|
|
| Line 102: |
Line 102: |
| |70,757 | | |70,757 |
| |99,290 | | |99,290 |
| |}
| |
|
| |
| === Forward ===
| |
|
| |
| ====What are the financial forecasts?====
| |
| {| class="wikitable"
| |
| |+Forward financials<ref>Source: Stockhub Limited</ref><ref group="Note" name="Note04" />
| |
| |-
| |
| !Year
| |
| !18 !!19!!20!!21!!22
| |
| !23
| |
| !24
| |
| !25
| |
| !26
| |
| !27
| |
| !28
| |
| !29
| |
| !30
| |
| !31
| |
| !32
| |
| !33
| |
| !34
| |
| !35
| |
| !36
| |
| !37
| |
| !38
| |
| !39
| |
| !40
| |
| !41
| |
| !42
| |
| !43
| |
| !44
| |
| !45
| |
| !46
| |
| !47
| |
| !48
| |
| !49
| |
| !50
| |
| !51
| |
| !52
| |
| !53
| |
| !54
| |
| !55
| |
| !56
| |
| !57
| |
| !58
| |
| !59
| |
| |-
| |
| |'''Year end date'''||'''31/12/2022'''||'''31/12/2023'''||'''31/12/2024'''||'''31/12/2025'''||'''31/12/2026'''
| |
| |'''31/12/2027'''
| |
| |'''31/12/2028'''
| |
| |'''31/12/2029'''
| |
| |'''31/12/2030'''
| |
| |'''31/12/2031'''
| |
| |'''31/12/2032'''
| |
| |'''31/12/2033'''
| |
| |'''31/12/2034'''
| |
| |'''31/12/2035'''
| |
| |'''31/12/2036'''
| |
| |'''31/12/2037'''
| |
| |'''31/12/2038'''
| |
| |'''31/12/2039'''
| |
| |'''31/12/2040'''
| |
| |'''31/12/2041'''
| |
| |'''31/12/2042'''
| |
| |'''31/12/2043'''
| |
| |'''31/12/2044'''
| |
| |'''31/12/2045'''
| |
| |'''31/12/2046'''
| |
| |'''31/12/2047'''
| |
| |'''31/12/2048'''
| |
| |'''31/12/2049'''
| |
| |'''31/12/2050'''
| |
| |'''31/12/2051'''
| |
| |'''31/12/2052'''
| |
| |'''31/12/2053'''
| |
| |'''31/12/2054'''
| |
| |'''31/12/2055'''
| |
| |'''31/12/2056'''
| |
| |'''31/12/2057'''
| |
| |'''31/12/2058'''
| |
| |'''31/12/2059'''
| |
| |'''31/12/2060'''
| |
| |'''31/12/2061'''
| |
| |'''31/12/2062'''
| |
| |'''31/12/2063'''
| |
| |-
| |
| | colspan="43" |<div style="text-align: center;">'''Income statement'''</div>
| |
| |-
| |
| |Revenues ($'million)|| $78,935||$112,257||$154,816||$207,049||$268,527
| |
| |$337,721
| |
| |$411,894
| |
| |$487,157
| |
| |$558,739
| |
| |$621,448
| |
| |$670,282
| |
| |$701,078
| |
| |$711,102
| |
| |$699,445
| |
| |$667,163
| |
| |$617,116
| |
| |$553,551
| |
| |$481,510
| |
| |$406,171
| |
| |$332,253
| |
| |$263,564
| |
| |$202,749
| |
| |$151,247
| |
| |$109,414
| |
| |$76,757
| |
| |$52,217
| |
| |$34,448
| |
| |$22,038
| |
| |$13,673
| |
| |$8,226
| |
| |$4,799
| |
| |$2,715
| |
| |$1,490
| |
| |$793
| |
| |$409
| |
| |$205
| |
| |$99
| |
| |$47
| |
| |$21
| |
| |$9
| |
| |$4
| |
| |$2
| |
| |-
| |
| |Gross profits ($'million)||$23,680||$33,677||$46,445||$62,115||$80,558
| |
| |$101,316
| |
| |$185,352
| |
| |$219,221
| |
| |$251,432
| |
| |$279,652
| |
| |$301,627
| |
| |$315,485
| |
| |$319,996
| |
| |$314,750
| |
| |$300,223
| |
| |$277,702
| |
| |$249,098
| |
| |$216,679
| |
| |$182,777
| |
| |$149,514
| |
| |$118,604
| |
| |$91,237
| |
| |$68,061
| |
| |$49,236
| |
| |$34,541
| |
| |$23,498
| |
| |$15,502
| |
| |$9,917
| |
| |$6,153
| |
| |$3,702
| |
| |$2,160
| |
| |$1,222
| |
| |$670
| |
| |$357
| |
| |$184
| |
| |$92
| |
| |$45
| |
| |$21
| |
| |$10
| |
| |$4
| |
| |$2
| |
| |$1
| |
| |-
| |
| |Operating profits ($'million)||$11,840||$16,839||$23,222||$31,057||$40,279
| |
| |$50,658
| |
| |$123,568
| |
| |$146,147
| |
| |$167,622
| |
| |$186,434
| |
| |$201,085
| |
| |$210,323
| |
| |$213,331
| |
| |$209,834
| |
| |$200,149
| |
| |$185,135
| |
| |$166,065
| |
| |$144,453
| |
| |$121,851
| |
| |$99,676
| |
| |$79,069
| |
| |$60,825
| |
| |$45,374
| |
| |$32,824
| |
| |$23,027
| |
| |$15,665
| |
| |$10,335
| |
| |$6,612
| |
| |$4,102
| |
| |$2,468
| |
| |$1,440
| |
| |$815
| |
| |$447
| |
| |$238
| |
| |$123
| |
| |$61
| |
| |$30
| |
| |$14
| |
| |$6
| |
| |$3
| |
| |$1
| |
| |$1
| |
| |-
| |
| |Net profits ($'million)||$9,354||$13,302||$18,346||$24,535|| $31,820
| |
| |$40,020
| |
| |$97,619
| |
| |$115,456
| |
| |$132,421
| |
| |$147,283
| |
| |$158,857
| |
| |$166,156
| |
| |$168,531
| |
| |$165,769
| |
| |$158,118
| |
| |$146,256
| |
| |$131,192
| |
| |$114,118
| |
| |$96,263
| |
| |$78,744
| |
| |$62,465
| |
| |$48,052
| |
| |$35,846
| |
| |$25,931
| |
| |$18,191
| |
| |$12,376
| |
| |$8,164
| |
| |$5,223
| |
| |$3,240
| |
| |$1,949
| |
| |$1,137
| |
| |$643
| |
| |$353
| |
| |$188
| |
| |$97
| |
| |$48
| |
| |$24
| |
| |$11
| |
| |$5
| |
| |$2
| |
| |$1
| |
| |$0
| |
| |} | | |} |
Revision as of 00:38, 21 September 2022
Historic financials[1][Note 1]
| Year
|
1 |
2 |
3 |
4 |
5
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
14
|
15
|
16
|
17
|
| Year end date |
31/12/2005 |
31/12/2006[2][3] |
31/12/2007 |
31/12/2008 |
31/12/2009
|
31/12/2010[3]
|
31/12/2011[3]
|
31/12/2012[3]
|
31/12/2013[3]
|
31/12/2014[3]
|
31/12/2015[3]
|
31/12/2016[3]
|
31/12/2017[3]
|
31/12/2018[3]
|
31/12/2019[3]
|
31/12/2020[3]
|
31/12/2021[3]
|
Income statement
|
| Revenues ($'million) |
0 |
0 |
0.073 |
15 |
112
|
117
|
204
|
413
|
2,013
|
3,198
|
4,046
|
7,000
|
11,759
|
21,461
|
24,578
|
31,536
|
53,823
|
| Net profits ($'million) |
-12 |
-30 |
-78 |
-83 |
−56
|
−154
|
−254
|
−396
|
−74
|
−294
|
−889
|
−675
|
−1,962
|
−976
|
−862
|
721
|
5,519
|
Balance sheet
|
Total assets
($'million)
|
8
|
44
|
34
|
52
|
130
|
386
|
713
|
1,114
|
2,417
|
5,831
|
8,068
|
22,664
|
28,655
|
29,740
|
34,309
|
52,148
|
62,131
|
Other
|
| Employees
|
NA
|
70
|
268
|
252
|
514
|
899
|
1,417
|
2,914
|
5,859
|
10,161
|
13,058
|
17,782
|
37,543
|
48,817
|
48,016
|
70,757
|
99,290
|
Cite error: <ref> tags exist for a group named 'Note', but no corresponding <references group='Note'/> tag was found
