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) |
214 |
283 |
241 |
273 |
256 |
261 |
262 |
273 |
277 |
276 |
323 |
339 |
314 |
324 |
321 |
328 |
338 |
286 |
306 |
338 |
328 |
332 |
334 |
310 |
339 |
338 |
332 |
352 |
338 |
342 |
335 |
362 |
370 |
375 |
410 |
871 |
320 |
421 |
335 |
386 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
19.5% |
<span style="color:red">-7.87%</span> |
9.0% |
0.2% |
8.4% |
6.0% |
23.2% |
24.1% |
13.3% |
17.4% |
<span style="color:red">-0.74%</span> |
<span style="color:red">-3.25%</span> |
7.7% |
<span style="color:red">-11.70%</span> |
<span style="color:red">-4.67%</span> |
3.0% |
<span style="color:red">-3.05%</span> |
16.0% |
9.3% |
<span style="color:red">-8.13%</span> |
3.5% |
1.7% |
<span style="color:red">-0.72%</span> |
13.4% |
<span style="color:red">-0.30%</span> |
1.3% |
0.9% |
2.9% |
9.3% |
9.6% |
22.4% |
140.7% |
<span style="color:red">-13.37%</span> |
12.2% |
<span style="color:red">-18.28%</span> |
<span style="color:red">-55.74%</span> |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
Koszty i Wydatki (mln) |
207 |
284 |
230 |
264 |
4 |
8 |
248 |
263 |
11 |
13 |
306 |
323 |
301 |
304 |
301 |
302 |
318 |
-354 |
292 |
305 |
303 |
301 |
296 |
272 |
278 |
293 |
284 |
314 |
288 |
296 |
308 |
335 |
333 |
367 |
341 |
828 |
304 |
-395 |
350 |
-329 |
EBIT (mln) |
7 |
-1 |
11 |
9 |
4 |
8 |
14 |
11 |
11 |
13 |
18 |
16 |
13 |
20 |
20 |
27 |
21 |
-67 |
306 |
33 |
25 |
31 |
39 |
38 |
61 |
45 |
48 |
38 |
50 |
47 |
27 |
28 |
37 |
8 |
69 |
44 |
17 |
5 |
-15 |
0 |
EBIT Δ kw/kw |
61.6% |
112.2% |
25.4% |
15.6% |
60.1% |
8353800000.0% |
18.5% |
34.9% |
11.7% |
37.0% |
11.3% |
39.0% |
39.2% |
129.8% |
93.5% |
20.0% |
15.2% |
318.2% |
688.0% |
13.6% |
59.7% |
31.4% |
19.4% |
0.4% |
21.7% |
3.5% |
8753100000.0% |
39.0% |
35.2% |
461.0% |
60.4% |
36.8% |
120.7% |
75.8% |
572.0% |
inf% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
3.4% |
<span style="color:red">-0.33%</span> |
4.5% |
3.3% |
1.7% |
2.9% |
5.5% |
3.9% |
4.0% |
4.6% |
5.5% |
4.8% |
4.0% |
6.2% |
6.2% |
8.1% |
6.2% |
<span style="color:red">-23.55%</span> |
100.0% |
9.8% |
7.5% |
9.3% |
11.6% |
12.4% |
18.0% |
13.3% |
14.5% |
10.9% |
14.8% |
13.6% |
8.1% |
7.6% |
10.0% |
2.2% |
16.8% |
5.0% |
5.2% |
1.1% |
<span style="color:red">-4.36%</span> |
0.0% |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
11 |
11 |
11 |
9 |
9 |
7 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Amortyzacja (mln) |
-7 |
1 |
1 |
1 |
-4 |
-5 |
1 |
1 |
-11 |
-9 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
-15 |
-27 |
-30 |
3 |
3 |
4 |
4 |
4 |
4 |
3 |
5 |
4 |
3 |
3 |
3 |
3 |
3 |
9 |
4 |
5 |
5 |
5 |
4 |
EBITDA (mln) |
0 |
0 |
12 |
10 |
4 |
8 |
16 |
12 |
11 |
13 |
19 |
17 |
14 |
22 |
22 |
29 |
23 |
-67 |
306 |
33 |
28 |
34 |
42 |
42 |
65 |
49 |
51 |
43 |
54 |
50 |
31 |
31 |
40 |
11 |
78 |
48 |
22 |
5 |
-10 |
4 |
EBITDA(%) |
0.0% |
0.0% |
4.9% |
3.6% |
1.7% |
2.9% |
5.9% |
4.3% |
4.0% |
4.6% |
5.8% |
5.1% |
4.4% |
6.6% |
6.7% |
8.8% |
6.7% |
<span style="color:red">-23.55%</span> |
100.0% |
9.8% |
8.4% |
10.1% |
12.7% |
13.6% |
19.1% |
14.5% |
15.5% |
12.2% |
15.9% |
14.6% |
9.1% |
8.5% |
10.9% |
3.0% |
19.1% |
5.5% |
6.7% |
1.1% |
<span style="color:red">-3.00%</span> |
1.1% |
NOPLAT (mln) |
7 |
-1 |
11 |
9 |
4 |
5 |
14 |
11 |
11 |
9 |
18 |
16 |
13 |
20 |
20 |
27 |
21 |
-42 |
309 |
33 |
25 |
31 |
39 |
38 |
61 |
45 |
48 |
38 |
50 |
46 |
27 |
27 |
37 |
8 |
69 |
44 |
17 |
26 |
-15 |
58 |
Podatek (mln) |
0 |
2 |
0 |
3 |
-4 |
-8 |
0 |
0 |
-11 |
-13 |
0 |
0 |
0 |
0 |
4 |
7 |
4 |
26 |
309 |
6 |
5 |
6 |
6 |
6 |
8 |
8 |
7 |
7 |
4 |
10 |
5 |
4 |
7 |
1 |
12 |
4 |
7 |
4 |
6 |
5 |
Zysk Netto (mln) |
7 |
-3 |
11 |
9 |
4 |
8 |
14 |
11 |
11 |
13 |
18 |
16 |
13 |
20 |
20 |
27 |
21 |
-67 |
22 |
28 |
19 |
25 |
33 |
32 |
53 |
38 |
41 |
31 |
46 |
36 |
22 |
23 |
29 |
7 |
57 |
40 |
10 |
22 |
-20 |
51 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-38.11%</span> |
<span style="color:red">-327.32%</span> |
34.1% |
18.5% |
150.9% |
64.8% |
22.7% |
53.6% |
13.3% |
58.6% |
12.7% |
64.0% |
64.4% |
<span style="color:red">-435.98%</span> |
8.5% |
3.7% |
<span style="color:red">-7.22%</span> |
<span style="color:red">-137.30%</span> |
51.2% |
16.7% |
171.7% |
49.2% |
25.0% |
<span style="color:red">-2.96%</span> |
<span style="color:red">-12.41%</span> |
<span style="color:red">-3.30%</span> |
<span style="color:red">-46.36%</span> |
<span style="color:red">-25.25%</span> |
<span style="color:red">-35.97%</span> |
<span style="color:red">-80.12%</span> |
157.8% |
69.9% |
<span style="color:red">-65.40%</span> |
204.2% |
<span style="color:red">-135.66%</span> |
29.1% |
Zysk netto (%) |
3.4% |
<span style="color:red">-1.19%</span> |
4.5% |
3.3% |
1.7% |
2.9% |
5.5% |
3.9% |
4.0% |
4.6% |
5.5% |
4.8% |
4.0% |
6.2% |
6.2% |
8.1% |
6.2% |
<span style="color:red">-23.55%</span> |
7.1% |
8.2% |
5.9% |
7.6% |
9.8% |
10.4% |
15.5% |
11.1% |
12.3% |
8.9% |
13.6% |
10.6% |
6.6% |
6.5% |
8.0% |
1.9% |
13.8% |
4.6% |
3.2% |
5.2% |
<span style="color:red">-6.03%</span> |
13.3% |
EPS |
0.18 |
-0.14 |
0.23 |
0.18 |
0.09 |
0.15 |
0.29 |
0.21 |
0.25 |
0.25 |
0.36 |
0.33 |
0.28 |
0.4 |
0.37 |
0.34 |
0.3 |
-1.36 |
0.43 |
0.5 |
0.35 |
0.5 |
0.59 |
0.57 |
0.94 |
0.75 |
0.73 |
0.56 |
0.83 |
0.73 |
0.44 |
0.47 |
0.61 |
0.13 |
1.08 |
0.76 |
0.19 |
0.42 |
-0.39 |
1.0 |
EPS (rozwodnione) |
0.18 |
-0.14 |
0.23 |
0.18 |
0.09 |
0.15 |
0.29 |
0.21 |
0.25 |
0.25 |
0.36 |
0.33 |
0.28 |
0.4 |
0.37 |
0.34 |
0.3 |
-1.34 |
0.43 |
0.5 |
0.35 |
0.5 |
0.59 |
0.57 |
0.94 |
0.75 |
0.73 |
0.56 |
0.83 |
0.73 |
0.44 |
0.46 |
0.59 |
0.13 |
1.08 |
0.76 |
0.19 |
0.42 |
-0.39 |
1.0 |
Ilośc akcji (mln) |
39 |
23 |
43 |
45 |
45 |
49 |
45 |
45 |
45 |
50 |
45 |
45 |
45 |
50 |
49 |
50 |
49 |
50 |
50 |
50 |
49 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
49 |
49 |
49 |
52 |
52 |
52 |
52 |
52 |
52 |
52 |
Ważona ilośc akcji (mln) |
39 |
23 |
43 |
45 |
45 |
50 |
45 |
45 |
45 |
50 |
45 |
45 |
45 |
50 |
49 |
50 |
49 |
50 |
50 |
50 |
49 |
51 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
49 |
50 |
50 |
52 |
52 |
52 |
52 |
52 |
52 |
52 |
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 |