.02
22.907
15.5
5.368
3.6
17.539
11.9
0.596
29.415
148.01
100
90.487
61.1
57.522
38.9
—
0
33.651
22.7
33.651
22.7
23.871
16.1
0.108
0.07
-0.032
-0.02
23.947
16.2
6.014
4.1
17.933
12.1
0.611
29.372
137.83
100
83.073
60.3
54.76
39.7
—
0
32.672
23.7
32.672
23.7
22.088
16
-0.009
-0.007
-0.033
-0.02
22.046
16
5.382
3.9
16.664
12.1
0.568
29.344
132.4
100
81.679
61.7
50.723
38.3
—
0
31.861
24.1
31.861
24.1
18.862
14.2
-0.013
-0.01
-0.032
-0.02
18.817
14.2
4.457
3.4
14.36
10.8
0.489
29.363
135.75
100
80.913
59.6
54.836
40.4
—
0
31.975
23.6
31.975
23.6
22.861
16.8
0.048
0.04
-0.03
-0.02
22.879
16.9
5.603
4.1
17.276
12.7
0.588
29.378
128.74
100
77.554
60.2
51.184
39.8
—
0
31.744
24.7
31.744
24.7
19.44
15.1
-0.014
-0.01
-0.03
-0.02
19.396
15.1
3.541
2.8
15.855
12.3
0.54
29.342
122.87
100
72.767
59.2
50.102
40.8
—
0
31.427
25.6
31.427
25.6
18.675
15.2
-0.007
-0.006
-0.029
-0.02
18.639
15.2
4.667
3.8
13.972
11.4
0.477
29.312
117.8
100
68.5
58.1
49.4
41.9
—
0
31.6
26.8
31.6
26.8
17.7
15
—
0
—
0
17.7
15
3.9
3.3
13.8
11.7
0.47
29.3
112.3
100
68.3
60.8
44.1
39.3
—
0
27.1
24.1
27.1
24.1
17
15.1
—
0
—
0
16.9
15
3.8
3.4
13.1
11.7
0.45
29.3
113.6
100
68.6
60.4
45
39.6
—
0
25.5
22.4
25.5
22.4
19.5
17.2
—
0
—
0
19.5
17.2
4.7
4.1
14.9
13.1
0.51
29.2
91.1
100
55.3
60.7
35.9
39.4
—
0
23.2
25.5
23.2
25.5
12.7
13.9
—
0
—
0
12.6
13.8
3.1
3.4
9.5
10.4
0.33
29.3
108.5
100
65.2
60.1
43.3
39.9
—
0
27.3
25.2
27.3
25.2
16
14.7
—
0
—
0
15.9
14.7
4.1
3.8
11.9
11
0.41
29.2
107.6
100
66.4
61.7
41.1
38.2
—
0
24.8
23
24.8
23
16.3
15.1
—
0
-0.2
-0.2
16.2
15.1
3.9
3.6
12.3
11.4
0.42
29.2
108.6
100
67
61.7
41.7
38.4
—
0
25.2
23.2
25.2
23.2
16.4
15.1
-0.1
-0.09
—
0
16.3
15
3.6
3.3
12.7
11.7
0.44
29.2
103.5
100
63.3
61.2
40.3
38.9
—
0
25.2
24.3
25.2
24.3
15
14.5
-0.1
-0.1
—
0
14.9
14.4
3.6
3.5
11.4
11
0.39
29.2
104.9
100
64.4
61.4
40.5
38.6
—
0
26.1
24.9
26.2
25
14.3
13.6
-0.1
-0.1
—
0
14.2
13.5
3.3
3.1
10.8
10.3
0.37
29.2
104.4
100
64.3
61.6
40.2
38.5
—
0
24.8
23.8
24.8
23.8
15.3
14.7
-0.2
-0.2
—
0
14.6
14
3.3
3.2
11.2
10.7
0.38
29.2
110.6
100
66.7
60.3
43.9
39.7
—
0
26.1
23.6
26.1
23.6
17.8
16.1
-0.3
-0.3
—
0
3.7
3.3
0.8
0.7
2.9
2.6
0.1
29.2
113.6
100
72.1
63.5
41.5
36.5
—
0
25.2
22.2
25.2
22.2
16.3
14.3
-0.4
-0.4
—
0
7.9
7
1.8
1.6
6.2
5.5
0.21
29.1
105
100
68.3
65
36.7
35
—
0
26.8
25.5
26.7
25.4
10
9.5
-0.3
-0.3
—
0
9.7
9.2
2.2
2.1
7.5
7.1
0.26
29.2
96.7
57.6
39
—
25.1
25.2
13.9
-0.2
—
12.9
4.9
7.2
0.24
29.1
100
63
37
—
24.7
24.7
12.3
-0.2
—
12.2
4.2
8
0.27
29.1
104.2
63.1
41.1
—
24.2
24.3
16.8
-0.1
—
16.4
5.8
10.6
0.36
29.1
101.6
63
38.7
—
25.1
25
13.6
-0.2
—
13.3
4.5
8.7
0.3
29.1
93.1
59.6
33.5
—
22.5
22.5
11
-0.2
—
8.9
2.8
6.1
0.21
29.1
96.3
57.6
38.6
—
24.7
24.7
13.9
-0.2
—
13.7
4.9
8.8
0.3
29.1
103.8
64.4
39.4
—
24.5
24.5
14.9
-0.2
—
14.7
5.3
9.4
0.32
29.1
100.6
61.6
39
—
26.2
26.2
12.8
-0.3
—
12.5
4.5
8
0.28
29
95.8
61.3
34.5
—
24.9
25
9.5
-0.3
—
9.2
3.8
5.5
0.19
28.9
99.4
63.3
36.1
—
22.5
22.5
13.6
-0.3
—
13.3
5
8.3
0.29
28.9
98.9
63.8
35.1
—
23
22.9
12.2
-0.3
—
11.9
4
7.9
0.27
28.9
83.6
53.6
30.1
—
23
23
7.1
-0.3
—
6.7
2.5
4.2
0.15
28.8
89.3
58.4
30.9
—
22.7
22.8
8.2
-0.3
—
7.9
1.9
6
0.2
29.5
96.3
59.8
36.5
—
20.5
20.5
16
-0.3
—
15.7
5.5
10.2
0.36
28.8
95.7
60.8
34.8
—
20.6
20.6
14.2
-0.3
—
13.9
5.1
8.8
0.31
28.7
83.5
54.5
29
—
21.3
21.3
7.7
-0.3
—
7.4
2.8
4.6
0.16
28.7
81
52
29
—
18.7
18.7
10.3
-0.3
—
10.1
3.7
6.4
0.22
28.9
93
59.9
33.1
—
19.2
19.2
13.9
-0.3
—
13.6
4.6
9
0.31
28.9
88.3
58.5
29.8
—
19.7
19.7
10.2
-0.3
—
9.8
3.5
6.3
0.22
28.9
71.8
46.8
25
—
20.3
20.3
4.7
-0.2
—
4.5
1.6
2.9
0.1
28.5