Prothena Corporation plc
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 |
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) |
2 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
27 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
60 |
139 |
1 |
1 |
1 |
2 |
50 |
2 |
4 |
85 |
0 |
0 |
132 |
1 |
2 |
3 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-84.75% |
-55.31% |
19.8% |
-33.33% |
-44.30% |
-2.26% |
7951.7% |
-23.43% |
33.9% |
-12.36% |
-98.96% |
16.4% |
-15.28% |
-18.06% |
-40.14% |
-19.61% |
32.0% |
-24.19% |
16.8% |
-23.41% |
40.6% |
13.5% |
30705.6% |
88545.9% |
225.6% |
620.6% |
-97.82% |
-98.91% |
4159.6% |
88.1% |
206.3% |
5494.3% |
-99.37% |
-97.69% |
3184.7% |
-98.86% |
571.8% |
5556.0% |
Marża brutto |
-402.09% |
-1682.97% |
-4501.08% |
-3905.83% |
-5727.36% |
-7633.21% |
-9617.42% |
-9283.92% |
-23200.58% |
-9822.01% |
-26.93% |
-18765.30% |
-14529.69% |
-15188.99% |
-11173.12% |
-7160.78% |
-8410.31% |
-7048.39% |
-5638.32% |
-5990.73% |
-5943.36% |
-10714.18% |
-8756.92% |
-13661.15% |
-5666.67% |
-13115.00% |
64.9% |
87.1% |
-1782.08% |
-2264.44% |
-2306.17% |
-2252.27% |
96.5% |
18.9% |
55.2% |
97.3% |
-4420.57% |
-1674.00% |
56.4% |
100.0% |
100.0% |
100.0% |
Koszty i Wydatki (mln) |
15 |
16 |
18 |
23 |
25 |
28 |
40 |
43 |
49 |
37 |
45 |
54 |
48 |
49 |
42 |
28 |
25 |
23 |
19 |
21 |
24 |
25 |
27 |
31 |
31 |
32 |
32 |
30 |
34 |
39 |
45 |
52 |
50 |
58 |
71 |
75 |
79 |
82 |
74 |
67 |
67 |
68 |
EBIT (mln) |
-13 |
-15 |
-18 |
-23 |
-24 |
-27 |
-40 |
-43 |
-49 |
-36 |
-18 |
-54 |
-47 |
-49 |
-63 |
-24 |
-23 |
-23 |
-18 |
-21 |
-23 |
-25 |
-27 |
-31 |
-30 |
-32 |
28 |
109 |
-33 |
-38 |
-43 |
-50 |
-0 |
-56 |
-67 |
10 |
-79 |
-82 |
58 |
-67 |
-65 |
-66 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
84.8% |
82.4% |
122.7% |
88.4% |
103.5% |
32.3% |
-54.85% |
25.4% |
-3.98% |
34.3% |
247.8% |
-54.57% |
-51.91% |
-52.87% |
-70.67% |
-13.78% |
2.3% |
8.3% |
44.5% |
47.1% |
30.2% |
29.2% |
204.6% |
454.1% |
9.2% |
18.2% |
-254.60% |
-146.08% |
-99.78% |
48.4% |
53.9% |
120.5% |
108948.6% |
44.7% |
187.8% |
-745.26% |
-17.34% |
-19.56% |
EBIT (%) |
-651.02% |
-2534.40% |
-6487.41% |
-5282.28% |
-7886.64% |
-10343.40% |
-12060.06% |
-14925.87% |
-28816.96% |
-14004.25% |
-67.63% |
-24444.75% |
-20662.45% |
-21457.27% |
-22605.38% |
-9538.43% |
-11729.38% |
-12340.86% |
-11076.05% |
-10230.24% |
-9091.41% |
-17622.70% |
-13708.72% |
-19647.13% |
-8418.89% |
-20068.12% |
46.5% |
78.5% |
-2823.55% |
-3290.89% |
-3293.37% |
-3317.86% |
-0.14% |
-2596.82% |
-1654.74% |
12.1% |
-24846.52% |
-163056.00% |
44.2% |
-6857.01% |
-3056.85% |
-2318.99% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
4 |
7 |
8 |
9 |
8 |
7 |
7 |
7 |
5 |
4 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
2 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
0 |
0 |
0 |
0 |
7 |
0 |
0 |
0 |
0 |
0 |
Amortyzacja (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
14 |
1 |
1 |
0 |
0 |
0 |
EBITDA (mln) |
-13 |
-15 |
-18 |
-22 |
-24 |
-27 |
-40 |
-42 |
-48 |
-36 |
-17 |
-53 |
-47 |
-48 |
-61 |
-23 |
-21 |
-21 |
-17 |
-19 |
-20 |
-23 |
-25 |
-29 |
-29 |
-30 |
30 |
111 |
-31 |
-38 |
-43 |
-50 |
-4 |
-56 |
-66 |
10 |
-70 |
-81 |
58 |
-66 |
-65 |
-65 |
EBITDA(%) |
-651.02% |
-2534.40% |
-6487.41% |
-5282.28% |
-7886.64% |
-10248.68% |
