Kiniksa Pharmaceuticals, Ltd.
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 |
Rok finansowy |
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 |
Data |
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) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
8 |
12 |
19 |
32 |
27 |
99 |
62 |
48 |
71 |
67 |
83 |
80 |
109 |
112 |
123 |
138 |
Przychód Δ kw/kw |
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% |
0.0% |
0.0% |
inf% |
inf% |
inf% |
inf% |
250.1% |
719.6% |
230.1% |
50.2% |
165.0% |
-32.37% |
34.8% |
65.2% |
52.0% |
67.4% |
46.9% |
72.5% |
Marża brutto |
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% |
0.0% |
-inf% |
68.0% |
77.1% |
79.4% |
86.9% |
81.4% |
88.3% |
77.0% |
85.4% |
69.7% |
60.6% |
67.9% |
60.5% |
60.9% |
56.0% |
150.8% |
55.3% |
Koszty i Wydatki (mln) |
5 |
11 |
16 |
33 |
16 |
22 |
26 |
44 |
68 |
39 |
30 |
33 |
29 |
32 |
43 |
53 |
49 |
48 |
43 |
55 |
56 |
46 |
53 |
56 |
60 |
75 |
78 |
83 |
96 |
109 |
122 |
142 |
125 |
EBIT (mln) |
-5 |
-11 |
-16 |
-33 |
-16 |
-22 |
-26 |
-44 |
-68 |
-39 |
-30 |
-33 |
-29 |
-32 |
-43 |
-53 |
-49 |
-41 |
-31 |
-36 |
-23 |
-19 |
46 |
6 |
-11 |
-3 |
-11 |
0 |
-17 |
-0 |
-10 |
-19 |
13 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
223.7% |
89.0% |
61.0% |
34.9% |
314.0% |
82.5% |
16.4% |
-26.18% |
-56.56% |
-18.91% |
41.9% |
62.4% |
67.7% |
27.3% |
-29.04% |
-31.70% |
-52.82% |
-52.24% |
251.3% |
116.7% |
-51.85% |
-83.72% |
-123.54% |
-98.66% |
47.7% |
-96.29% |
-11.61% |
-23925.93% |
180.2% |
EBIT (%) |
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% |
0.0% |
0.0% |
-526.41% |
-253.55% |
-192.75% |
-72.23% |
-71.81% |
46.8% |
9.8% |
-23.16% |
-4.41% |
-16.30% |
0.1% |
-20.71% |
-0.11% |
-8.61% |
-15.75% |
9.6% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
2 |
2 |
2 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
2 |
2 |
2 |
0 |
0 |
0 |
0 |
0 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
2 |
0 |
0 |
0 |
0 |
0 |
Amortyzacja (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
-5 |
-11 |
-16 |
-33 |
-16 |
-22 |
-26 |
-44 |
-67 |
-39 |
-30 |
-32 |
-29 |
-31 |
-43 |
-52 |
-49 |
-40 |
-30 |
-35 |
-23 |
-19 |
46 |
8 |
-11 |
-3 |
-10 |
0 |
-16 |
0 |
-10 |
-19 |
13 |
EBITDA(%) |
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% |
0.0% |
0.0% |
-526.41% |
-253.55% |
-192.75% |
-72.44% |
-71.81% |
46.8% |
9.8% |
-23.16% |
-4.41% |
-16.30% |
0.4% |
-20.13% |
0.3% |
-8.61% |
-15.42% |
9.6% |
NOPLAT (mln) |
-5 |
-11 |
-16 |
-33 |
-16 |
-20 |
-25 |
-42 |
-66 |
-38 |
-29 |
-31 |
-29 |
-32 |
-43 |
-53 |
-49 |
-41 |
-31 |
-36 |
-23 |
-19 |
47 |
7 |
-9 |
-1 |
-8 |
2 |
-14 |
2 |
-7 |
-17 |
16 |
Podatek (mln) |
-0 |
-0 |
-0 |
0 |
-0 |
-0 |
-0 |
0 |
-0 |
-0 |
-2 |
0 |
-2 |
6 |
1 |
1 |
0 |
1 |
-0 |
0 |
2 |
1 |
-177 |
2 |
3 |
-16 |
5 |
-23 |
3 |
6 |
5 |
-8 |
7 |
Zysk Netto (mln) |
-5 |
-11 |
-16 |
-33 |
-16 |
-20 |
-24 |
-43 |
-66 |
-37 |
-27 |
-32 |
-26 |
-37 |
-44 |
-54 |
-49 |
-42 |
-31 |
-36 |
-25 |
-20 |
224 |
4 |
-12 |
15 |
-14 |
25 |
-18 |
-4 |
-13 |
-9 |
9 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
223.5% |
80.8% |
52.3% |
30.2% |
311.8% |
83.6% |
10.9% |
-25.32% |
-59.86% |
0.7% |
62.0% |
68.7% |
87.3% |
10.9% |
-30.32% |
-32.29% |
-49.05% |
-51.93% |
833.7% |
112.3% |
-51.33% |
174.9% |
-106.18% |
465.7% |
44.3% |
-126.10% |
-8.39% |
-135.22% |
148.2% |
Zysk netto (%) |
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% |
0.0% |
0.0% |
-539.50% |
-252.53% |
-193.83% |
-78.32% |
-74.08% |
226.0% |
7.2% |
-25.38% |
20.9% |
-20.66% |
30.3% |
-22.17% |
-3.60% |
-11.31% |
-7.25% |
6.2% |
EPS |
-0.15 |
-0.35 |
-0.49 |
-1.01 |
-0.34 |
-1.11 |
-0.51 |
-0.88 |
-1.27 |
-0.68 |
-0.49 |
-0.58 |
-0.48 |
-0.65 |
-0.66 |
-0.79 |
-0.72 |
-0.61 |
-0.44 |
-0.53 |
-0.36 |
-0.29 |
3.23 |
0.0641 |
-0.18 |
0.21 |
-0.2 |
0.36 |
-0.25 |
-0.055 |
-0.18 |
-0.12 |
0.12 |
EPS (rozwodnione) |
-0.15 |
-0.35 |
-0.49 |
-1.01 |
-0.34 |
-1.11 |
-0.51 |
-0.88 |
-1.27 |
-0.68 |
-0.49 |
-0.58 |
-0.48 |
-0.65 |
-0.66 |
-0.79 |
-0.72 |
-0.61 |
-0.44 |
-0.53 |
-0.36 |
-0.29 |
3.18 |
0.0625 |
-0.18 |
0.21 |
-0.2 |
0.35 |
-0.25 |
-0.055 |
-0.18 |
-0.12 |
0.11 |
Ilośc akcji (mln) |
32 |
32 |
32 |
32 |
47 |
18 |
48 |
48 |
52 |
54 |
55 |
55 |
55 |
58 |
66 |
68 |
68 |
68 |
69 |
69 |
69 |
69 |
69 |
70 |
70 |
70 |
70 |
70 |
71 |
71 |
72 |
71 |
73 |
Ważona ilośc akcji (mln) |
32 |
32 |
32 |
32 |
47 |
18 |
48 |
48 |
52 |
54 |
55 |
55 |
55 |
58 |
66 |
68 |
68 |
68 |
69 |
69 |
69 |
69 |
71 |
71 |
70 |
72 |
70 |
73 |
71 |
71 |
72 |
71 |
76 |
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 |