Beam Therapeutics Inc.
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 |
| Rok finansowy |
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 |
| Data |
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) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
51 |
8 |
17 |
16 |
20 |
24 |
20 |
17 |
316 |
7 |
12 |
14 |
30 |
7 |
| Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
inf% |
inf% |
inf% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
12616.7% |
851050.0% |
140433.3% |
277433.3% |
1970.6% |
-60.76% |
187.1% |
20.8% |
8.8% |
1478.0% |
-69.39% |
-41.48% |
-17.01% |
-90.49% |
0.8% |
| Marża brutto |
-inf% |
-inf% |
-inf% |
-inf% |
-inf% |
-186766.67% |
-189366.67% |
-318750.00% |
-359050.00% |
-322466.67% |
-463666.67% |
-633700.00% |
-3168333.33% |
-759516.67% |
-7058.98% |
90.2% |
37.6% |
66.9% |
-439.83% |
69.1% |
71.1% |
63.8% |
56.5% |
98.3% |
26.7% |
52.6% |
61.6% |
100.0% |
100.0% |
| Koszty i Wydatki (mln) |
10 |
10 |
13 |
14 |
13 |
18 |
18 |
26 |
28 |
26 |
37 |
41 |
200 |
59 |
70 |
115 |
85 |
99 |
107 |
109 |
123 |
122 |
125 |
183 |
112 |
117 |
121 |
130 |
127 |
| EBIT (mln) |
-10 |
-10 |
-13 |
-14 |
-13 |
-18 |
-18 |
-26 |
-28 |
-26 |
-37 |
-41 |
-200 |
-59 |
-70 |
-63 |
-76 |
-82 |
-91 |
-89 |
-99 |
-102 |
-108 |
133 |
-104 |
-105 |
-107 |
-100 |
-119 |
| EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
34.5% |
81.1% |
42.1% |
94.4% |
116.3% |
48.9% |
107.1% |
54.7% |
606.7% |
124.4% |
86.6% |
55.6% |
-61.96% |
39.0% |
31.1% |
40.2% |
29.8% |
24.6% |
18.6% |
249.3% |
5.3% |
2.7% |
-1.63% |
-175.30% |
14.6% |
| EBIT (%) |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-294183.33% |
-300400.00% |
-439516.67% |
-472583.33% |
-438083.33% |
-622016.67% |
-679983.33% |
-3339550.00% |
-982900.00% |
-9126.34% |
-124.31% |
-904.00% |
-492.23% |
-577.90% |
-444.10% |
-408.66% |
-507.79% |
-629.72% |
42.0% |
-1405.29% |
-891.06% |
-746.40% |
-332.71% |
-1596.87% |
| Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5 |
8 |
10 |
12 |
13 |
12 |
12 |
0 |
12 |
0 |
0 |
| Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
2 |
0 |
0 |
0 |
0 |
1 |
2 |
0 |
8 |
10 |
12 |
13 |
12 |
0 |
14 |
0 |
0 |
0 |
| Amortyzacja (mln) |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
4 |
4 |
4 |
5 |
5 |
6 |
3 |
6 |
7 |
7 |
7 |
5 |
5 |
6 |
5 |
15 |
6 |
| EBITDA (mln) |
-10 |
-10 |
-71 |
-25 |
-12 |
-17 |
-17 |
-26 |
-27 |
-25 |
-36 |
-40 |
-198 |
-57 |
-68 |
-60 |
-73 |
-79 |
-88 |
-85 |
-94 |
-97 |
-103 |
138 |
-99 |
-99 |
-101 |
-85 |
-114 |
| EBITDA(%) |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-263216.67% |
-258600.00% |
-415483.33% |
-409250.00% |
-274000.00% |
-667016.67% |
252883.3% |
-3284583.33% |
-667966.67% |
-14336.96% |
-121.81% |
-940.23% |
-540.01% |
-607.37% |
-663.82% |
-377.71% |
-544.68% |
-626.70% |
43.7% |
-1332.00% |
-843.69% |
-708.03% |
-282.46% |
-1522.86% |
| NOPLAT (mln) |
-10 |
-10 |
-71 |
-25 |
-14 |
-18 |
-19 |
-28 |
-30 |
-34 |
-34 |
-95 |
-202 |
-76 |
-28 |
-65 |
-69 |
-72 |
-107 |
-37 |
-96 |
-83 |
-96 |
144 |
-99 |
-91 |
-97 |
-90 |
-109 |
| Podatek (mln) |
0 |
0 |
-6 |
65 |
1 |
0 |
1 |
0 |
2 |
8 |
-4 |
55 |
1 |
17 |
-42 |
-0 |
-14 |
-23 |
2 |
1 |
-12 |
-24 |
-17 |
1 |
5 |
0 |
0 |
0 |
0 |
| Zysk Netto (mln) |
-10 |
-10 |
-70 |
-25 |
-14 |
-18 |
-19 |
-28 |
-30 |
-34 |
-34 |
-95 |
-202 |
-76 |
-28 |
-65 |
-55 |
-48 |
-110 |
-38 |
-84 |
-83 |
-96 |
143 |
-99 |
-91 |
-97 |
-90 |
-109 |
| Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
32.0% |
73.3% |
-72.77% |
10.5% |
123.8% |
91.6% |
81.3% |
242.8% |
561.8% |
122.8% |
-18.38% |
-32.36% |
-72.62% |
-36.40% |
289.7% |
-40.61% |
52.3% |
70.7% |
-12.31% |
472.4% |
17.4% |
10.0% |
0.6% |
-163.27% |
10.7% |
| Zysk netto (%) |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-297683.33% |
-316750.00% |
-464166.67% |
-507633.33% |
-570300.00% |
-574200.00% |
-1591066.67% |
-3359333.33% |
-1270883.33% |
-3685.19% |
-126.44% |
-654.55% |
-291.26% |
-693.56% |
-191.39% |
-347.12% |
-411.49% |
-558.88% |
45.2% |
-1331.57% |
-773.45% |
-677.47% |
-300.51% |
-1462.78% |
| EPS |
-8.11 |
-8.11 |
-1.99 |
-0.72 |
-0.39 |
-0.51 |
-0.54 |
-0.91 |
-0.99 |
-0.69 |
-0.69 |
-1.59 |
-3.35 |
-1.23 |
-0.42 |
-0.95 |
-0.8 |
-0.69 |
-1.56 |
-0.54 |
-1.16 |
-1.08 |
-1.22 |
1.77 |
-1.21 |
-1.11 |
-1.17 |
-1.09 |
-1.24 |
| EPS (rozwodnione) |
-8.11 |
-8.11 |
-1.99 |
-0.72 |
-0.39 |
-0.51 |
-0.54 |
-0.91 |
-0.99 |
-0.69 |
-0.69 |
-1.59 |
-3.35 |
-1.23 |
-0.42 |
-0.95 |
-0.8 |
-0.69 |
-1.56 |
-0.54 |
-1.16 |
-1.08 |
-1.22 |
1.73 |
-1.21 |
-1.11 |
-1.17 |
-1.09 |
-1.24 |
| Ilośc akcji (mln) |
1 |
1 |
35 |
35 |
35 |
35 |
35 |
31 |
31 |
49 |
50 |
60 |
60 |
62 |
66 |
68 |
69 |
70 |
70 |
71 |
72 |
76 |
79 |
81 |
82 |
82 |
82 |
83 |
88 |
| Ważona ilośc akcji (mln) |
1 |
1 |
35 |
35 |
35 |
35 |
35 |
31 |
31 |
49 |
50 |
60 |
60 |
62 |
66 |
68 |
69 |
70 |
70 |
71 |
72 |
76 |
79 |
83 |
82 |
82 |
82 |
83 |
88 |
| 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 |