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 |
2014-11-30 |
2015-02-28 |
2015-05-31 |
2015-08-31 |
2015-11-30 |
2016-02-29 |
2016-05-31 |
2016-08-31 |
2016-11-30 |
2017-02-28 |
2017-05-31 |
2017-08-31 |
2017-11-30 |
2018-02-28 |
2018-05-31 |
2018-08-31 |
2018-11-30 |
2019-02-28 |
2019-05-31 |
2019-08-31 |
2019-11-30 |
2020-02-29 |
2020-05-31 |
2020-08-31 |
2020-11-30 |
2021-02-28 |
2021-05-31 |
2021-08-31 |
2021-11-30 |
2022-02-28 |
2022-05-31 |
2022-08-31 |
2022-11-30 |
2023-02-28 |
2023-05-31 |
2023-08-31 |
2023-11-30 |
2024-02-29 |
2024-05-31 |
2024-08-31 |
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 |
Przychód (mln) |
629 |
579 |
613 |
651 |
645 |
570 |
666 |
655 |
647 |
594 |
684 |
678 |
648 |
556 |
630 |
631 |
602 |
580 |
638 |
612 |
629 |
601 |
653 |
657 |
656 |
582 |
706 |
719 |
745 |
732 |
886 |
966 |
950 |
895 |
966 |
993 |
988 |
1,827 |
944 |
917 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
2.4% |
<span style="color:red">-1.64%</span> |
8.6% |
0.6% |
0.4% |
4.2% |
2.8% |
3.5% |
0.2% |
<span style="color:red">-6.40%</span> |
<span style="color:red">-7.89%</span> |
<span style="color:red">-6.95%</span> |
<span style="color:red">-7.18%</span> |
4.3% |
1.3% |
<span style="color:red">-3.05%</span> |
4.6% |
3.8% |
2.2% |
7.4% |
4.2% |
<span style="color:red">-3.27%</span> |
8.2% |
9.4% |
13.6% |
25.8% |
25.6% |
34.4% |
27.5% |
22.3% |
9.0% |
2.8% |
4.0% |
104.2% |
<span style="color:red">-2.26%</span> |
<span style="color:red">-7.66%</span> |
Marża brutto |
31.6% |
25.5% |
28.1% |
27.5% |
31.5% |
29.3% |
27.7% |
28.3% |
34.2% |
32.7% |
30.9% |
31.3% |
32.4% |
34.2% |
30.3% |
30.2% |
29.8% |
31.6% |
30.8% |
29.8% |
100.0% |
<span style="color:red">-76.53%</span> |
100.0% |
29.5% |
100.0% |
<span style="color:red">-88.71%</span> |
6.3% |
27.1% |
100.0% |
<span style="color:red">-82.25%</span> |
8.1% |
31.1% |
100.0% |
<span style="color:red">-77.10%</span> |
9.4% |
27.3% |
100.0% |
11.6% |
5.9% |
26.9% |
Koszty i Wydatki (mln) |
599 |
595 |
587 |
620 |
612 |
562 |
625 |
620 |
609 |
561 |
625 |
627 |
613 |
543 |
597 |
608 |
605 |
584 |
-608 |
595 |
-611 |
-584 |
-621 |
638 |
-628 |
-587 |
-685 |
699 |
-714 |
-718 |
-835 |
-903 |
18 |
-857 |
-903 |
946 |
-950 |
1,791 |
912 |
893 |
EBIT (mln) |
37 |
-3 |
32 |
37 |
40 |
20 |
47 |
43 |
47 |
35 |
70 |
61 |
41 |
19 |
37 |
26 |
1 |
3 |
31 |
21 |
18 |
17 |
32 |
24 |
28 |
-6 |
21 |
24 |
31 |
14 |
52 |
64 |
968 |
38 |
64 |
47 |
38 |
37 |
30 |
24 |
EBIT Δ kw/kw |
6.6% |
113.2% |
32.9% |
14.4% |
15.2% |
41.8% |
32.6% |
28.6% |
15.1% |
82.5% |
88.6% |
134.1% |
3411.8% |
505.9% |
19.7% |
25.3% |
93.5% |
81.8% |
2285900000.0% |
12.8% |
36.5% |
407.5% |
53.1% |
0.6% |
8.7% |
139.9% |
59.5% |
62.3% |
96.8% |
63.1% |
18.7% |
34.0% |
2415.1% |
4.2% |
111.7% |
94.8% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
5.9% |
<span style="color:red">-0.46%</span> |
5.1% |
5.7% |
6.2% |
3.5% |
7.1% |
6.6% |
7.3% |
5.8% |
10.2% |
9.0% |
6.3% |
3.4% |
5.9% |
4.1% |
0.2% |
0.5% |
4.8% |
3.4% |
2.9% |
2.9% |
4.9% |
3.6% |
4.3% |
<span style="color:red">-0.96%</span> |
3.0% |
3.3% |
4.2% |
1.9% |
5.8% |
6.6% |
101.9% |
4.3% |
6.6% |
4.8% |
3.9% |
2.0% |
3.2% |
2.7% |
Przychody fiansowe (mln) |
3 |
2 |
3 |
23 |
7 |
8 |
8 |
6 |
12 |
4 |
17 |
8 |
9 |
3 |
12 |
3 |
7 |
3 |
0 |
7 |
0 |
0 |
0 |
8 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
15 |
0 |
14 |
0 |
3 |
0 |
0 |
9 |
2 |
Koszty finansowe (mln) |
7 |
1 |
5 |
33 |
12 |
4 |
16 |
9 |
15 |
10 |
21 |
13 |
11 |
4 |
16 |
10 |
9 |
2 |
0 |
11 |
0 |
0 |
0 |
11 |
4 |
0 |
0 |
4 |
4 |
5 |
8 |
15 |
0 |
12 |
13 |
14 |
0 |
0 |
0 |
13 |
Amortyzacja (mln) |
25 |
20 |
17 |
19 |
28 |
21 |
18 |
18 |
26 |
22 |
18 |
18 |
28 |
26 |
20 |
20 |
29 |
26 |
24 |
47 |
34 |
64 |
27 |
54 |
36 |
66 |
26 |
53 |
35 |
124 |
27 |
146 |
30 |
64 |
26 |
51 |
34 |
85 |
26 |
27 |
EBITDA (mln) |
65 |
25 |
52 |
65 |
79 |
65 |
73 |
59 |
77 |
28 |
94 |
78 |
72 |
8 |
65 |
46 |
34 |
1 |
51 |
50 |
49 |
10 |
55 |
59 |
58 |
-15 |
45 |
52 |
31 |
9 |
72 |
93 |
65 |
59 |
65 |
75 |
86 |
122 |
30 |
53 |
EBITDA(%) |
10.4% |
4.2% |
8.5% |
12.1% |
11.7% |
0.3% |
10.9% |
10.3% |
13.2% |
4.7% |
15.2% |
12.9% |
12.1% |
1.5% |
10.8% |
7.8% |
6.3% |
0.1% |
4.8% |
8.2% |
2.9% |
1.3% |
4.9% |
9.0% |
4.4% |
<span style="color:red">-3.99%</span> |
3.0% |
7.2% |
4.2% |
1.3% |
5.8% |
6.5% |
100.0% |
<span style="color:red">-295.61%</span> |
6.5% |
7.6% |
5.5% |
6.7% |
3.2% |
5.8% |
NOPLAT (mln) |
33 |
4 |
30 |
28 |
35 |
12 |
39 |
41 |
44 |
30 |
65 |
57 |
39 |
16 |
33 |
19 |
-0 |
-0 |
27 |
17 |
14 |
12 |
26 |
21 |
24 |
-11 |
17 |
21 |
27 |
-56 |
46 |
50 |
31 |
30 |
50 |
36 |
25 |
7 |
23 |
14 |
Podatek (mln) |
12 |
1 |
8 |
5 |
8 |
2 |
9 |
9 |
12 |
7 |
14 |
10 |
9 |
0 |
7 |
5 |
2 |
6 |
9 |
6 |
0 |
3 |
7 |
6 |
5 |
-12 |
5 |
6 |
9 |
1 |
10 |
12 |
8 |
11 |
12 |
10 |
11 |
6 |
7 |
7 |
Zysk Netto (mln) |
20 |
3 |
21 |
23 |
27 |
12 |
29 |
30 |
30 |
22 |
49 |
45 |
31 |
15 |
23 |
13 |
-3 |
-8 |
18 |
10 |
13 |
8 |
19 |
15 |
20 |
6 |
12 |
15 |
16 |
-57 |
34 |
36 |
21 |
15 |
36 |
25 |
12 |
4 |
15 |
6 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
37.6% |
250.3% |
43.0% |
31.0% |
10.0% |
81.5% |
67.7% |
47.4% |
3.6% |
<span style="color:red">-29.86%</span> |
<span style="color:red">-52.57%</span> |
<span style="color:red">-69.91%</span> |
<span style="color:red">-111.34%</span> |
<span style="color:red">-150.04%</span> |
<span style="color:red">-21.85%</span> |
<span style="color:red">-23.11%</span> |
<span style="color:red">-477.41%</span> |
<span style="color:red">-204.27%</span> |
4.9% |
46.1% |
53.4% |
<span style="color:red">-28.22%</span> |
<span style="color:red">-36.98%</span> |
1.2% |
<span style="color:red">-18.41%</span> |
<span style="color:red">-1085.54%</span> |
181.8% |
136.4% |
26.8% |
<span style="color:red">-126.50%</span> |
5.9% |
<span style="color:red">-32.06%</span> |
<span style="color:red">-42.79%</span> |
<span style="color:red">-71.34%</span> |
<span style="color:red">-57.62%</span> |
<span style="color:red">-73.75%</span> |
Zysk netto (%) |
3.1% |
0.6% |
3.4% |
3.6% |
4.2% |
2.1% |
4.4% |
4.6% |
4.6% |
3.7% |
7.2% |
6.6% |
4.7% |
2.8% |
3.7% |
2.1% |
<span style="color:red">-0.58%</span> |
<span style="color:red">-1.33%</span> |
2.9% |
1.7% |
2.1% |
1.3% |
2.9% |
2.3% |
3.1% |
1.0% |
1.7% |
2.1% |
2.2% |
<span style="color:red">-7.79%</span> |
3.8% |
3.7% |
2.2% |
1.7% |
3.7% |
2.5% |
1.2% |
0.2% |
1.6% |
0.7% |
EPS |
0.34 |
0.0771 |
0.36 |
0.41 |
0.47 |
0.21 |
0.47 |
0.49 |
0.47 |
0.52 |
0.79 |
0.71 |
0.49 |
0.25 |
0.37 |
0.21 |
-0.06 |
-0.12 |
0.27 |
0.16 |
0.21 |
0.34 |
0.3 |
0.24 |
0.32 |
0.41 |
0.2 |
0.24 |
0.26 |
-0.91 |
0.55 |
0.58 |
0.33 |
0.6 |
0.58 |
0.97 |
0.19 |
0.0693 |
0.24 |
0.1 |
EPS (rozwodnione) |
0.34 |
0.0771 |
0.36 |
0.41 |
0.47 |
0.21 |
0.47 |
0.49 |
0.47 |
0.52 |
0.79 |
0.71 |
0.49 |
0.25 |
0.37 |
0.21 |
-0.0595 |
-0.12 |
0.27 |
0.16 |
0.21 |
0.34 |
0.3 |
0.24 |
0.32 |
0.41 |
0.2 |
0.24 |
0.26 |
-0.91 |
0.55 |
0.58 |
0.33 |
0.6 |
0.58 |
0.97 |
0.19 |
0.0693 |
0.24 |
0.1 |
Ilośc akcji (mln) |
57 |
57 |
57 |
57 |
57 |
58 |
63 |
62 |
63 |
42 |
62 |
63 |
62 |
62 |
68 |
64 |
58 |
62 |
68 |
62 |
62 |
62 |
63 |
62 |
63 |
62 |
64 |
62 |
63 |
62 |
62 |
62 |
63 |
62 |
62 |
62 |
63 |
62 |
64 |
64 |
Ważona ilośc akcji (mln) |
57 |
57 |
57 |
57 |
57 |
58 |
63 |
62 |
63 |
42 |
62 |
63 |
62 |
62 |
68 |
64 |
58 |
62 |
68 |
65 |
62 |
62 |
64 |
63 |
63 |
62 |
64 |
64 |
63 |
63 |
62 |
62 |
63 |
62 |
62 |
62 |
63 |
62 |
64 |
64 |
Waluta |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |