Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 | 43 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 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 | 2025 | 2025 |
| Kwartał | 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 | Q2 | Q3 |
| Data | 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 | 2025-06-30 | 2025-09-30 |
| Przychód (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 21 | 29 | 41 | 87 | 46 | 49 | 53 | 60 | 73 | 101 | 92 | 70 | 88 | 90 | 60 | 57 | 52 | 53 | 49 | 60 | 62 | 127 | 49 | 55 | 40 | 56 | 42 | 56 | 33 | 44 | 37 | 46 | 57 | 62 | 59 |
| Przychód Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | inf | inf | inf | inf | 5588.3% | 120.1% | 71.1% | 28.8% | -31.46% | 58.2% | 106.6% | 73.0% | 16.2% | 21.8% | -10.58% | -34.78% | -18.48% | -40.88% | -41.30% | -18.72% | 5.1% | 18.0% | 139.6% | 0.4% | -7.42% | -34.96% | -55.53% | -14.13% | 1.8% | -18.74% | -22.58% | -10.98% | -17.26% | 75.8% | 43.1% | 57.0% |
| Marża brutto | 0.0% | 0.0% | 0.0% | 0.0% | -inf | -inf | -inf | -inf | -2078.18% | -187.80% | -53.40% | -42.22% | 21.7% | -33.69% | -47.39% | -32.85% | 87.2% | 57.0% | 62.6% | 58.4% | 45.2% | 68.7% | -93.71% | 49.4% | -11.53% | 33.8% | 0.8% | 67.3% | 15.5% | 49.2% | 85.3% | 22.5% | 96.3% | 51.4% | 69.3% | 57.2% | 66.1% | 91.7% | 81.0% | 62.2% | 56.2% | 86.7% | 84.1% | 83.5% |
| Koszty i Wydatki (mln) | 11 | 11 | 11 | 20 | 20 | 26 | 36 | 36 | 40 | 66 | 51 | 65 | 76 | 70 | 84 | 81 | 150 | 149 | 160 | 148 | 164 | 148 | 264 | 118 | 142 | 117 | 132 | 104 | 126 | 120 | 78 | 97 | 60 | 65 | 65 | 55 | 55 | 48 | 52 | 50 | 61 | 44 | 48 | 54 |
| EBIT (mln) | -11 | -11 | -11 | -20 | -20 | -26 | -36 | -36 | -38 | -45 | -22 | -24 | 11 | -24 | -36 | -28 | -90 | -76 | -60 | -56 | -95 | -59 | -174 | -58 | -85 | -65 | -79 | -55 | -66 | -58 | 49 | -48 | -5 | -25 | -9 | -13 | 1 | -15 | -9 | -13 | -14 | 14 | 14 | 4 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 89.0% | 139.0% | 232.3% | 83.9% | 89.7% | 72.7% | -38.83% | -33.18% | 129.9% | -45.53% | 61.1% | 15.2% | -892.96% | 210.1% | 66.9% | 100.8% | 5.3% | -22.17% | 192.0% | 3.9% | -10.00% | 9.8% | -54.35% | -5.52% | -22.54% | -9.92% | 161.6% | -12.56% | -92.25% | -57.55% | -118.42% | -72.84% | 126.8% | -39.85% | -3.01% | -4.07% | -1141.27% | 190.5% | 261.5% | 135.6% |
| EBIT (%) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -2478.44% | -215.54% | -77.62% | -58.56% | 13.0% | -53.34% | -73.09% | -52.37% | -150.60% | -104.55% | -59.05% | -60.78% | -136.43% | -66.82% | -192.83% | -96.84% | -150.63% | -124.15% | -149.95% | -112.57% | -110.99% | -94.80% | 38.5% | -98.02% | -9.30% | -61.88% | -15.96% | -31.00% | 2.4% | -45.81% | -19.99% | -33.41% | -30.77% | 23.6% | 22.6% | 7.6% |
| Przychody finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 7 | 7 | 8 | 7 | 5 |
| Amortyzacja (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 10 | 10 | 10 | 10 | 10 | 10 | 7 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 0 | 0 | 0 |
| EBITDA (mln) | -10 | -11 | -11 | -20 | -20 | -26 | -36 | -36 | -38 | -45 | -22 | -24 | 12 | -24 | -35 | -28 | -87 | -66 | -49 | -46 | -87 | -49 | -164 | -51 | -77 | -56 | -69 | -45 | -57 | -48 | 43 | -41 | -1 | -16 | -0 | -4 | 12 | -5 | 1 | -4 | -7 | 14 | 7 | 6 |
| EBITDA(%) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -2470.36% | -214.89% | -77.20% | -58.16% | 13.2% | -52.90% | -72.65% | -51.94% | -150.60% | -104.55% | -49.44% | -60.78% | -136.43% | -55.55% | -182.15% | -85.13% | -150.63% | -105.63% | -129.58% | -92.25% | -110.99% | -77.69% | 46.0% | -76.39% | -7.08% | -61.62% | -15.36% | -8.33% | 19.2% | -15.07% | 2.7% | -10.70% | -14.16% | 24.8% | 11.8% | 10.6% |
| NOPLAT (mln) | -10 | -11 | -11 | -19 | -20 | -26 | -36 | -36 | -38 | -45 | -22 | -23 | 12 | -23 | -34 | -26 | -88 | -75 | -59 | -56 | -96 | -61 | -176 | -60 | -87 | -70 | -83 | -60 | -71 | -62 | 29 | -52 | -8 | -26 | -11 | -14 | 1 | -18 | -9 | -20 | -23 | 6 | 0 | 1 |
| Podatek (mln) | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | 0 | -1 | -2 | -2 | -28 | -3 | -1 | -1 | -2 | 2 | 2 | 3 | -8 | 5 | 6 | 6 | -5 | 4 | 5 | 4 | 1 | -9 | 0 | 1 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Zysk Netto (mln) | -10 | -11 | -11 | -19 | -20 | -26 | -36 | -36 | -38 | -45 | -22 | -23 | 12 | -23 | -34 | -26 | -88 | -72 | -58 | -55 | -94 | -61 | -176 | -60 | -87 | -70 | -83 | -60 | -71 | -66 | 29 | -56 | -9 | -17 | -11 | -14 | 1 | -18 | -9 | -20 | -23 | 6 | 0 | 1 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 91.5% | 141.2% | 234.7% | 86.4% | 90.7% | 72.7% | -39.86% | -36.28% | 132.4% | -47.43% | 58.3% | 12.6% | -819.63% | 209.3% | 70.7% | 109.6% | 6.9% | -16.12% | 202.1% | 9.8% | -7.92% | 14.5% | -52.75% | -0.69% | -18.76% | -4.64% | 135.3% | -6.40% | -87.61% | -74.77% | -138.16% | -74.00% | 107.0% | 7.5% | -23.18% | 38.3% | -3814.01% | 134.0% | 102.9% | 102.7% |
| Zysk netto (%) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -2466.58% | -213.48% | -75.45% | -56.04% | 14.1% | -50.99% | -69.82% | -48.99% | -147.65% | -99.66% | -57.71% | -59.35% | -135.84% | -68.66% | -194.97% | -99.95% | -153.44% | -133.03% | -156.93% | -122.13% | -118.58% | -107.54% | 23.1% | -113.83% | -15.87% | -41.71% | -19.82% | -34.46% | 1.1% | -55.16% | -19.66% | -53.54% | -49.04% | 10.7% | 0.4% | 0.9% |
| EPS | -0.52 | -0.53 | -0.4 | -0.68 | -0.54 | -0.7 | -0.95 | -0.96 | -0.99 | -1.15 | -0.53 | -0.49 | 0.25 | -0.48 | -0.6 | -0.46 | -0.76 | -0.62 | -0.49 | -0.46 | -0.79 | -0.47 | -1.28 | -0.42 | -0.6 | -0.45 | -0.51 | -0.34 | -0.4 | -0.37 | 0.16 | -0.3 | -0.0476 | -0.0906 | -0.0598 | -0.0769 | 0.0032 | -0.09 | -0.04 | -0.0953 | -0.1 | 0.026 | 0.0009 | 0.002 |
| EPS (rozwodnione) | -0.52 | -0.53 | -0.4 | -0.68 | -0.54 | -0.7 | -0.95 | -0.96 | -0.98 | -1.15 | -0.53 | -0.49 | 0.25 | -0.48 | -0.6 | -0.46 | -0.76 | -0.62 | -0.49 | -0.46 | -0.79 | -0.47 | -1.28 | -0.42 | -0.6 | -0.45 | -0.51 | -0.34 | -0.4 | -0.37 | 0.15 | -0.3 | -0.0476 | -0.0906 | -0.0598 | -0.0769 | 0.0032 | -0.09 | -0.04 | -0.0953 | -0.1 | 0.0253 | 0.0009 | 0.002 |
| Ilość akcji (mln) | 20 | 20 | 27 | 29 | 37 | 37 | 38 | 38 | 38 | 39 | 41 | 47 | 47 | 49 | 57 | 57 | 117 | 117 | 118 | 119 | 119 | 128 | 137 | 143 | 145 | 154 | 161 | 174 | 175 | 180 | 184 | 184 | 184 | 185 | 187 | 188 | 190 | 205 | 210 | 210 | 219 | 235 | 263 | 265 |
| Ważona ilość akcji (mln) | 20 | 20 | 27 | 29 | 37 | 37 | 38 | 38 | 39 | 39 | 41 | 47 | 49 | 49 | 57 | 57 | 117 | 117 | 118 | 119 | 119 | 128 | 137 | 143 | 145 | 154 | 161 | 174 | 176 | 180 | 190 | 184 | 184 | 185 | 187 | 188 | 190 | 205 | 210 | 210 | 219 | 242 | 271 | 274 |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |