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 |
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 |
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 |
Przychód (mln) |
193 |
220 |
254 |
254 |
192 |
239 |
245 |
208 |
172 |
232 |
202 |
159 |
122 |
157 |
139 |
152 |
122 |
153 |
181 |
159 |
174 |
215 |
234 |
146 |
159 |
203 |
217 |
212 |
169 |
159 |
161 |
196 |
174 |
254 |
237 |
216 |
243 |
289 |
302 |
283 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-0.50%</span> |
8.9% |
<span style="color:red">-3.61%</span> |
<span style="color:red">-18.34%</span> |
<span style="color:red">-10.38%</span> |
<span style="color:red">-3.19%</span> |
<span style="color:red">-17.54%</span> |
<span style="color:red">-23.20%</span> |
<span style="color:red">-29.09%</span> |
<span style="color:red">-32.26%</span> |
<span style="color:red">-31.45%</span> |
<span style="color:red">-4.87%</span> |
<span style="color:red">-0.05%</span> |
<span style="color:red">-2.18%</span> |
30.7% |
4.7% |
42.5% |
40.1% |
29.2% |
<span style="color:red">-7.87%</span> |
<span style="color:red">-8.48%</span> |
<span style="color:red">-5.57%</span> |
<span style="color:red">-7.41%</span> |
45.2% |
6.5% |
<span style="color:red">-21.55%</span> |
<span style="color:red">-25.82%</span> |
<span style="color:red">-7.81%</span> |
2.7% |
59.3% |
47.2% |
10.4% |
39.6% |
13.9% |
27.7% |
30.8% |
Marża brutto |
38.1% |
40.1% |
42.6% |
42.5% |
43.2% |
38.4% |
38.9% |
33.1% |
31.8% |
31.2% |
29.8% |
25.9% |
26.8% |
19.8% |
23.4% |
24.9% |
17.4% |
25.9% |
31.9% |
24.9% |
29.2% |
34.9% |
40.0% |
31.7% |
32.9% |
33.1% |
33.9% |
37.9% |
33.1% |
37.0% |
28.6% |
32.6% |
28.7% |
34.7% |
33.2% |
37.1% |
25.4% |
30.7% |
31.7% |
29.8% |
Koszty i Wydatki (mln) |
135 |
139 |
146 |
146 |
109 |
147 |
150 |
139 |
117 |
159 |
142 |
118 |
89 |
126 |
106 |
131 |
101 |
114 |
123 |
135 |
136 |
151 |
156 |
100 |
119 |
147 |
158 |
148 |
125 |
112 |
129 |
152 |
141 |
193 |
174 |
153 |
199 |
219 |
227 |
216 |
EBIT (mln) |
59 |
78 |
90 |
92 |
68 |
80 |
75 |
53 |
38 |
56 |
40 |
38 |
18 |
13 |
17 |
21 |
21 |
-783 |
41 |
24 |
37 |
59 |
78 |
21 |
40 |
57 |
59 |
64 |
45 |
47 |
32 |
44 |
33 |
72 |
63 |
63 |
44 |
70 |
75 |
67 |
EBIT Δ kw/kw |
12.7% |
2.7% |
19.7% |
73.0% |
76.8% |
44.1% |
88.5% |
39.2% |
112.1% |
324.0% |
132.8% |
84.2% |
14.8% |
101.7% |
58.3% |
12.3% |
43.1% |
1419.0% |
47.3% |
10.7% |
7.7% |
3.4% |
33.1% |
66.7% |
9.6% |
22.2% |
79644000000.0% |
46.8% |
34.6% |
35.0% |
50.0% |
30.9% |
24.9% |
3.5% |
16.0% |
5.6% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
30.7% |
35.6% |
35.4% |
36.1% |
35.4% |
33.6% |
30.7% |
25.6% |
22.3% |
24.1% |
19.7% |
23.9% |
14.8% |
8.4% |
12.4% |
13.6% |
17.4% |
<span style="color:red">-510.47%</span> |
22.7% |
14.9% |
21.5% |
27.6% |
33.3% |
14.6% |
25.4% |
28.3% |
27.1% |
30.2% |
26.4% |
29.5% |
19.6% |
22.3% |
19.1% |
28.5% |
26.7% |
29.2% |
18.2% |
24.2% |
24.9% |
23.6% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
3 |
0 |
0 |
2 |
1 |
-2 |
0 |
0 |
2 |
5 |
2 |
10 |
3 |
4 |
0 |
0 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
Amortyzacja (mln) |
32 |
36 |
33 |
30 |
32 |
33 |
28 |
33 |
37 |
35 |
27 |
26 |
15 |
-24 |
7 |
6 |
-9 |
819 |
26 |
25 |
25 |
25 |
24 |
24 |
24 |
24 |
24 |
25 |
25 |
28 |
26 |
26 |
26 |
25 |
26 |
25 |
25 |
26 |
26 |
28 |
EBITDA (mln) |
92 |
114 |
90 |
92 |
68 |
80 |
75 |
53 |
38 |
56 |
40 |
38 |
33 |
-11 |
25 |
27 |
12 |
36 |
50 |
36 |
41 |
76 |
115 |
37 |
49 |
74 |
91 |
96 |
73 |
84 |
62 |
75 |
54 |
89 |
90 |
94 |
74 |
96 |
101 |
95 |
EBITDA(%) |
47.4% |
52.0% |
35.4% |
36.1% |
35.4% |
33.6% |
30.7% |
25.6% |
22.3% |
24.1% |
19.7% |
23.9% |
26.8% |
<span style="color:red">-6.74%</span> |
17.7% |
17.9% |
10.1% |
23.1% |
27.7% |
22.5% |
23.4% |
35.1% |
49.1% |
25.1% |
30.7% |
36.3% |
42.1% |
45.0% |
43.4% |
52.5% |
38.8% |
38.4% |
31.0% |
35.1% |
38.0% |
43.6% |
30.4% |
33.1% |
33.5% |
33.6% |
NOPLAT (mln) |
58 |
81 |
87 |
95 |
71 |
91 |
89 |
52 |
46 |
59 |
53 |
37 |
18 |
14 |
25 |
27 |
12 |
35 |
50 |
36 |
40 |
74 |
90 |
36 |
48 |
73 |
66 |
68 |
47 |
54 |
35 |
49 |
25 |
60 |
62 |
58 |
47 |
61 |
79 |
68 |
Podatek (mln) |
2 |
2 |
2 |
2 |
4 |
2 |
2 |
2 |
3 |
6 |
3 |
2 |
-10 |
54 |
-7 |
8 |
3 |
10 |
4 |
4 |
4 |
8 |
4 |
5 |
5 |
14 |
6 |
6 |
9 |
12 |
6 |
6 |
7 |
7 |
7 |
7 |
6 |
9 |
8 |
5 |
Zysk Netto (mln) |
56 |
79 |
85 |
93 |
67 |
88 |
86 |
47 |
42 |
53 |
50 |
35 |
14 |
8 |
17 |
19 |
9 |
26 |
46 |
32 |
36 |
66 |
85 |
30 |
43 |
59 |
60 |
62 |
38 |
41 |
26 |
49 |
20 |
53 |
56 |
51 |
41 |
50 |
68 |
61 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
19.3% |
11.6% |
1.5% |
<span style="color:red">-48.98%</span> |
<span style="color:red">-37.02%</span> |
<span style="color:red">-39.91%</span> |
<span style="color:red">-41.52%</span> |
<span style="color:red">-25.81%</span> |
<span style="color:red">-66.98%</span> |
<span style="color:red">-85.41%</span> |
<span style="color:red">-67.23%</span> |
<span style="color:red">-46.45%</span> |
<span style="color:red">-36.08%</span> |
229.7% |
178.4% |
69.1% |
310.8% |
160.1% |
85.4% |
<span style="color:red">-4.14%</span> |
17.0% |
<span style="color:red">-11.44%</span> |
<span style="color:red">-29.75%</span> |
103.0% |
<span style="color:red">-11.50%</span> |
<span style="color:red">-29.60%</span> |
<span style="color:red">-56.04%</span> |
<span style="color:red">-20.53%</span> |
<span style="color:red">-47.40%</span> |
27.3% |
111.1% |
4.4% |
106.1% |
<span style="color:red">-5.56%</span> |
22.1% |
17.9% |
Zysk netto (%) |
29.0% |
36.1% |
33.4% |
36.5% |
34.7% |
37.0% |
35.1% |
22.8% |
24.4% |
23.0% |
24.9% |
22.0% |
11.4% |
4.9% |
11.9% |
12.4% |
7.3% |
16.7% |
25.4% |
20.0% |
21.0% |
30.9% |
36.4% |
20.8% |
26.8% |
29.0% |
27.6% |
29.1% |
22.3% |
26.0% |
16.4% |
25.1% |
11.4% |
20.8% |
23.5% |
23.8% |
16.8% |
17.2% |
22.5% |
21.4% |
EPS |
0.65 |
0.92 |
0.99 |
1.08 |
0.78 |
1.03 |
1.0 |
0.55 |
0.49 |
0.62 |
0.59 |
0.41 |
0.16 |
0.0902 |
0.19 |
0.22 |
0.1 |
0.3 |
0.53 |
0.37 |
0.42 |
0.77 |
0.99 |
0.35 |
0.5 |
0.69 |
0.7 |
0.72 |
0.44 |
0.48 |
0.31 |
0.57 |
0.23 |
0.61 |
0.65 |
0.6 |
0.48 |
0.58 |
0.79 |
0.7 |
EPS (rozwodnione) |
0.65 |
0.92 |
0.99 |
1.08 |
0.78 |
1.03 |
1.0 |
0.55 |
0.49 |
0.62 |
0.59 |
0.41 |
0.16 |
0.0902 |
0.19 |
0.22 |
0.05 |
0.3 |
0.53 |
0.37 |
0.42 |
0.77 |
0.99 |
0.35 |
0.5 |
0.69 |
0.7 |
0.72 |
0.44 |
0.48 |
0.31 |
0.57 |
0.23 |
0.61 |
0.65 |
0.6 |
0.48 |
0.58 |
0.79 |
0.7 |
Ilośc akcji (mln) |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
87 |
86 |
86 |
86 |
86 |
85 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
Ważona ilośc akcji (mln) |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
87 |
86 |
86 |
86 |
86 |
85 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
Waluta |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |
SAR |