Theravance Biopharma, 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 |
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) |
1 |
20 |
7 |
11 |
4 |
18 |
5 |
19 |
6 |
3 |
4 |
4 |
5 |
8 |
23 |
13 |
16 |
5 |
26 |
12 |
29 |
20 |
15 |
18 |
19 |
14 |
13 |
13 |
15 |
13 |
11 |
12 |
15 |
10 |
14 |
16 |
18 |
15 |
14 |
17 |
19 |
15 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
171.7% |
-9.76% |
-23.31% |
78.3% |
46.2% |
-83.23% |
-35.86% |
-77.59% |
-20.68% |
169.5% |
569.0% |
200.3% |
248.5% |
-35.83% |
11.4% |
-3.20% |
87.4% |
272.1% |
-42.61% |
46.9% |
-36.51% |
-28.22% |
-13.95% |
-27.73% |
-20.21% |
-7.44% |
-14.43% |
-5.63% |
-1.98% |
-21.06% |
24.4% |
26.0% |
19.9% |
39.2% |
3.7% |
7.5% |
6.8% |
6.1% |
Marża brutto |
-124.84% |
98.2% |
92.9% |
94.6% |
17.8% |
95.8% |
88.3% |
98.3% |
79.9% |
81.7% |
61.1% |
77.0% |
31.0% |
90.1% |
-100.94% |
94.5% |
96.0% |
-908.21% |
-77.43% |
-318.49% |
-127.21% |
-232.36% |
-315.80% |
-269.01% |
-247.92% |
-374.15% |
-295.64% |
-231.51% |
-108.94% |
88.8% |
79.8% |
86.9% |
91.5% |
84.1% |
90.3% |
91.5% |
75.3% |
89.4% |
30.2% |
100.0% |
100.0% |
100.0% |
Koszty i Wydatki (mln) |
67 |
58 |
52 |
54 |
60 |
60 |
53 |
53 |
64 |
62 |
69 |
61 |
84 |
73 |
72 |
75 |
78 |
79 |
69 |
78 |
100 |
92 |
87 |
95 |
95 |
98 |
77 |
65 |
53 |
47 |
33 |
26 |
32 |
34 |
29 |
24 |
24 |
26 |
27 |
28 |
28 |
30 |
EBIT (mln) |
-66 |
-38 |
-45 |
-43 |
-56 |
-42 |
-47 |
-33 |
-58 |
-59 |
-65 |
-57 |
-79 |
-65 |
-49 |
-62 |
-63 |
-74 |
-42 |
-65 |
-71 |
-72 |
-72 |
-77 |
-76 |
-84 |
-64 |
-54 |
-56 |
-39 |
7 |
-14 |
-17 |
-25 |
-16 |
-9 |
-6 |
-11 |
-13 |
-11 |
-9 |
-14 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-15.18% |
10.3% |
4.9% |
-22.28% |
3.7% |
41.3% |
37.1% |
70.2% |
36.9% |
10.4% |
-25.21% |
9.6% |
-20.91% |
13.4% |
-12.79% |
4.4% |
12.7% |
-1.62% |
69.9% |
17.5% |
8.4% |
15.8% |
-11.18% |
-30.02% |
-26.57% |
-54.11% |
110.7% |
-73.51% |
-68.96% |
-35.30% |
-335.06% |
-38.32% |
-64.20% |
-55.01% |
-20.90% |
23.7% |
47.4% |
28.8% |
EBIT (%) |
-4588.49% |
-184.98% |
-634.89% |
-402.83% |
-1432.67% |
-226.19% |
-868.16% |
-175.59% |
-1016.06% |
-1905.70% |
-1855.83% |
-1333.26% |
-1753.62% |
-781.06% |
-207.46% |
-486.45% |