-11931.53% |
-14635.66% |
-28816.96% |
-13711.20% |
-67.63% |
-23928.31% |
-20662.45% |
-20737.89% |
-14053.05% |
-12026.27% |
-13365.46% |
-11502.69% |
-8546.11% |
-8423.41% |
-9091.41% |
-16396.45% |
-12816.41% |
-18526.11% |
-8418.89% |
-19003.12% |
49.4% |
79.7% |
-2823.55% |
-3148.57% |
-3166.92% |
-3317.86% |
-0.14% |
-2596.82% |
-1649.22% |
18.6% |
-24846.52% |
-162626.00% |
44.2% |
-6833.71% |
-3046.44% |
-2311.10% |
NOPLAT (mln) |
-13 |
-15 |
-18 |
-23 |
-24 |
-27 |
-40 |
-43 |
-49 |
-37 |
-19 |
-54 |
-47 |
-49 |
-62 |
-24 |
-22 |
-21 |
-16 |
-19 |
-22 |
-24 |
-27 |
-31 |
-30 |
-32 |
28 |
109 |
-33 |
-38 |
-43 |
-48 |
3 |
-50 |
-59 |
19 |
-71 |
-74 |
65 |
-60 |
-60 |
-61 |
Podatek (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-2 |
-1 |
-2 |
0 |
-0 |
-2 |
1 |
1 |
0 |
-0 |
0 |
-0 |
-0 |
-0 |
-0 |
0 |
5 |
0 |
-0 |
0 |
-2 |
-1 |
-3 |
-3 |
-3 |
-4 |
-3 |
-3 |
-2 |
-2 |
-1 |
-2 |
-1 |
Zysk Netto (mln) |
-13 |
-15 |
-18 |
-23 |
-24 |
-28 |
-40 |
-43 |
-49 |
-35 |
-18 |
-52 |
-48 |
-49 |
-60 |
-25 |
-22 |
-21 |
-16 |
-19 |
-22 |
-24 |
-26 |
-31 |
-31 |
-37 |
28 |
109 |
-33 |
-36 |
-41 |
-46 |
6 |
-47 |
-55 |
22 |
-67 |
-72 |
67 |
-59 |
-58 |
-60 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
84.3% |
81.0% |
121.3% |
88.2% |
102.4% |
28.6% |
-56.23% |
21.2% |
-2.34% |
37.8% |
238.3% |
-53.13% |
-52.97% |
-57.19% |
-73.60% |
-20.81% |
-4.04% |
13.0% |
66.2% |
57.2% |
42.5% |
55.9% |
205.2% |
457.3% |
8.0% |
-1.21% |
-249.21% |
-141.89% |
119.1% |
29.1% |
32.4% |
147.9% |
-1162.78% |
54.1% |
222.5% |
-369.32% |
-14.11% |
-16.67% |
Zysk netto (%) |
-651.27% |
-2563.58% |
-6574.46% |
-5355.71% |
-7868.73% |
-10385.28% |
-12145.65% |
-15118.53% |
-28598.25% |
-13661.78% |
-66.02% |
-23924.20% |
-20855.02% |
-21472.69% |
-21463.08% |
-9630.98% |
-11577.84% |
-11217.74% |
-9467.07% |
-9486.83% |
-8419.53% |
-16715.60% |
-13477.95% |
-19475.80% |
-8532.22% |
-22959.38% |
46.0% |
78.5% |
-2830.97% |
-3147.44% |
-3143.60% |
-3016.74% |
12.7% |
-2160.63% |
-1358.42% |
25.8% |
-21353.16% |
-144478.00% |
50.7% |
-6082.58% |
-2729.91% |
-2128.54% |
EPS |
-0.48 |
-0.55 |
-0.59 |
-0.73 |
-0.76 |
-0.81 |
-1.18 |
-1.26 |
-1.41 |
-0.99 |
-0.46 |
-1.37 |
-1.24 |
-1.26 |
-1.5 |
-0.62 |
-0.56 |
-0.52 |
-0.4 |
-0.49 |
-0.54 |
-0.59 |
-0.66 |
-0.77 |
-0.77 |
-0.91 |
0.62 |
2.39 |
-0.71 |
-0.78 |
-0.88 |
-0.97 |
0.13 |
-0.89 |
-1.03 |
0.41 |
-1.26 |
-1.34 |
1.24 |
-1.1 |
-1.08 |
-1.12 |
EPS (rozwodnione) |
-0.48 |
-0.55 |
-0.59 |
-0.73 |
-0.76 |
-0.81 |
-1.18 |
-1.26 |
-1.41 |
-0.99 |
-0.46 |
-1.37 |
-1.24 |
-1.26 |
-1.5 |
-0.62 |
-0.56 |
-0.52 |
-0.4 |
-0.49 |
-0.54 |
-0.59 |
-0.66 |
-0.77 |
-0.77 |
-0.91 |
0.58 |
2.13 |
-0.71 |
-0.78 |
-0.88 |
-0.97 |
0.12 |
-0.89 |
-1.03 |
0.38 |
-1.26 |
-1.34 |
1.22 |
-1.1 |
-1.08 |
-1.12 |
Ilośc akcji (mln) |
27 |
27 |
31 |
31 |
32 |
34 |
34 |
34 |
35 |
36 |
38 |
38 |
38 |
39 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
44 |
46 |
47 |
47 |
47 |
47 |
49 |
53 |
53 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
Ważona ilośc akcji (mln) |
27 |
27 |
31 |
31 |
32 |
34 |
34 |
34 |
35 |
36 |
38 |
38 |
38 |
39 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
40 |
47 |
51 |
47 |
47 |
47 |
47 |
54 |
53 |
53 |
58 |
54 |
54 |
55 |
54 |
54 |
54 |
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 |