Insmed Incorporated

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 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 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 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 Q2 Q3 Q4 Q1
Data 2014-12-31 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) 12 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10 22 30 39 46 37 42 44 41 40 45 47 56 53 65 68 59 65 77 79 84 76 90 93 104 93
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -100.00% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% inf% inf% inf% inf% 364.7% 68.3% 41.8% 12.2% -9.39% 9.1% 6.8% 7.1% 35.5% 32.1% 43.8% 44.9% 5.7% 22.8% 18.4% 16.7% 41.1% 15.8% 17.0% 18.2% 24.8% 22.9%
Marża brutto 23.4% -inf% -inf% -inf% -inf% -inf% -inf% -inf% -inf% -inf% -inf% -inf% -inf% -inf% -inf% -inf% 75.4% 81.1% 83.6% 83.4% 81.0% 77.1% 76.6% 75.7% 73.8% 75.5% 76.1% 78.2% 76.3% 77.0% 74.9% 80.1% 78.0% 78.8% 78.5% 78.9% 78.0% 75.2% 75.4% 77.3% 75.0% 77.1%
Koszty i Wydatki (mln) 23 27 28 30 33 33 36 37 67 36 44 44 65 63 73 84 98 91 92 95 93 97 97 100 136 124 134 142 156 155 154 195 213 223 299 218 246 233 276 307 348 341
EBIT (mln) -23 -27 -28 -30 -33 -33 -36 -37 -67 -36 -44 -44 -65 -63 -73 -84 -88 -70 -62 -56 -47 -60 -54 -56 -95 -84 -89 -104 -99 -101 -88 -128 -153 -158 -236 -148 -178 -157 -185 -213 -244 -248
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 41.3% 23.8% 29.3% 22.8% 105.7% 8.8% 20.4% 18.7% -2.53% 74.5% 67.5% 90.5% 34.2% 10.8% -14.70% -32.74% -46.33% -13.17% -12.95% -0.47% 100.8% 38.9% 63.7% 84.3% 4.8% 21.0% -0.28% 23.2% 54.7% 55.4% 166.7% 15.6% 16.3% -0.16% -21.37% 44.5% 36.8% 57.6%
EBIT (%) -200.57% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -891.94% -317.36% -207.41% -145.27% -103.01% -163.75% -127.34% -128.82% -228.27% -208.47% -195.23% -221.61% -176.53% -191.03% -135.41% -188.54% -258.47% -241.75% -304.97% -186.75% -213.01% -208.48% -205.01% -228.45% -233.58% -267.33%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 8 0 0 1 1 1 1 -1 -2 0
Koszty finansowe (mln) 1 1 1 1 1 1 1 1 1 1 1 1 1 5 6 6 7 6 6 6 7 7 7 7 7 7 10 11 11 2 3 3 16 20 19 19 20 20 20 20 20 20
Amortyzacja (mln) 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 2 2 2 3 4 4 4 4 9 8 5 5 5 10 4 4 6 6 4 3 3 3 3 3 3
EBITDA (mln) -23 -26 -28 -30 -32 -33 -36 -36 -66 -35 -42 -43 -64 -62 -69 -80 -83 -65 -57 -51 -42 -56 -51 -53 -90 -81 -98 -99 -97 -86 -90 -126 -139 -133 -220 -136 -162 -133 -276 -197 -244 -248
EBITDA(%) -200.67% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -878.71% -308.92% -200.66% -140.59% -100.88% -155.06% -120.00% -121.52% -224.22% -200.37% -188.54% -216.29% -179.01% -168.25% -139.87% -187.65% -251.40% -225.42% -286.93% -173.01% -189.53% -204.71% -202.02% -210.39% -233.58% -267.33%
NOPLAT (mln) -24 -27 -29 -31 -33 -34 -37 -38 -68 -37 -45 -45 -66 -68 -76 -88 -92 -74 -66 -61 -53 -66 -61 -63 -102 -91 -117 -115 -113 -94 -95 -131 -160 -159 -244 -158 -185 -157 -300 -220 -234 -256
Podatek (mln) -6 1 1 1 -2 0 0 0 0 0 0 0 -0 0 0 0 0 0 0 0 0 0 0 0 1 0 1 -3 -0 0 1 0 0 0 1 1 1 1 1 1 1 1
Zysk Netto (mln) -18 -27 -29 -31 -31 -34 -37 -38 -68 -37 -45 -45 -65 -69 -76 -88 -92 -74 -67 -61 -53 -66 -62 -64 -102 -92 -117 -113 -113 -95 -96 -131 -160 -160 -245 -159 -186 -157 -301 -221 -236 -257
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 77.1% 22.5% 27.9% 22.0% 118.9% 11.6% 22.1% 19.6% -4.41% 83.2% 71.1% 94.2% 40.1% 8.2% -12.98% -30.84% -42.14% -10.50% -7.01% 4.9% 92.9% 38.1% 89.7% 77.1% 10.5% 3.3% -18.48% 16.4% 41.7% 68.8% 156.0% 21.2% 16.2% -1.67% 22.8% 38.8% 26.6% 63.3%
Zysk netto (%) -153.45% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -931.09% -338.57% -221.92% -156.06% -115.93% -180.04% -145.56% -145.86% -246.80% -227.88% -258.61% -241.06% -201.30% -178.17% -146.65% -193.63% -270.02% -244.98% -316.99% -201.00% -222.31% -208.07% -332.75% -236.04% -225.53% -276.42%
EPS -0.36 -0.55 -0.47 -0.5 -0.51 -0.54 -0.59 -0.61 -1.11 -0.6 -0.72 -0.69 -0.85 -0.89 -1.0 -1.14 -1.19 -0.96 -0.81 -0.68 -0.59 -0.74 -0.64 -0.63 -1.0 -0.89 -1.07 -0.96 -0.95 -0.8 -0.8 -1.09 -1.21 -1.17 -1.78 -1.11 -1.28 -1.06 -1.94 -1.27 -1.32 -1.42
EPS (rozwodnione) -0.36 -0.55 -0.47 -0.5 -0.51 -0.54 -0.59 -0.61 -1.1 -0.6 -0.72 -0.69 -0.85 -0.89 -1.0 -1.14 -1.19 -0.96 -0.81 -0.68 -0.59 -0.74 -0.64 -0.63 -1.0 -0.89 -1.07 -0.96 -0.95 -0.8 -0.8 -1.09 -1.21 -1.17 -1.78 -1.11 -1.28 -1.06 -1.94 -1.27 -1.32 -1.42
Ilośc akcji (mln) 49 50 61 62 61 62 62 62 62 62 62 65 77 77 76 77 77 77 82 89 89 90 97 101 102 103 110 117 119 118 120 120 133 136 138 143 145 148 155 174 179 181
Ważona ilośc akcji (mln) 50 50 61 62 62 62 62 62 62 62 62 65 77 77 77 77 77 78 82 89 89 90 97 102 102 103 110 117 119 119 120 121 133 136 138 143 145 148 155 174 179 181
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 USD