Rok finansowy |
2014 |
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 |
Data |
2014-09-30 |
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 |
Kwartał |
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 |
Q2 |
Q3 |
Q4 |
Q1 |
Przychód (mln) |
45 |
79 |
17 |
50 |
98 |
284 |
64 |
131 |
111 |
381 |
134 |
191 |
170 |
347 |
90 |
219 |
249 |
439 |
137 |
195 |
228 |
445 |
139 |
223 |
259 |
516 |
207 |
230 |
229 |
446 |
144 |
174 |
232 |
422 |
143 |
199 |
270 |
487 |
166 |
237 |
208 |
466 |
159 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
116.0% |
258.0% |
266.4% |
164.8% |
13.3% |
34.2% |
109.7% |
45.5% |
53.5% |
<span style="color:red">-9.08%</span> |
<span style="color:red">-33.33%</span> |
14.4% |
46.4% |
26.7% |
53.4% |
<span style="color:red">-10.74%</span> |
<span style="color:red">-8.24%</span> |
1.3% |
1.4% |
14.6% |
13.5% |
16.0% |
48.4% |
3.1% |
<span style="color:red">-11.56%</span> |
<span style="color:red">-13.57%</span> |
<span style="color:red">-30.09%</span> |
<span style="color:red">-24.34%</span> |
1.2% |
<span style="color:red">-5.32%</span> |
<span style="color:red">-1.09%</span> |
14.0% |
16.6% |
15.2% |
16.3% |
19.3% |
<span style="color:red">-23.04%</span> |
<span style="color:red">-4.29%</span> |
<span style="color:red">-4.33%</span> |
Marża brutto |
57.4% |
65.9% |
54.9% |
60.8% |
55.7% |
49.0% |
72.5% |
53.9% |
69.9% |
49.9% |
71.8% |
69.2% |
65.5% |
59.1% |
71.4% |
64.1% |
56.6% |
53.1% |
68.6% |
60.7% |
58.6% |
56.1% |
67.8% |
66.9% |
68.0% |
43.2% |
58.9% |
65.6% |
65.8% |
55.0% |
66.1% |
70.8% |
68.1% |
56.2% |
64.9% |
68.4% |
62.5% |
55.4% |
72.7% |
61.9% |
70.5% |
57.3% |
68.2% |
Koszty i Wydatki (mln) |
46 |
55 |
31 |
37 |
84 |
214 |
64 |
110 |
82 |
291 |
88 |
113 |
109 |
214 |
70 |
131 |
164 |
303 |
100 |
130 |
165 |
304 |
99 |
143 |
150 |
425 |
157 |
154 |
145 |
350 |
126 |
124 |
165 |
313 |
131 |
150 |
188 |
365 |
127 |
165 |
154 |
363 |
124 |
EBIT (mln) |
-1 |
39 |
-10 |
10 |
18 |
72 |
2 |
17 |
30 |
62 |
49 |
69 |
61 |
132 |
17 |
70 |
77 |
113 |
42 |
68 |
56 |
177 |
37 |
87 |
107 |
36 |
53 |
83 |
83 |
-105 |
18 |
57 |
60 |
104 |
20 |
58 |
73 |
125 |
51 |
72 |
54 |
102 |
35 |
EBIT Δ kw/kw |
106.9% |
45.9% |
577.3% |
40.8% |
41.4% |
15.2% |
95.6% |
75.4% |
51.3% |
52.6% |
197.2% |
1.6% |
20.7% |
16.7% |
14062811700.0% |
3.1% |
39.3% |
36.5% |
15.6% |
21.9% |
48.1% |
395.3% |
30.3% |
4.3% |
28.2% |
134.2% |
194.0% |
47.2% |
39.2% |
200.8% |
11.0% |
2.5% |
17.7% |
17.0% |
60.9% |
19.9% |
0.0% |
0.0% |
0.0% |
0.0% |
39.2% |
11258558600.0% |
