Braskem S.A.
Braskem S.A.
BAK
Valuace
70
Růst
30
Zdraví
60
Cena
$ 3.77
Dnes
-0.20 (-6.04%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues69.3369.3377.4170.5796.52105.6358.5452.3258.0049.2647.6647.2846.0340.9735.5133.1825.49
Cost of Revenues67.8067.8071.4167.5585.1673.5747.3345.8846.4136.4034.9436.9040.0635.8232.2129.3221.41
Gross Profit1.531.536.003.0211.3632.0611.216.4411.5912.8612.7210.385.975.153.303.864.08
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues14.7117.3017.8619.4619.1521.2719.0817.9216.6916.68
Cost of Revenues15.2916.8617.5018.1518.0119.0217.6916.7115.6816.11
Gross Profit-0.580.440.361.311.152.251.391.211.010.57
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.380.370.300.250.250.200.170.160.180.140.120.110.100.08
Selling General & Admin Expenses0.000.000.004.394.874.583.774.013.552.892.892.452.372.081.971.851.69
Depreciation & Amortization5.184.583.755.215.896.424.053.632.992.932.682.112.062.061.921.721.61
Total Operating Expenses5.485.484.993.027.125.5910.716.173.733.066.552.622.502.192.071.930.87
Operating Income-3.97-3.951.01-1.834.2726.04-0.23-0.738.309.365.957.053.572.741.541.933.21
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.120.09
Selling General & Admin Expenses0.000.000.000.000.000.000.000.001.191.10
Depreciation & Amortization1.181.571.241.190.841.291.291.231.391.29
Total Operating Expenses1.581.371.321.211.451.231.551.251.301.20
Operating Income-2.18-0.93-0.960.10-0.301.02-0.16-0.04-0.29-0.62
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.710.711.260.871.671.830.480.710.530.510.500.390.280.280.220.770.37
Interest Expense5.825.825.444.784.905.913.172.332.232.362.151.841.381.211.033.571.70
Other Expense-0.521.16-18.75-4.36-4.23-8.08-9.46-3.87-1.81-0.44-3.43-0.630.010.04-1.370.02-0.14
IBT-2.85-2.79-17.73-6.190.0517.96-9.68-4.603.655.42-0.144.561.180.96-1.83-0.871.89
Income Tax Expense8.287.96-5.68-1.300.874.00-2.67-1.960.751.290.621.660.450.46-0.79-0.360.00
Net Income-10.04-9.69-11.32-4.58-0.8213.99-7.02-2.642.874.08-0.413.140.860.51-0.73-0.531.90
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.190.030.280.210.45-0.050.140.070.330.57
Interest Expense2.660.261.651.252.101.101.470.240.271.53
Other Expense0.00-1.660.430.72-8.03-2.33-5.86-2.03-1.53-2.42
IBT-0.55-2.59-0.530.82-8.33-1.31-6.02-2.07-1.83-3.03
Income Tax Expense10.65-2.42-0.140.18-2.44-0.44-2.11-0.68-0.08-0.47
Net Income-10.44-0.03-0.270.70-5.65-0.59-3.74-1.35-1.57-2.42
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$-5.75$-2.06$35.14$-17.63$-6.63$7.20$9.70$-1.03$7.89$2.17$1.28$-1.84$-1.32$5.30
EPS Diluted$0.00$0.00$0.00$-5.75$-2.06$35.14$-17.60$-6.62$7.20$9.70$-1.03$7.89$2.17$1.28$-1.84$-1.32$5.30
Shares Outstanding0.400.400.400.800.400.400.400.400.400.400.400.400.400.400.400.400.36
Diluted Shares Outstanding0.400.400.400.800.400.400.400.400.400.400.400.400.400.400.400.400.36
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-3.96$-6.06
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-3.96$-6.06
Shares Outstanding0.400.400.400.400.400.400.400.400.400.40
Diluted Shares Outstanding0.400.400.400.400.400.400.400.400.400.40
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents14.2114.9914.1912.478.6813.866.805.553.786.707.443.994.343.292.992.62
Short Term Investments3.121.794.962.303.493.631.692.362.301.190.000.090.090.170.170.24
Total Cash & ST Investments17.3316.7719.1414.7612.1717.498.497.916.087.897.444.084.423.463.162.62
Accounts Receivable6.306.502.914.788.587.944.584.724.642.664.325.185.444.803.292.86
Inventory13.5113.4712.3814.0316.348.387.638.496.855.245.525.375.034.043.623.02
Other Current Assets0.700.293.010.730.540.002.690.270.290.110.220.100.030.120.100.24
Total Current Assets37.8437.0437.4434.4639.3034.1923.3921.3817.9915.9017.5014.7614.9612.4110.178.78
Current Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Cash And Equivalents9.1811.3214.9911.9214.2114.2214.1913.6413.2412.38
Short Term Investments1.121.711.792.423.123.964.965.042.343.83
Total Cash & ST Investments10.3013.0316.7714.3417.3318.1819.1418.6815.5816.21
Accounts Receivable6.706.666.504.745.475.372.916.125.776.64
Inventory13.3014.2313.4713.9513.5113.2612.5312.4812.9813.78
Other Current Assets0.440.180.291.241.531.282.860.000.000.00
Total Current Assets30.7434.1037.0434.2737.8438.0937.4437.2834.3436.64
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment43.3147.8242.2341.7240.0138.8334.9231.7629.7629.3433.9629.0025.4121.1820.6319.37
Goodwill2.182.182.172.092.062.062.062.062.062.062.062.062.062.062.062.06
Intangible Assets1.071.210.942.730.820.770.700.680.670.750.830.780.850.883.021.02
Long-Term Investments0.500.440.170.150.080.060.070.080.110.090.130.170.140.160.080.58
Other Long-Term Assets2.092.708.802.352.061.644.322.131.582.032.251.782.262.422.221.54
Total Long-Term Assets59.2268.2254.3053.5953.2751.8944.7437.8135.3535.9342.4634.6633.3928.7527.1825.70
Total Assets97.06101.5891.7488.0592.5686.0868.1359.1953.3451.8259.9649.4248.3541.1637.3534.48
Long-Term Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Net Property, Plant & Equipment42.0142.2947.8241.5343.3142.4642.2342.1241.5942.13
Goodwill2.142.182.182.182.182.170.002.172.152.14
Intangible Assets1.071.141.211.011.070.953.110.930.930.94
Long-Term Investments0.520.460.440.590.160.160.180.190.180.17
Other Long-Term Assets3.232.782.702.712.432.438.789.338.828.43
Total Long-Term Assets60.5661.3268.2258.3859.2255.4654.3054.7453.6753.81
Total Assets91.3095.42101.5892.6597.0693.5491.7492.0288.0190.45
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable16.5816.8813.2212.2512.059.959.128.345.276.5511.7010.8510.428.906.850.23
Short-Term Debt3.874.143.753.292.169.932.2411.2710.9013.032.271.451.271.841.411.72
Other Current Liabilities8.206.397.138.6510.778.224.503.352.623.162.591.691.601.580.786.45
Current Liabilities28.8628.2724.4924.1925.1928.3916.2223.1219.1422.9416.6814.0813.5912.559.068.46
Current Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Accounts Payable15.6615.8616.8815.5316.5814.9013.2213.2811.9612.24
Short-Term Debt3.733.484.143.493.873.163.753.363.513.34
Other Current Liabilities5.145.676.397.087.734.597.537.547.648.48
Current Liabilities25.4725.9028.2726.7528.8626.1424.4924.1823.1124.06
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt60.1169.5956.1650.5452.0550.5342.1026.6124.2222.3638.8827.2622.0615.6813.7711.00
Capital Leases2.914.313.934.243.163.212.680.000.000.000.000.000.000.000.000.00
Def. Tax Liability1.171.310.001.151.411.550.950.320.940.510.730.602.392.141.942.20
Total Liabilities98.03105.8588.4681.9486.3689.9564.1853.2847.6550.1058.6243.5340.6632.5027.4024.07
Long-Term Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Long-Term Debt61.6465.5069.5961.2063.0257.8656.1656.6550.5952.84
Capital Leases3.924.314.313.803.923.763.933.753.723.96
Def. Tax Liability1.061.181.311.161.171.800.000.000.000.00
Total Liabilities94.5699.22105.8594.1498.0391.1788.4687.6481.2783.30
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock8.048.048.048.048.048.048.048.048.048.048.048.048.048.040.008.04
Retained Earnings-8.29-14.03-2.740.000.00-4.530.00-0.26-0.220.000.000.000.00-0.570.000.00
Comprehensive Income0.331.70-0.831.833.49-5.18-2.624.914.18-5.25-5.97-1.96-0.451.150.320.22
Total Common Equity0.09-4.783.997.327.87-2.204.896.796.522.742.026.047.548.589.7410.39
Total Common Equity 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Common Stock8.048.048.048.048.048.048.048.048.048.04
Retained Earnings-13.60-13.33-14.03-7.60-7.49-4.08-2.74-1.171.252.02
Comprehensive Income2.241.531.700.020.01-0.39-1.31-1.85-2.06-2.21
Total Common Equity-3.81-4.24-4.78-0.030.093.083.995.027.237.83
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt66.8873.7259.9153.8354.2160.4644.3537.8835.1235.3941.1628.7123.3317.5115.1812.73
Book Value-0.97-4.283.286.116.20-3.873.945.915.691.721.345.897.688.669.9510.41
Other 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Total Debt0.550.440.50-1.47-1.05-0.72-0.71-0.64-0.49-0.67
Book Value-3.81-4.24-4.78-0.030.093.083.995.027.237.83
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income-9.68-9.69-17.73-4.580.0517.96-9.68-4.603.655.42-0.104.561.180.96-1.38-0.871.90
Depreciation & Amortization5.194.584.950.004.730.000.000.002.992.930.002.112.062.061.921.721.61
Stock-Based Compensation0.000.000.000.000.000.000.000.00-2.990.000.000.000.000.000.000.000.00
Change Working Capital-0.09-1.710.56-1.943.97-9.32-2.55-0.28-0.18-5.45-1.04-0.61-0.17-0.740.310.520.75
Change In Accounts Receivable0.210.320.610.143.66-2.18-2.190.900.13-1.601.01-0.040.14-0.49-0.630.370.19
Change In Accounts Payable2.91-2.300.381.95-0.061.20-3.000.281.34-1.44-4.25-2.21-0.420.742.171.330.18
Change In Inventories0.252.88-0.181.812.14-7.57-0.250.87-1.54-1.560.86-0.16-0.27-0.93-0.57-0.38-0.38
Other Non-cash Items9.232.7214.664.240.207.1818.839.056.30-0.435.882.060.730.181.721.41-1.53
Cash from Operations0.970.000.00-2.278.9514.796.292.279.252.464.758.133.792.462.572.782.72
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income-10.44-0.03-0.270.70-8.33-1.31-3.74-1.35-1.57-3.03
Depreciation & Amortization1.180.991.331.191.141.291.391.231.391.29
Stock-Based Compensation0.000.000.000.000.000.000.010.000.000.00
Change Working Capital-0.780.660.28-1.880.37-1.140.30-0.510.70-2.11
Change In Accounts Receivable0.550.24-0.18-0.010.150.220.23-0.470.46-0.49
Change In Accounts Payable-1.630.000.000.00-0.49-0.720.000.000.330.98
Change In Inventories2.370.760.77-0.990.75-0.450.05-0.53-0.010.74
Other Non-cash Items9.15-2.31-1.63-2.347.630.373.481.590.511.39
Cash from Operations0.000.000.000.000.000.000.000.001.02-2.46
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-4.35-3.07-3.76-4.53-4.85-3.42-2.76-2.68-2.71-2.27-2.87-4.08-5.33-5.68-2.81-2.26-1.71
Acquisitions-0.040.100.20-0.08-0.110.000.000.000.00-0.61-0.040.000.000.000.00-0.62-0.94
Investments-0.01-0.080.000.00-0.060.000.000.000.00-0.010.000.00-0.03-0.020.000.00-0.02
Sales of Investment-0.150.110.000.000.000.000.000.000.080.450.040.000.340.720.000.000.26
Other Investing Activities0.040.000.000.080.070.040.040.020.140.040.040.000.040.04-0.030.020.02
Cash from Investing-4.510.000.00-4.53-4.95-3.38-2.72-2.67-2.49-2.41-2.84-4.07-4.98-4.95-2.83-2.87-2.39
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.58-1.27-0.65-0.65-1.03-0.84-1.02-0.87-1.23-1.22
Acquisitions0.000.000.000.000.200.000.000.00-0.160.04
Investments-0.080.000.000.000.000.000.000.00-0.080.08
Sales of Investment0.000.000.000.000.000.200.000.000.00-0.11
Other Investing Activities0.000.000.000.000.000.000.000.000.040.00
Cash from Investing0.000.000.000.000.000.000.000.00-1.48-1.22
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-2.840.000.008.28-4.86-18.26-10.34-22.28-7.41-9.86-5.37-6.60-6.69-7.30-5.49-6.04-10.01
Debt Issued15.6373.7213.8114.374.4812.0126.4528.7410.169.59-0.3919.0512.0613.127.828.5022.74
Issuance of Common Stock0.320.000.000.320.000.000.000.000.000.000.000.000.000.006.677.123.76
Repurchase of Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.00-0.040.000.00
Dividends Paid-0.010.000.00-0.01-1.35-5.990.00-0.67-1.50-1.00-2.00-0.48-0.480.00-0.48-0.660.00
Other Financing Activities4.850.000.000.606.447.2912.5224.584.307.874.616.988.0710.91-0.020.085.86
Cash from Financing3.740.000.008.870.23-16.972.171.64-4.60-2.99-2.76-0.100.893.610.630.49-0.39
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.810.00
Debt Issued0.0065.37-3.61-4.759.03-2.195.862.090.585.91
Issuance of Common Stock0.000.000.000.000.000.000.000.000.320.00
Repurchase of Common Stock0.000.000.000.000.000.000.000.000.000.00
Dividends Paid0.000.000.000.000.000.000.000.000.000.00
Other Financing Activities0.000.000.000.000.000.000.000.00-0.283.94
Cash from Financing0.000.000.000.000.000.000.000.001.123.94
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.97-2.790.801.723.79-5.187.061.261.77-2.93-0.273.45-0.341.050.340.29-0.06
Closing Cash Balance14.2110.5014.9914.1912.478.6813.866.805.553.786.787.443.994.343.292.992.62
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash3.64-2.52-2.13-3.673.07-2.290.000.030.550.40
Closing Cash Balance10.506.669.1811.3214.9911.9214.2114.2214.1913.64
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow-3.38-7.16-1.33-6.804.1011.373.53-0.426.540.191.874.05-1.54-3.22-0.240.511.01
Real Free Cash Flow-3.38-7.16-1.33-6.804.1011.373.53-0.429.530.191.874.05-1.54-3.22-0.240.511.01
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-1.48-1.95-0.93-2.99-0.22-1.630.430.10-0.21-3.69
Real Free Cash Flow-1.48-1.95-0.93-2.99-0.22-1.630.420.09-0.22-3.69
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader