Bloom Energy Corporation
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 |
Rok finansowy |
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 |
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 |
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) |
86 |
34 |
28 |
25 |
39 |
53 |
52 |
65 |
72 |
87 |
94 |
123 |
169 |
169 |
190 |
214 |
201 |
234 |
233 |
117 |
157 |
188 |
200 |
249 |
194 |
228 |
207 |
342 |
201 |
243 |
292 |
463 |
275 |
301 |
400 |
357 |
235 |
336 |
330 |
572 |
326 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-54.95% |
55.5% |
82.7% |
166.2% |
85.9% |
65.2% |
80.7% |
88.8% |
134.6% |
94.6% |
102.8% |
73.3% |
18.5% |
38.4% |
22.8% |
-45.12% |
-21.93% |
-19.64% |
-14.21% |
112.8% |
23.8% |
21.6% |
3.5% |
37.3% |
3.6% |
6.5% |
41.0% |
35.1% |
36.9% |
23.8% |
36.9% |
-22.84% |
-14.50% |
11.5% |
-17.46% |
60.4% |
38.6% |
Marża brutto |
-51.21% |
-64.98% |
-143.41% |
-305.38% |
-65.98% |
-25.72% |
-84.01% |
-31.79% |
-12.74% |
-6.69% |
-16.09% |
9.8% |
25.8% |
19.4% |
12.3% |
8.1% |
7.8% |
17.8% |
22.9% |
-11.35% |
12.7% |
14.0% |
28.0% |
25.5% |
28.2% |
16.3% |
17.8% |
20.1% |
13.9% |
-0.81% |
17.4% |
15.4% |
19.7% |
18.7% |
-1.30% |
25.9% |
16.2% |
31.5% |
23.8% |
38.3% |
27.2% |
Koszty i Wydatki (mln) |
160 |
89 |
98 |
129 |
90 |
103 |
139 |
131 |
113 |
128 |
141 |
151 |
164 |
174 |
256 |
302 |
273 |
284 |
258 |
203 |
203 |
217 |
201 |
254 |
208 |
271 |
251 |
356 |
267 |
345 |
345 |
503 |
339 |
356 |
504 |
344 |
284 |
322 |
340 |
468 |
345 |
EBIT (mln) |
-72 |
-58 |
-70 |
-104 |
-56 |
-46 |
-82 |
-56 |
-41 |
-41 |
-48 |
-27 |
6 |
-5 |
-66 |
-88 |
-73 |
-50 |
-25 |
-85 |
-46 |
-30 |
-0 |
-5 |
-14 |
-43 |
-44 |
-14 |
-66 |
-102 |
-53 |
-41 |
-64 |
-54 |
-104 |
13 |
-49 |
14 |
-10 |
105 |
-19 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-21.80% |
-20.29% |
16.6% |
-45.63% |
-26.90% |
-10.81% |
-41.92% |
-51.65% |
113.8% |
-87.23% |
38.7% |
223.0% |
-1377.77% |
853.8% |
-62.72% |
-3.15% |
-36.13% |
-41.14% |
-98.49% |
-94.71% |
-68.97% |
44.8% |
11698.1% |
198.9% |
356.1% |
139.2% |
19.8% |
200.4% |
-3.01% |
-46.70% |
97.2% |
131.9% |
-23.03% |
125.8% |
-90.69% |
709.3% |
-61.10% |
EBIT (%) |
-83.50% |
-171.42% |
-247.93% |
-423.59% |
-144.94% |
-87.85% |
-158.17% |
-86.50% |
-56.99% |
-47.43% |
-50.85% |
-22.15% |
3.4% |
-3.11% |
-34.76% |
-41.28% |
-36.19% |
-21.44% |
-10.56% |
-72.85% |
-29.61% |
-15.70% |
-0.19% |
-1.81% |
-7.42% |
-18.69% |
-21.18% |
-3.94% |
-32.66% |
-42.01% |
-17.99% |
-8.77% |
-23.14% |
-18.09% |
-25.91% |
3.6% |
-20.83% |
4.2% |
-2.92% |
18.3% |
-5.85% |
Przychody fiansowe (mln) |
9 |
9 |
12 |
11 |
19 |
19 |
20 |
24 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
4 |
2 |
2 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
3 |
2 |
4 |
7 |
6 |
8 |
6 |
6 |
5 |
9 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
24 |
26 |
29 |
30 |
23 |
26 |
19 |
18 |
18 |
18 |
17 |
41 |
22 |
15 |
20 |
21 |
15 |
15 |
15 |
25 |
14 |
14 |
13 |
12 |
12 |
14 |
68 |
15 |
15 |
15 |
17 |
16 |
14 |
Amortyzacja (mln) |
8 |
9 |
9 |
9 |
10 |
11 |
11 |
12 |
12 |
12 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
20 |
25 |
23 |
13 |
13 |
13 |
13 |
16 |
16 |
16 |
13 |
17 |
22 |
25 |
15 |
26 |
26 |
23 |
12 |
13 |
13 |
13 |
14 |
18 |
EBITDA (mln) |
-64 |
-49 |
-61 |
-95 |
-47 |
-36 |
-76 |
-54 |
-29 |
-29 |
-36 |
-31 |
13 |
-9 |
-53 |
-74 |
-73 |
-29 |
2 |
-25 |
-46 |
-20 |
15 |
8 |
1 |
-28 |
-29 |
-9 |
-51 |
-85 |
-31 |
-23 |
-45 |
-37 |
-85 |
32 |
-30 |
-32 |
15 |
119 |
-19 |
EBITDA(%) |
-73.86% |
-145.59% |
-215.31% |
-385.51% |
-120.28% |
-67.85% |
-136.67% |
-68.33% |
-40.34% |
-33.92% |
-38.78% |
-12.97% |
9.4% |
3.6% |
-28.79% |
-34.75% |
-29.51% |
-12.36% |
0.8% |
-54.42% |
-20.77% |
-10.79% |
6.3% |
-3.46% |
-0.50% |
-18.65% |
-13.77% |
-2.97% |
-26.98% |
-35.71% |
-10.79% |
-3.86% |
-16.31% |
-11.07% |
-20.80% |
9.0% |
-15.51% |
8.2% |
4.7% |
20.7% |
-5.85% |
NOPLAT (mln) |
-84 |
-64 |
-81 |
-116 |
-70 |
-69 |
-107 |
-90 |
-65 |
-67 |
-76 |
-72 |
-22 |
-50 |
-83 |
-103 |
-88 |
-67 |
-40 |
-128 |
-82 |
-48 |
-18 |
-32 |
-30 |
-58 |
-57 |
-48 |
-82 |
-121 |
-60 |
-51 |
-75 |
-69 |
-167 |
5 |
-57 |
-60 |
-15 |
106 |
-23 |
Podatek (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-0 |
0 |
0 |
-0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-0 |
0 |
0 |
0 |
0 |
1 |
-0 |
0 |
0 |
0 |
0 |
1 |
1 |
-1 |
1 |
0 |
0 |
0 |
Zysk Netto (mln) |
-84 |
-62 |
-80 |
-116 |
-59 |
-52 |
-91 |
-77 |
-60 |
-63 |
-72 |
-68 |
-18 |
-46 |
-79 |
-100 |
-84 |
-62 |
-35 |
-123 |
-76 |
-43 |
-12 |
-27 |
-25 |
-54 |
-52 |
-33 |
-83 |
-119 |
-60 |
-51 |
-75 |
-66 |
-169 |
5 |
-58 |
-62 |
-15 |
105 |
-24 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-29.18% |
-15.73% |
14.0% |
-33.11% |
0.2% |
22.5% |
-21.01% |
-12.51% |
-70.24% |
-28.04% |
9.4% |
47.3% |
376.6% |
36.2% |
-55.58% |
23.1% |
-10.06% |
-31.67% |
-65.75% |
-77.91% |
-67.23% |
26.7% |
338.1% |
22.8% |
232.5% |
120.6% |
15.3% |
52.4% |
-9.46% |
-44.39% |
179.8% |
108.9% |
-23.22% |
-6.47% |
-91.30% |
2223.1% |
-58.60% |
Zysk netto (%) |
-97.37% |
-182.07% |
-280.90% |
-472.34% |
-153.07% |
-98.65% |
-175.21% |
-118.67% |
-82.46% |
-73.14% |
-76.61% |
-54.98% |
-10.46% |
-27.05% |
-41.32% |
-46.71% |
-42.07% |
-26.61% |
-14.95% |
-104.81% |
-48.47% |
-22.63% |
-5.97% |
-10.88% |
-12.83% |
-23.58% |
-25.27% |
-9.73% |
-41.16% |
-48.84% |
-20.66% |
-10.98% |
-27.22% |
-21.94% |
-42.22% |
1.3% |
-24.45% |
-18.40% |
-4.45% |
18.3% |
-7.30% |
EPS |
-8.75 |
-6.38 |
-8.24 |
-11.69 |
-5.96 |
-5.18 |
-9.07 |
-7.66 |
-1.02 |
-1.09 |
-1.24 |
-1.17 |
-1.7 |
-4.34 |
-0.97 |
-0.91 |
-0.76 |
-0.55 |
-0.3 |
-1.04 |
-0.61 |
-0.34 |
-0.086 |
-0.16 |
-0.15 |
-0.31 |
-0.3 |
-0.19 |
-0.47 |
-0.67 |
-0.32 |
-0.25 |
-0.36 |
-0.32 |
-0.8 |
0.0201 |
-0.25 |
-0.27 |
-0.0645 |
0.36 |
-0.1 |
EPS (rozwodnione) |
-8.75 |
-6.38 |
-8.24 |
-11.68 |
-5.96 |
-5.18 |
-9.07 |
-7.66 |
-1.02 |
-1.08 |
-1.23 |
-1.17 |
-1.68 |
-4.32 |
-0.97 |
-0.89 |
-0.76 |
-0.55 |
-0.3 |
-0.99 |
-0.61 |
-0.34 |
-0.086 |
-0.16 |
-0.15 |
-0.31 |
-0.3 |
-0.19 |
-0.47 |
-0.67 |
-0.32 |
-0.25 |
-0.36 |
-0.32 |
-0.8 |
0.0164 |
-0.25 |
-0.27 |
-0.0645 |
0.36 |
-0.1 |
Ilośc akcji (mln) |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
59 |
58 |
58 |
58 |
10 |
11 |
81 |
109 |
112 |
114 |
116 |
119 |
124 |
126 |
139 |
166 |
171 |
173 |
174 |
174 |
177 |
179 |
186 |
201 |
207 |
209 |
211 |
224 |
226 |
227 |
228 |
294 |
230 |
Ważona ilośc akcji (mln) |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
59 |
59 |
59 |
58 |
11 |
11 |
81 |
112 |
112 |
114 |
116 |
124 |
124 |
126 |
139 |
166 |
171 |
173 |
174 |
174 |
177 |
179 |
186 |
201 |
207 |
209 |
211 |
274 |
226 |
227 |
228 |
294 |
230 |
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 |