Rok finansowy |
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 |
Data |
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 |
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 |
Przychód (mln) |
8,957 |
9,347 |
7,118 |
6,560 |
8,666 |
8,407 |
8,733 |
7,034 |
3,692 |
8,201 |
12,132 |
13,817 |
12,644 |
19,046 |
21,296 |
18,810 |
19,715 |
16,986 |
17,057 |
15,615 |
14,102 |
13,590 |
12,530 |
14,693 |
10,063 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-3.24%</span> |
<span style="color:red">-10.05%</span> |
22.7% |
7.2% |
<span style="color:red">-57.40%</span> |
<span style="color:red">-2.46%</span> |
38.9% |
96.4% |
242.5% |
132.2% |
75.5% |
36.1% |
55.9% |
<span style="color:red">-10.82%</span> |
<span style="color:red">-19.91%</span> |
<span style="color:red">-16.98%</span> |
<span style="color:red">-28.47%</span> |
<span style="color:red">-19.99%</span> |
<span style="color:red">-26.54%</span> |
<span style="color:red">-5.90%</span> |
<span style="color:red">-28.64%</span> |
Marża brutto |
32.7% |
34.2% |
25.7% |
16.3% |
35.6% |
38.9% |
35.3% |
13.4% |
68.7% |
46.1% |
44.8% |
26.3% |
38.2% |
30.4% |
32.1% |
23.7% |
28.2% |
28.5% |
23.9% |
25.9% |
31.4% |
33.2% |
30.1% |
6.5% |
8.3% |
Koszty i Wydatki (mln) |
10,415 |
11,516 |
8,934 |
7,757 |
9,863 |
9,913 |
10,496 |
9,081 |
4,800 |
8,948 |
11,288 |
12,004 |
12,495 |
18,752 |
20,187 |
17,989 |
20,160 |
18,006 |
18,387 |
17,245 |
14,877 |
14,017 |
13,376 |
15,409 |
10,626 |
EBIT (mln) |
-1,458 |
-2,170 |
-1,817 |
-1,166 |
-1,197 |
-1,506 |
-1,763 |
-1,911 |
-1,109 |
-747 |
844 |
1,853 |
150 |
294 |
1,235 |
1,006 |
-242 |
-718 |
-1,290 |
-1,537 |
-723 |
-325 |
-848 |
-716 |
-564 |
EBIT Δ kw/kw |
21.9% |
44.0% |
3.1% |
39.0% |
7.9% |
101.7% |
308.8% |
203.1% |
840.2% |
254340000000.0% |
252570000000.0% |
101110000000.0% |
39210000000.0% |
140.9% |
195.7% |
165.5% |
66.5% |
121.0% |
52.2% |
114.7% |
28.3% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
<span style="color:red">-16.28%</span> |
<span style="color:red">-23.21%</span> |
<span style="color:red">-25.53%</span> |
<span style="color:red">-17.77%</span> |
<span style="color:red">-13.81%</span> |
<span style="color:red">-17.92%</span> |
<span style="color:red">-20.18%</span> |
<span style="color:red">-27.17%</span> |
<span style="color:red">-30.04%</span> |
<span style="color:red">-9.11%</span> |
7.0% |
13.4% |
1.2% |
1.5% |
5.8% |
5.4% |
<span style="color:red">-1.23%</span> |
<span style="color:red">-4.22%</span> |
<span style="color:red">-7.57%</span> |
<span style="color:red">-9.84%</span> |
<span style="color:red">-5.13%</span> |
<span style="color:red">-2.39%</span> |
<span style="color:red">-6.76%</span> |
<span style="color:red">-4.87%</span> |
<span style="color:red">-5.60%</span> |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1,198 |
1,208 |
1,408 |
1,539 |
1,422 |
0 |
0 |
0 |
Koszty finansowe (mln) |
10,820 |
11,883 |
11,287 |
6,764 |
169 |
159 |
219 |
396 |
1,197 |
1,305 |
1,268 |
1,123 |
1,180 |
1,192 |
1,236 |
1,155 |
1,174 |
1,198 |
1,208 |
1,434 |
1,539 |
1,422 |
1,440 |
1,561 |
1,563 |
Amortyzacja (mln) |
1,368 |
1,352 |
1,410 |
1,365 |
1,430 |
1,380 |
1,394 |
1,206 |
1,343 |
560 |
554 |
493 |
845 |
848 |
866 |
862 |
914 |
907 |
906 |
922 |
897 |
786 |
790 |
772 |
771 |
EBITDA (mln) |
8 |
-784 |
-380 |
68,165 |
390 |
-113 |
-332 |
-883 |
278 |
-163 |
1,471 |
2,402 |
1,048 |
1,199 |
2,101 |
1,868 |
672 |
190 |
-385 |
-615 |
175 |
462 |
-57 |
56 |
208 |
EBITDA(%) |
0.1% |
<span style="color:red">-8.39%</span> |
<span style="color:red">-5.34%</span> |
1039.0% |
4.5% |
<span style="color:red">-1.34%</span> |
<span style="color:red">-3.80%</span> |
<span style="color:red">-12.55%</span> |
7.5% |
<span style="color:red">-1.98%</span> |
12.1% |
17.4% |
8.3% |
6.3% |
9.9% |
9.9% |
3.4% |
1.1% |
<span style="color:red">-2.26%</span> |
<span style="color:red">-3.94%</span> |
1.2% |
3.4% |
<span style="color:red">-0.46%</span> |
0.4% |
2.1% |
NOPLAT (mln) |
-12,179 |
-14,020 |
-13,077 |
60,044 |
-1,209 |
-1,652 |
-1,945 |
17,886 |
-85,814 |
48,187 |
-351 |
-6,564 |
-977 |
-841 |
-1 |
-276 |
-1,416 |
-1,915 |
-2,498 |
-2,970 |
-2,261 |
-1,746 |
-2,287 |
-2,198 |
-2,066 |
Podatek (mln) |
99 |
9 |
-1 |
-18 |
156 |
13 |
37 |
-23 |
13,553 |
200 |
72 |
-1,563 |
-0 |
57 |
1,236 |
-8 |
1,174 |
1,198 |
1,208 |
5 |
1,539 |
786 |
12 |
-41 |
3 |
Zysk Netto (mln) |
-12,179 |
-14,029 |
-13,077 |
60,052 |
-1,209 |
-1,652 |
-1,945 |
17,909 |
-99,368 |
47,986 |
-351 |
-5,001 |
-976 |
-841 |
-1 |
-268 |
-2,589 |
-3,112 |
-3,706 |
-2,976 |
-3,800 |
-1,746 |
-2,299 |
-2,159 |
-2,069 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-90.07%</span> |
<span style="color:red">-88.22%</span> |
<span style="color:red">-85.13%</span> |
<span style="color:red">-70.18%</span> |
8116.3% |
<span style="color:red">-3004.75%</span> |
<span style="color:red">-81.94%</span> |
<span style="color:red">-127.93%</span> |
<span style="color:red">-99.02%</span> |
<span style="color:red">-101.75%</span> |
<span style="color:red">-99.74%</span> |
<span style="color:red">-94.65%</span> |
165.2% |
270.1% |
411700.0% |
1011.9% |
46.8% |
<span style="color:red">-43.90%</span> |
<span style="color:red">-37.96%</span> |
<span style="color:red">-27.43%</span> |
<span style="color:red">-45.56%</span> |
Zysk netto (%) |
<span style="color:red">-135.98%</span> |
<span style="color:red">-150.10%</span> |
<span style="color:red">-183.72%</span> |
915.4% |
<span style="color:red">-13.96%</span> |
<span style="color:red">-19.65%</span> |
<span style="color:red">-22.27%</span> |
254.6% |
<span style="color:red">-2691.72%</span> |
585.1% |
<span style="color:red">-2.89%</span> |
<span style="color:red">-36.20%</span> |
<span style="color:red">-7.72%</span> |
<span style="color:red">-4.42%</span> |
<span style="color:red">-0.00%</span> |
<span style="color:red">-1.42%</span> |
<span style="color:red">-13.13%</span> |
<span style="color:red">-18.32%</span> |
<span style="color:red">-21.73%</span> |
<span style="color:red">-19.06%</span> |
<span style="color:red">-26.95%</span> |
<span style="color:red">-12.85%</span> |
<span style="color:red">-18.35%</span> |
<span style="color:red">-14.70%</span> |
<span style="color:red">-20.56%</span> |
EPS |
-2.71 |
-3.12 |
-2.91 |
12.09 |
-0.27 |
-0.37 |
-0.43 |
13.08 |
-22.08 |
17.08 |
-0.07 |
-1.01 |
-0.2 |
-0.17 |
-0.0002 |
-0.0595 |
-0.53 |
-0.63 |
-0.75 |
-0.6 |
-0.77 |
-0.35 |
-0.46 |
-0.43 |
-0.42 |
EPS (rozwodnione) |
-2.71 |
-3.12 |
-2.91 |
12.09 |
-0.27 |
-0.37 |
-0.43 |
13.08 |
-22.08 |
9.06 |
-0.07 |
-1.0 |
-0.2 |
-0.17 |
-0.0002 |
-0.0595 |
-0.53 |
-0.63 |
-0.75 |
-0.6 |
-0.77 |
-0.35 |
-0.46 |
-0.43 |
-0.42 |
Ilośc akcji (mln) |
4,500 |
4,500 |
4,500 |
4,500 |
4,500 |
4,500 |
4,500 |
4,500 |
4,500 |
4,965 |
5,017 |
4,965 |
4,882 |
4,948 |
4,500 |
4,500 |
4,882 |
4,904 |
4,965 |
4,965 |
4,965 |
4,965 |
4,965 |
5,022 |
4,965 |
Ważona ilośc akcji (mln) |
4,500 |
4,500 |
4,500 |
4,500 |
4,500 |
4,500 |
4,500 |
4,500 |
4,500 |
5,297 |
5,017 |
5,017 |
4,882 |
4,948 |
4,500 |
4,500 |
4,882 |
4,910 |
4,965 |
4,965 |
4,965 |
4,965 |
4,965 |
5,022 |
4,965 |
Waluta |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |