BeiGene, Ltd. (BGNE)
Growth
Revenue 5Y249.65%
Revenue 3Y57.96%
EPS 5Y29.45%
EPS 3Y-15.34%
Dividend 5Y-
Dividend 3Y-
Capital Efficiency
ROIC-35.61%
ROE-38.92%
ROA-31.95%
ROTA-32.14%
Capital Structure
Market Cap27.41B
EV23.92B
Cash4.20B
Current Ratio4.07
Debt/Equity0.31
Net Debt/EBITDA1.71
BGNE
Income Statement
Select a metric from the list below to chart it
Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.1 | 13.0 | 8.8 | 1.1 | 238.4 | 198.2 | 428.2 | 308.9 | 1,176.3 | 1,249.8 | |
| Revenue % Chg. | - | 16.9% | -32.4% | -87.9% | 22179.2% | -16.8% | 116.0% | -27.9% | 280.8% | 17.6% | |
| Cost of Revenue | 13.5 | 21.9 | 58.3 | 98.0 | 274.0 | 707.7 | 998.5 | 1,365.5 | 1,624.1 | 1,886.5 | |
| Cost of Revenue % Chg. | - | 62.4% | 166.4% | 68.3% | 179.5% | 158.3% | 41.1% | 36.8% | 18.9% | 24.0% | |
| Gross Profit | -2.3 | -8.8 | -49.4 | -97.0 | -35.6 | -509.5 | -570.3 | -1,056.7 | -447.9 | -636.7 | |
| Gross Profit % Chg. | - | 281.3% | 460.0% | 96.1% | 63.3% | 1331.0% | 11.9% | 85.3% | 57.6% | 38.6% | |
| Gross Profit Margin | -20.8% | -67.7% | -560.7% | -9062.0% | -14.9% | -257.0% | -133.2% | -342.1% | -38.1% | -50.9% | |
| Gross Profit Margin % Chg. | - | 226.1% | 728.0% | 1516.1% | 99.8% | 1620.9% | 48.2% | 156.9% | 88.9% | 17.8% | |
| R&D Expenses | - | - | - | - | - | - | - | 1.3 | - | - | |
| Selling, General, & Admin Expenses | 3.1 | 6.9 | 7.3 | 20.1 | 62.6 | 195.4 | 388.2 | 600.2 | 990.1 | 1,255.4 | |
| Selling, General, & Admin Expenses % Chg. | - | 120.5% | 5.5% | 174.9% | 211.5% | 212.1% | 98.7% | 54.6% | 65.0% | 40.8% | |
| Other Expenses | - | - | - | - | 0.3 | 0.9 | 1.3 | -0.4 | 0.8 | -377.5 | |
| Other Expenses % Chg. | - | - | - | - | - | 257.6% | 48.3% | - | - | 69301.2% | |
| Operating Income | -5.5 | -15.8 | -56.7 | -117.1 | -98.5 | -705.8 | -959.9 | -1,657.7 | -1,438.7 | -1,892.8 | |
| Operating Income % Chg. | - | 188.7% | 260.1% | 106.3% | 15.9% | 616.8% | 36.0% | 72.7% | 13.2% | 40.0% | |
| Operating Income Margin | -49.0% | -120.9% | -643.7% | -10940.2% | -41.3% | -356.1% | -224.2% | -536.7% | -122.3% | -151.4% | |
| Operating Income Margin % Chg. | - | 146.9% | 432.5% | 1599.7% | 99.6% | 762.1% | 37.0% | 139.4% | 77.2% | 19.0% | |
| Total Other Income/Expenses Net | -2.4 | -2.8 | -0.4 | -2.1 | 7.4 | 15.9 | 16.3 | 39.5 | 0.1 | -224.1 | |
| Total Other Income/Expenses Net % Chg. | - | 14.5% | 87.2% | 489.1% | - | 115.6% | 2.3% | 142.2% | -99.6% | - | |
| Income Before Tax | -7.9 | -18.5 | -57.1 | -119.2 | -91.1 | -689.8 | -943.6 | -1,618.2 | -1,438.6 | -2,116.9 | |
| Income Before Tax % Chg. | - | 134.9% | 207.9% | 108.7% | 23.6% | 657.5% | 36.8% | 71.5% | 11.1% | 58.7% | |
| Income Before Tax Margin | -70.8% | -142.3% | -647.7% | -11136.7% | -38.2% | -348.0% | -220.4% | -523.9% | -122.3% | -169.4% | |
| Income Before Tax Margin % Chg. | - | 100.9% | 355.2% | 1619.4% | 99.7% | 811.0% | 36.7% | 137.8% | 76.7% | 34.9% | |
| Income Tax Expense | - | - | - | 0.1 | 2.2 | -15.8 | 7.0 | -17.7 | -25.2 | 32.1 | |
| Income Tax Expense % Chg. | - | - | - | - | 4038.9% | - | - | - | 42.8% | - | |
| Net Income | -7.5 | -18.3 | -57.1 | -119.2 | -93.1 | -673.8 | -948.6 | -1,596.9 | -1,413.4 | -2,148.9 | |
| Net Income % Chg. | - | 143.9% | 212.4% | 108.8% | 21.9% | 623.7% | 40.8% | 68.3% | 11.5% | 65.2% | |
| Net Income Margin | -67.2% | -140.2% | -647.7% | -11141.8% | -39.1% | -339.9% | -221.5% | -517.0% | -120.2% | -171.9% | |
| Net Income Margin % Chg. | - | 108.6% | 361.9% | 1620.2% | 99.6% | 770.3% | 34.8% | 133.4% | 76.8% | 40.5% | |
| Weighted Avg. Shares Out | 92.0 | 16.7 | 31.5 | 39.7 | 45.5 | 55.4 | 60.1 | 83.5 | 83.5 | 100.9 | |
| Weighted Avg. Shares Out % Chg. | - | -81.9% | 89.1% | 25.9% | 14.8% | 21.7% | 8.3% | 39.0% | - | 10.0% | |
| EPS | -0.1 | -1.0 | -1.8 | -3.0 | -2.0 | -12.1 | -15.9 | -19.1 | -16.9 | -21.3 | |
| EPS % Chg. | - | 1177.2% | 74.2% | 65.8% | 32.0% | 491.4% | 31.2% | 20.5% | 11.4% | 51.3% | |
| Weighted Avg. Shares Out Dil | 92.0 | 16.7 | 31.5 | 39.7 | 45.5 | 55.4 | 60.1 | 83.5 | 83.5 | 100.9 | |
| Weighted Avg. Shares Out Dil % Chg. | - | -81.9% | 89.1% | 25.9% | 14.8% | 21.7% | 8.3% | 39.0% | - | 8.5% | |
| EPS Diluted | -0.1 | -1.0 | -1.8 | -3.0 | -2.0 | -12.1 | -15.9 | -19.1 | -16.9 | -21.4 | |
| EPS Diluted % Chg. | - | 1177.2% | 74.2% | 65.8% | 32.0% | 491.4% | 31.2% | 20.5% | 11.4% | 50.4% | |
| Interest Income | 0.0 | 0.0 | 1.8 | - | - | - | - | 2.0 | - | - | |
| Interest Income % Chg. | - | 1900.0% | 4370.0% | - | - | - | - | - | - | - | |
| Interest Expense | 3.2 | 3.6 | 1.2 | - | - | - | - | - | - | - | |
| Interest Expense % Chg. | - | 12.6% | -65.4% | - | - | - | - | - | - | - | |
| EBIT | -11.0 | -22.1 | -56.5 | -119.2 | -91.1 | -689.8 | -943.6 | -1,616.2 | -1,438.6 | -2,116.9 | |
| EBIT % Chg. | - | 99.7% | 156.3% | 110.7% | 23.6% | 657.5% | 36.8% | 71.3% | 11.0% | 58.7% | |
| EBIT Margin | -99.1% | -169.2% | -641.4% | -11136.7% | -38.2% | -348.0% | -220.4% | -523.3% | -122.3% | -169.4% | |
| EBIT Margin % Chg. | - | 70.8% | 279.0% | 1636.4% | 99.7% | 811.0% | 36.7% | 137.5% | 76.6% | 34.9% | |
| Depreciation & Amortization | 1.6 | 1.6 | 1.5 | 1.9 | 4.8 | 10.4 | 18.6 | 31.8 | 0.8 | 48.4 | |
| Depreciation & Amortization % Chg. | - | -2.2% | -0.8% | 23.6% | 149.2% | 118.3% | 79.2% | 70.8% | -97.6% | 17.7% | |
| EBITDA | -9.5 | -20.5 | -55.0 | -117.3 | -86.3 | -679.4 | -925.0 | -1,584.4 | -1,437.8 | -2,068.4 | |
| EBITDA % Chg. | - | 116.8% | 168.3% | 113.2% | 26.4% | 687.2% | 36.1% | 71.3% | 9.3% | 60.0% | |
| EBITDA Margin | -84.8% | -157.3% | -623.8% | -10958.3% | -36.2% | -342.8% | -216.0% | -513.0% | -122.2% | -165.5% | |
| EBITDA Margin % Chg. | - | 85.4% | 296.7% | 1656.6% | 99.7% | 846.8% | 37.0% | 137.5% | 76.2% | 36.0% |