-397.92% |
-1380.03% |
-162.43% |
-524.67% |
-239.24% |
-364.90% |
-480.92% |
-419.65% |
-408.38% |
-588.43% |
-496.44% |
-406.36% |
-375.82% |
-291.77% |
62.1% |
-114.06% |
-119.00% |
-239.15% |
-117.27% |
-55.82% |
-35.53% |
-77.27% |
-89.46% |
-64.25% |
-49.06% |
-93.80% |
Przychody fiansowe (mln) |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
2 |
1 |
1 |
8 |
3 |
2 |
2 |
1 |
1 |
1 |
1 |
1 |
0 |
1 |
0 |
0 |
0 |
2 |
3 |
4 |
3 |
3 |
2 |
2 |
1 |
1 |
1 |
1 |
1 |
Koszty finansowe (mln) |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
4 |
8 |
8 |
8 |
8 |
10 |
11 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
2 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
Amortyzacja (mln) |
0 |
1 |
1 |
1 |
1 |
1 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
1 |
1 |
2 |
2 |
1 |
2 |
1 |
1 |
2 |
2 |
1 |
1 |
1 |
1 |
EBITDA (mln) |
-65 |
-37 |
-45 |
-42 |
-55 |
-41 |
-47 |
-32 |
-57 |
-57 |
-63 |
-63 |
-77 |
-62 |
-45 |
-57 |
-49 |
-62 |
-29 |
-53 |
-56 |
-71 |
-49 |
-60 |
-54 |
-65 |
-39 |
-54 |
-19 |
-39 |
-19 |
-13 |
-12 |
-20 |
-12 |
-6 |
-3 |
-8 |
-14 |
-9 |
-8 |
-12 |
EBITDA(%) |
-4588.49% |
-182.10% |
-626.55% |
-392.45% |
-1414.77% |
-222.40% |
-859.86% |
-175.59% |
-1016.06% |
-1837.25% |
-1815.22% |
-1306.97% |
-1723.08% |
-744.15% |
-193.69% |
-451.43% |
-313.73% |
-1210.98% |
-121.36% |
-449.95% |
-195.00% |
-289.50% |
-342.86% |
-339.47% |
-296.60% |
-472.36% |
-317.59% |
-163.98% |
-14.41% |
-53.81% |
82.0% |
-87.82% |
-93.59% |
-195.44% |
-90.55% |
-44.44% |
-18.98% |
-66.70% |
-95.38% |
-51.34% |
-40.53% |
-93.80% |
NOPLAT (mln) |
-65 |
-38 |
-45 |
-43 |
-56 |
-41 |
-47 |
-33 |
-59 |
-60 |
-66 |
-66 |
-80 |
-65 |
-48 |
-60 |
-53 |
-72 |
-40 |
-64 |
-66 |
-83 |
-63 |
-74 |
-67 |
-79 |
-53 |
-35 |
-32 |
-25 |
-8 |
-16 |
-14 |
-22 |
-14 |
-8 |
-5 |
-10 |
-15 |
-10 |
-9 |
-14 |
Podatek (mln) |
-0 |
5 |
3 |
4 |
-11 |
1 |
0 |
1 |
9 |
5 |
0 |
1 |
7 |
0 |
-7 |
-1 |
-3 |
0 |
0 |
-6 |
0 |
0 |
0 |
0 |
-9 |
0 |
-0 |
-0 |
-0 |
1 |
-0 |
-933 |
-0 |
-0 |
1 |
1 |
3 |
1 |
1 |
3 |
7 |
-1 |
Zysk Netto (mln) |
-64 |
-42 |
-48 |
-47 |
-45 |
-42 |
-47 |
-34 |
-67 |
-65 |
-66 |
-67 |
-87 |
-65 |
-41 |
-59 |
-50 |
-73 |
-40 |
-58 |
-66 |
-83 |
-63 |
-74 |
-58 |
-80 |
-52 |
-35 |
-32 |
-26 |
-8 |
917 |
-14 |
-22 |
-16 |
-9 |
-9 |
-12 |
-17 |
-13 |
-16 |
-14 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-30.30% |
-0.76% |
-0.79% |
-28.22% |
50.2% |
55.0% |
40.4% |
96.9% |
29.1% |
-0.36% |
-38.42% |
-11.13% |
-42.26% |
11.5% |
-2.40% |
-1.69% |
30.7% |
14.4% |
57.9% |
26.0% |
-10.93% |
-4.06% |
-16.67% |
-52.06% |
-45.18% |
-67.44% |
-84.37% |
2696.1% |
-55.49% |
-14.87% |
91.0% |
-100.98% |
-40.31% |
-47.19% |
5.7% |
41.9% |
82.4% |
16.4% |
Zysk netto (%) |
-4487.79% |
-208.20% |
-667.27% |
-442.27% |
-1151.45% |
-228.95% |
-863.19% |
-178.04% |
-1182.92% |
-2115.94% |
-1889.06% |
-1564.37% |
-1925.18% |
-782.39% |
-173.87% |
-462.95% |
-318.90% |
-1359.69% |
-152.34% |
-470.19% |
-222.40% |
-418.15% |
-419.02% |
-403.37% |
-311.98% |
-558.88% |
-405.80% |
-267.61% |
-214.35% |
-196.62% |
-74.13% |
7361.9% |
-97.33% |
-212.04% |
-113.79% |
-57.03% |
-48.45% |
-80.42% |
-115.94% |
-75.28% |
-82.79% |
-88.24% |
EPS |
-2.02 |
-1.29 |
-1.42 |
-1.4 |
-1.23 |
-1.1 |
-1.06 |
-0.73 |
-1.36 |
-1.27 |
-1.27 |
-1.27 |
-1.64 |
-1.22 |
-0.76 |
-1.1 |
-0.92 |
-1.32 |
-0.72 |
-1.05 |
-1.17 |
-1.4 |
-1.0 |
-1.16 |
-0.92 |
-1.24 |
-0.8 |
-0.48 |
-0.44 |
-0.34 |
-0.11 |
12.14 |
-0.21 |
-0.35 |
-0.28 |
-0.17 |
-0.17 |
-0.24 |
-0.34 |
-0.26 |
-0.32 |
-0.27 |
EPS (rozwodnione) |
-2.02 |
-1.29 |
-1.42 |
-1.4 |
-1.17 |
-1.1 |
-1.06 |
-0.73 |
-1.36 |
-1.27 |
-1.27 |
-1.27 |
-1.64 |
-1.22 |
-0.76 |
-1.1 |
-0.92 |
-1.32 |
-0.72 |
-1.05 |
-1.17 |
-1.4 |
-1.0 |
-1.16 |
-0.92 |
-1.24 |
-0.8 |
-0.48 |
-0.43 |
-0.34 |
-0.11 |
12.14 |
-0.21 |
-0.35 |
-0.28 |
-0.17 |
-0.17 |
-0.24 |
-0.34 |
-0.26 |
-0.32 |
-0.27 |
Ilośc akcji (mln) |
32 |
33 |
34 |
34 |
37 |
38 |
44 |
46 |
50 |
52 |
52 |
53 |
53 |
53 |
54 |
54 |
55 |
55 |
56 |
56 |
56 |
59 |
63 |
63 |
64 |
64 |
66 |
74 |
74 |
75 |
76 |
76 |
67 |
63 |
57 |
52 |
49 |
48 |
49 |
49 |
49 |
50 |
Ważona ilośc akcji (mln) |
32 |
33 |
34 |
34 |
38 |
38 |
44 |
46 |
50 |
52 |
52 |
53 |
53 |
53 |
54 |
54 |
55 |
55 |
56 |
56 |
56 |
59 |
63 |
63 |
64 |
64 |
66 |
74 |
74 |
75 |
76 |
76 |
67 |
63 |
57 |
52 |
49 |
48 |
49 |
49 |
49 |
50 |
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 |