Illumina, Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



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
Rok finansowy 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 0 1 2 10 28 51 74 185 367 573 666 903 1,056 1,149 1,421 1,861 2,220 2,398 2,752 3,333 3,543 3,239 4,526 4,584 4,504 4,372
Przychód Δ r/r 0.0% 176.2% 89.9% 303.9% 179.2% 80.4% 45.3% 151.1% 98.7% 56.3% 16.2% 35.5% 16.9% 8.8% 23.7% 31.0% 19.3% 8.0% 14.7% 21.1% 6.3% -8.6% 39.7% 1.3% -1.7% -2.9%
Marża brutto 120.3% 130.4% 77.6% 64.8% 64.2% 73.8% 68.5% 67.9% 63.9% 64.1% 69.1% 66.6% 67.2% 67.4% 64.2% 69.7% 69.8% 69.5% 66.4% 69.0% 69.6% 68.0% 69.7% 64.8% 61.1% 65.4%
EBIT (mln) -6 -23 -30 -42 -27 -6 -21 38 -301 80 126 212 199 201 134 515 613 587 606 883 985 580 -123 -4,179 -70 -833
EBIT Δ r/r 0.0% 292.6% 30.5% 38.0% -36.4% -79.3% 289.0% -276.3% -896.6% -126.7% 56.1% 68.5% -5.8% 0.6% -33.2% 283.8% 19.1% -4.2% 3.2% 45.7% 11.6% -41.1% -121.2% 3297.6% -98.3% 1090.0%
EBIT (%) -1248.5% -1774.9% -1219.6% -416.9% -95.0% -10.9% -29.2% 20.5% -82.1% 14.0% 18.8% 23.4% 18.9% 17.5% 9.4% 27.7% 27.6% 24.5% 22.0% 26.5% 27.8% 17.9% -2.7% -91.2% -1.6% -19.1%
Koszty finansowe (mln) 0 0 0 8 1 -4 16 -5 649 43 24 25 35 38 40 42 42 33 37 57 52 49 61 26 77 100
EBITDA (mln) -5 -16 -23 -24 -18 -5 14 44 376 163 169 252 236 324 364 605 752 735 780 1,062 1,173 767 -123 4,887 362 -725
EBITDA(%) -1026.2% -1225.3% -907.3% -242.1% -65.8% -9.3% 19.3% 23.6% 102.5% 28.4% 23.3% 26.4% 26.9% 27.2% 26.3% 20.0% 28.5% 23.8% 22.0% 26.5% 27.8% 17.9% -2.7% 106.6% 8.0% -16.6%
Podatek (mln) -0 -5 -5 7 1 -3 31 3 -10 40 42 60 46 71 34 95 126 133 365 112 128 200 122 68 44 44
Zysk Netto (mln) -6 -19 -25 -40 -27 -6 -21 40 -278 50 72 125 87 151 125 353 462 463 726 826 1,002 656 762 -4,404 -1,161 -1,223
Zysk netto Δ r/r 0.0% 237.2% 33.4% 62.5% -32.9% -77.0% 235.3% -291.5% -796.5% -118.1% 43.2% 72.8% -30.6% 74.6% -17.2% 182.0% 30.6% 0.2% 56.9% 13.8% 21.3% -34.5% 16.2% -678.0% -73.6% 5.3%
Zysk netto (%) -1164.0% -1421.3% -998.5% -401.7% -96.5% -12.3% -28.4% 21.7% -75.9% 8.8% 10.8% 13.8% 8.2% 13.2% 8.8% 19.0% 20.8% 19.3% 26.4% 24.8% 28.3% 20.3% 16.8% -96.1% -25.8% -28.0%
EPS -1.96 -0.69 -0.42 -0.65 -0.42 -0.0868 -0.26 0.45 -2.57 0.43 0.59 1.01 0.7 1.23 1.0 2.61 3.18 3.15 4.97 5.62 6.82 4.46 5.08 -28.05 -7.35 -7.69
EPS (rozwodnione) -1.96 -0.69 -0.42 -0.65 -0.42 -0.0868 -0.26 0.41 -2.57 0.38 0.53 0.87 0.62 1.13 0.9 2.37 3.1 3.13 4.91 5.54 6.72 4.43 5.05 -28.05 -7.35 -7.69
Ilośc akcji (mln) 3 27 59 62 64 72 80 89 108 117 123 124 123 123 125 136 145 147 146 147 147 147 150 157 158 159
Ważona ilośc akcji (mln) 3 27 59 62 64 72 80 98 108 134 137 143 139 134 140 149 149 148 148 149 149 148 151 157 158 159
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