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 |
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 |
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 |
Przychód (mln) |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
3 |
4 |
4 |
5 |
5 |
5 |
6 |
7 |
7 |
7 |
8 |
9 |
7 |
7 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
308.3% |
141.9% |
226.4% |
392.9% |
<span style="color:red">-56.40%</span> |
87.5% |
<span style="color:red">-30.98%</span> |
54.1% |
60.4% |
134.9% |
44.9% |
<span style="color:red">-22.26%</span> |
22.8% |
<span style="color:red">-6.77%</span> |
32.7% |
444.0% |
140.6% |
154.8% |
173.4% |
5.7% |
16.2% |
23.8% |
65.6% |
136.8% |
191.4% |
198.5% |
167.8% |
42.5% |
37.0% |
41.2% |
46.2% |
40.3% |
37.5% |
47.5% |
27.2% |
6.6% |
3.7% |
Marża brutto |
2.3% |
<span style="color:red">-90.70%</span> |
<span style="color:red">-8.79%</span> |
<span style="color:red">-119.05%</span> |
66.6% |
<span style="color:red">-12.50%</span> |
58.6% |
30.0% |
46.0% |
28.7% |
29.8% |
60.2% |
54.1% |
51.3% |
30.6% |
28.2% |
60.3% |
58.5% |
39.3% |
55.2% |
22.0% |
49.4% |
47.1% |
60.2% |
37.4% |
32.9% |
45.1% |
52.8% |
55.8% |
52.6% |
54.8% |
54.6% |
53.5% |
66.1% |
64.7% |
77.1% |
75.0% |
78.5% |
76.9% |
71.8% |
72.4% |
Koszty i Wydatki (mln) |
1 |
1 |
14 |
2 |
3 |
2 |
3 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
2 |
3 |
3 |
2 |
3 |
4 |
2 |
3 |
4 |
4 |
4 |
5 |
8 |
9 |
9 |
8 |
7 |
8 |
6 |
9 |
5 |
5 |
6 |
6 |
6 |
7 |
EBIT (mln) |
-1 |
-1 |
-14 |
-2 |
-3 |
-2 |
-3 |
-1 |
-2 |
-1 |
-2 |
-2 |
-2 |
-2 |
-2 |
-2 |
-2 |
-2 |
-2 |
-2 |
-4 |
-3 |
-2 |
-2 |
-5 |
-2 |
-2 |
-4 |
-6 |
-5 |
-3 |
-2 |
-3 |
-0 |
-8 |
1 |
2 |
3 |
3 |
1 |
0 |
EBIT Δ kw/kw |
74.2% |
43.0% |
398.0% |
25.1% |
82.1% |
18.7% |
58.5% |
26.0% |
31.3% |
40.7% |
30.2% |
7.5% |
3.0% |
9.1% |
17.0% |
9.2% |
35.9% |
15.5% |
21.4% |
17.4% |
23.5% |
1.8% |
26.0% |
47.0% |
18.2% |
45.6% |
32.5% |
77.6% |
98.3% |
834.8% |
58.0% |
265.0% |
267.6% |
118.9% |
408.1% |
40.6% |
0.0% |
0.0% |
0.0% |
0.0% |
218600000.0% |
EBIT (%) |
<span style="color:red">-554.55%</span> |
<span style="color:red">-2174.42%</span> |
<span style="color:red">-14868.13%</span> |
<span style="color:red">-4273.81%</span> |
<span style="color:red">-525.42%</span> |
<span style="color:red">-1577.88%</span> |
<span style="color:red">-914.81%</span> |
<span style="color:red">-693.24%</span> |
<span style="color:red">-661.70%</span> |
<span style="color:red">-708.72%</span> |
<span style="color:red">-836.10%</span> |
<span style="color:red">-607.52%</span> |
<span style="color:red">-600.00%</span> |
<span style="color:red">-508.52%</span> |
<span style="color:red">-826.60%</span> |
<span style="color:red">-845.16%</span> |
<span style="color:red">-503.67%</span> |
<span style="color:red">-499.77%</span> |
<span style="color:red">-532.74%</span> |
<span style="color:red">-142.25%</span> |
<span style="color:red">-326.57%</span> |
<span style="color:red">-232.17%</span> |
<span style="color:red">-160.54%</span> |
<span style="color:red">-162.90%</span> |
<span style="color:red">-367.03%</span> |
<span style="color:red">-184.19%</span> |
<span style="color:red">-131.05%</span> |
<span style="color:red">-129.85%</span> |
<span style="color:red">-153.96%</span> |
<span style="color:red">-113.45%</span> |
<span style="color:red">-72.51%</span> |
<span style="color:red">-51.31%</span> |
<span style="color:red">-56.66%</span> |
<span style="color:red">-8.59%</span> |
<span style="color:red">-118.18%</span> |
22.2% |
24.6% |
30.9% |
30.2% |
14.8% |
5.3% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
0 |
1 |
0 |
0 |
0 |
0 |
2 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
3 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
1 |
2 |
0 |
0 |
Amortyzacja (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 |
1 |
0 |
1 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
-1 |
-1 |
-13 |
-1 |
-2 |
-1 |
-3 |
-1 |
-1 |
-1 |
-1 |
-1 |
-2 |
-2 |
-2 |
-2 |
-3 |
-2 |
-2 |
-2 |
-2 |
-1 |
-2 |
-2 |
-3 |
-2 |
-3 |
-5 |
-4 |
-4 |
-3 |
-2 |
-3 |
-0 |
-2 |
1 |
2 |
3 |
3 |
1 |
1 |
EBITDA(%) |
<span style="color:red">-546.59%</span> |
<span style="color:red">-2011.63%</span> |
<span style="color:red">-14413.19%</span> |
<span style="color:red">-2864.29%</span> |
<span style="color:red">-415.40%</span> |
<span style="color:red">-1316.35%</span> |
<span style="color:red">-880.47%</span> |
<span style="color:red">-632.85%</span> |
<span style="color:red">-634.89%</span> |
<span style="color:red">-610.77%</span> |
<span style="color:red">-316.59%</span> |
<span style="color:red">-199.37%</span> |
<span style="color:red">-1204.77%</span> |
<span style="color:red">-330.13%</span> |
<span style="color:red">-726.94%</span> |
<span style="color:red">-834.27%</span> |
<span style="color:red">-503.67%</span> |
<span style="color:red">-499.77%</span> |
<span style="color:red">-46.95%</span> |
<span style="color:red">-109.19%</span> |
<span style="color:red">-146.68%</span> |
<span style="color:red">-6.07%</span> |
<span style="color:red">-160.54%</span> |
<span style="color:red">-162.90%</span> |
<span style="color:red">-77.61%</span> |
<span style="color:red">-184.19%</span> |
<span style="color:red">-152.97%</span> |
<span style="color:red">-139.09%</span> |
<span style="color:red">-121.84%</span> |
<span style="color:red">-113.45%</span> |
<span style="color:red">-48.69%</span> |
<span style="color:red">-51.31%</span> |
<span style="color:red">-56.66%</span> |
<span style="color:red">-8.59%</span> |
62.5% |
22.2% |
26.0% |
33.3% |
31.3% |
14.8% |
14.5% |
NOPLAT (mln) |
-1 |
-1 |
-13 |
-1 |
-2 |
-2 |
-4 |
-2 |
-2 |
-2 |
-1 |
-1 |
-2 |
-2 |
-2 |
-5 |
-3 |
-2 |
-0 |
1 |
-11 |
1 |
-2 |
-1 |
-5 |
-3 |
-2 |
-4 |
-5 |
-5 |
-3 |
-2 |
-3 |
-1 |
-8 |
1 |
2 |
2 |
0 |
5 |
1 |
Podatek (mln) |
-0 |
-0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
1 |
-0 |
0 |
1 |
0 |
0 |
0 |
-0 |
-0 |
-0 |
0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-1 |
-0 |
-0 |
-0 |
-0 |
0 |
-0 |
-0 |
0 |
0 |
1 |
0 |
0 |
Zysk Netto (mln) |
-1 |
-1 |
-13 |
-1 |
-2 |
-2 |
-4 |
-2 |
-2 |
-2 |
-1 |
-1 |
-2 |
-2 |
-2 |
-5 |
-3 |
-2 |
-0 |
1 |
-11 |
1 |
-2 |
-1 |
-5 |
-3 |
-2 |
-4 |
-5 |
-5 |
-3 |
-2 |
-3 |
-1 |
-8 |
1 |
2 |
1 |
-0 |
4 |
0 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
121.1% |
38.3% |
<span style="color:red">-71.30%</span> |
51.3% |
<span style="color:red">-32.74%</span> |
4.0% |
<span style="color:red">-72.15%</span> |
<span style="color:red">-52.18%</span> |
9.7% |
0.2% |
114.1% |
389.4% |
90.8% |
42.4% |
<span style="color:red">-90.21%</span> |
<span style="color:red">-117.44%</span> |
249.5% |
<span style="color:red">-129.90%</span> |
885.4% |
<span style="color:red">-260.70%</span> |
<span style="color:red">-55.64%</span> |
<span style="color:red">-467.94%</span> |
6.4% |
188.2% |
<span style="color:red">-9.76%</span> |
88.1% |
33.2% |
<span style="color:red">-36.34%</span> |
<span style="color:red">-35.93%</span> |
<span style="color:red">-85.42%</span> |
143.8% |
<span style="color:red">-150.30%</span> |
<span style="color:red">-157.73%</span> |
<span style="color:red">-309.00%</span> |
<span style="color:red">-95.44%</span> |
256.5% |
<span style="color:red">-73.56%</span> |
Zysk netto (%) |
<span style="color:red">-785.98%</span> |
<span style="color:red">-2586.05%</span> |
<span style="color:red">-14824.18%</span> |
<span style="color:red">-3100.00%</span> |
<span style="color:red">-425.60%</span> |
<span style="color:red">-1478.85%</span> |
<span style="color:red">-1303.37%</span> |
<span style="color:red">-951.69%</span> |
<span style="color:red">-656.60%</span> |
<span style="color:red">-820.51%</span> |
<span style="color:red">-525.85%</span> |
<span style="color:red">-295.30%</span> |
<span style="color:red">-449.07%</span> |
<span style="color:red">-350.22%</span> |
<span style="color:red">-777.10%</span> |
<span style="color:red">-1858.87%</span> |
<span style="color:red">-697.84%</span> |
<span style="color:red">-534.89%</span> |
<span style="color:red">-57.36%</span> |
59.6% |
<span style="color:red">-1013.64%</span> |
62.8% |
<span style="color:red">-206.78%</span> |
<span style="color:red">-90.60%</span> |
<span style="color:red">-386.80%</span> |
<span style="color:red">-186.56%</span> |
<span style="color:red">-132.85%</span> |
<span style="color:red">-110.25%</span> |
<span style="color:red">-119.80%</span> |
<span style="color:red">-117.56%</span> |
<span style="color:red">-66.11%</span> |
<span style="color:red">-49.25%</span> |
<span style="color:red">-56.03%</span> |
<span style="color:red">-12.13%</span> |
<span style="color:red">-110.24%</span> |
17.7% |
23.5% |
17.2% |
<span style="color:red">-3.95%</span> |
59.1% |
6.0% |
EPS |
0.0 |
0.0 |
-8044.13 |
-454.61 |
-69.62 |
-1426.72 |
-3272.19 |
-1153.4 |
-863.46 |
-838.57 |
-483.62 |
-350.84 |
-696.13 |
-640.06 |
-810.39 |
-671.72 |
-399.98 |
-180.0 |
-9.51 |
28.0 |
-67.56 |
4.0 |
-1.69 |
-0.71 |
-2.76 |
-1.1 |
-0.9 |
-1.24 |
-1.51 |
-1.6 |
-1.04 |
-0.73 |
-0.89 |
-0.2 |
-2.3 |
0.3 |
0.28 |
0.23 |
-0.0516 |
0.6 |
0.0639 |
EPS (rozwodnione) |
0.0 |
0.0 |
-8044.13 |
-454.61 |
-69.62 |
-1426.72 |
-3272.19 |
-1153.4 |
-863.46 |
-838.57 |
-483.62 |
-350.84 |
-670.76 |
-640.06 |
-796.41 |
-671.72 |
-399.98 |
-180.0 |
-9.51 |
-32.0 |
-67.56 |
-8.0 |
-1.69 |
-0.71 |
-2.76 |
-1.1 |
-0.9 |
-1.2 |
-1.5 |
-1.6 |
-1.0 |
-0.7 |
-0.89 |
-0.2 |
-2.3 |
0.3 |
0.28 |
0.23 |
-0.0516 |
0.6 |
0.0639 |
Ilośc akcji (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
6 |
6 |
6 |
7 |
7 |
7 |
Ważona ilośc akcji (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
6 |
6 |
6 |
7 |
7 |
7 |
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 |