250.6% |
EBIT (%) |
<span style="color:red">-2.67%</span> |
49.0% |
<span style="color:red">-58.48%</span> |
20.2% |
17.9% |
25.3% |
3.3% |
12.9% |
27.0% |
16.4% |
36.5% |
36.0% |
36.2% |
37.9% |
18.4% |
32.0% |
31.1% |
25.7% |
30.9% |
34.8% |
24.3% |
39.9% |
26.4% |
38.9% |
41.3% |
6.9% |
25.5% |
36.1% |
36.4% |
<span style="color:red">-23.50%</span> |
12.4% |
32.5% |
25.9% |
24.6% |
14.1% |
29.2% |
26.9% |
25.7% |
31.0% |
30.6% |
26.0% |
22.0% |
22.1% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-1 |
10 |
-2 |
5 |
-2 |
12 |
-2 |
5 |
-2 |
10 |
-2 |
5 |
-8 |
11 |
-2 |
5 |
-9 |
13 |
-2 |
8 |
-13 |
19 |
-5 |
4 |
1 |
2 |
1 |
Koszty finansowe (mln) |
-1 |
18 |
-1 |
0 |
-5 |
13 |
-3 |
0 |
-2 |
7 |
-3 |
4 |
-1 |
8 |
0 |
3 |
3 |
4 |
4 |
4 |
3 |
4 |
2 |
3 |
2 |
2 |
2 |
1 |
-0 |
0 |
2 |
1 |
1 |
-0 |
0 |
-0 |
0 |
-0 |
0 |
0 |
0 |
0 |
0 |
Amortyzacja (mln) |
1 |
-12 |
-5 |
6 |
-2 |
6 |
-2 |
12 |
-1 |
95 |
-2 |
11 |
1 |
3 |
7 |
7 |
5 |
32 |
11 |
12 |
11 |
12 |
12 |
13 |
12 |
14 |
15 |
15 |
14 |
17 |
19 |
19 |
20 |
20 |
20 |
20 |
19 |
19 |
17 |
17 |
0 |
0 |
0 |
EBITDA (mln) |
-0 |
27 |
-15 |
16 |
16 |
77 |
-0 |
29 |
29 |
158 |
47 |
79 |
62 |
134 |
24 |
77 |
82 |
144 |
43 |
73 |
67 |
140 |
42 |
101 |
114 |
111 |
75 |
95 |
89 |
97 |
20 |
61 |
73 |
114 |
19 |
60 |
88 |
129 |
46 |
90 |
55 |
103 |
35 |
EBITDA(%) |
<span style="color:red">-0.29%</span> |
34.3% |
<span style="color:red">-87.43%</span> |
32.4% |
16.1% |
27.3% |
<span style="color:red">-0.03%</span> |
21.9% |
26.5% |
41.4% |
34.7% |
41.5% |
36.4% |
38.7% |
26.8% |
35.0% |
33.1% |
32.9% |
31.6% |
37.4% |
29.4% |
31.6% |
30.4% |
45.1% |
44.1% |
21.6% |
36.4% |
41.2% |
38.9% |
21.7% |
13.5% |
35.0% |
31.5% |
26.9% |
13.3% |
30.2% |
32.6% |
26.5% |
27.9% |
37.9% |
26.2% |
22.1% |
22.2% |
NOPLAT (mln) |
5 |
43 |
-8 |
11 |
26 |
95 |
11 |
19 |
50 |
87 |
52 |
66 |
70 |
121 |
17 |
70 |
72 |
112 |
42 |
70 |
54 |
174 |
34 |
87 |
107 |
35 |
53 |
83 |
82 |
-105 |
23 |
57 |
58 |
104 |
20 |
58 |
73 |
125 |
50 |
102 |
54 |
103 |
35 |
Podatek (mln) |
1 |
1 |
1 |
1 |
4 |
13 |
4 |
2 |
7 |
5 |
7 |
8 |
6 |
11 |
3 |
6 |
7 |
-1 |
6 |
6 |
3 |
15 |
4 |
10 |
11 |
4 |
8 |
14 |
12 |
6 |
4 |
6 |
4 |
13 |
3 |
4 |
9 |
13 |
9 |
3 |
10 |
12 |
3 |
Zysk Netto (mln) |
5 |
42 |
-8 |
11 |
22 |
83 |
8 |
18 |
43 |
82 |
45 |
58 |
64 |
111 |
14 |
64 |
66 |
113 |
37 |
65 |
51 |
159 |
30 |
77 |
96 |
31 |
45 |
68 |
69 |
-112 |
19 |
50 |
54 |
91 |
17 |
54 |
63 |
112 |
41 |
102 |
44 |
91 |
33 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
383.5% |
98.7% |
<span style="color:red">-197.53%</span> |
63.7% |
96.0% |
<span style="color:red">-0.85%</span> |
459.1% |
220.1% |
47.6% |
35.4% |
<span style="color:red">-69.63%</span> |
9.3% |
2.8% |
1.7% |
166.1% |
1.9% |
<span style="color:red">-22.75%</span> |
40.5% |
<span style="color:red">-17.99%</span> |
19.0% |
89.2% |
<span style="color:red">-80.70%</span> |
48.9% |
<span style="color:red">-11.43%</span> |
<span style="color:red">-27.58%</span> |
<span style="color:red">-463.62%</span> |
<span style="color:red">-57.13%</span> |
<span style="color:red">-26.48%</span> |
<span style="color:red">-22.39%</span> |
<span style="color:red">-181.57%</span> |
<span style="color:red">-12.28%</span> |
6.8% |
17.3% |
23.0% |
142.6% |
89.2% |
<span style="color:red">-30.41%</span> |
<span style="color:red">-18.89%</span> |
<span style="color:red">-20.64%</span> |
Zysk netto (%) |
10.1% |
52.6% |
<span style="color:red">-47.72%</span> |
22.4% |
22.6% |
29.2% |
12.7% |
13.9% |
39.1% |
21.6% |
33.9% |
30.5% |
37.6% |
32.1% |
15.4% |
29.2% |
26.4% |
25.8% |
26.8% |
33.3% |
22.2% |
35.8% |
21.7% |
34.6% |
37.1% |
6.0% |
21.7% |
29.7% |
30.4% |
<span style="color:red">-25.05%</span> |
13.3% |
28.8% |
23.3% |
21.6% |
11.8% |
27.0% |
23.4% |
23.0% |
24.7% |
42.9% |
21.2% |
19.5% |
20.5% |
EPS |
0.02 |
0.18 |
-0.03 |
0.04 |
0.08 |
0.3 |
0.02 |
0.0448 |
0.11 |
0.21 |
0.11 |
0.14 |
0.16 |
0.28 |
0.03 |
0.14 |
0.17 |
0.29 |
0.09 |
0.16 |
0.14 |
0.44 |
0.08 |
0.2 |
0.26 |
0.0833 |
0.12 |
0.18 |
0.19 |
-0.3 |
0.0517 |
0.14 |
0.15 |
0.24 |
0.0452 |
0.14 |
0.17 |
0.3 |
0.11 |
0.28 |
0.12 |
0.25 |
0.09 |
EPS (rozwodnione) |
0.02 |
0.18 |
-0.03 |
0.04 |
0.08 |
0.3 |
0.02 |
0.0448 |
0.11 |
0.21 |
0.11 |
0.14 |
0.16 |
0.28 |
0.03 |
0.14 |
0.17 |
0.29 |
0.09 |
0.16 |
0.14 |
0.44 |
0.08 |
0.2 |
0.26 |
0.0833 |
0.12 |
0.18 |
0.19 |
-0.29 |
0.05 |
0.13 |
0.14 |
0.24 |
0.0452 |
0.14 |
0.17 |
0.3 |
0.11 |
0.28 |
0.12 |
0.25 |
0.09 |
Ilośc akcji (mln) |
228 |
223 |
278 |
278 |
276 |
276 |
407 |
407 |
393 |
393 |
414 |
414 |
399 |
397 |
461 |
461 |
386 |
386 |
409 |
409 |
362 |
362 |
377 |
364 |
369 |
369 |
372 |
372 |
364 |
377 |
372 |
372 |
367 |
374 |
374 |
374 |
374 |
376 |
372 |
360 |
360 |
360 |
361 |
Ważona ilośc akcji (mln) |
228 |
228 |
278 |
278 |
276 |
276 |
407 |
407 |
393 |
393 |
414 |
414 |
399 |
399 |
461 |
461 |
386 |
386 |
409 |
409 |
362 |
362 |
377 |
377 |
369 |
369 |
374 |
374 |
374 |
385 |
385 |
385 |
385 |
378 |
374 |
374 |
374 |
378 |
372 |
362 |
360 |
365 |
361 |
Waluta |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |