Rok finansowy |
2012 |
2012 |
2012 |
2012 |
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 |
2025 |
2025 |
Data |
2012-06-30 |
2012-09-30 |
2012-12-31 |
2013-03-31 |
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 |
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 |
Przychód (mln) |
987 |
846 |
988 |
1,713 |
468 |
517 |
560 |
396 |
602 |
292 |
448 |
297 |
246 |
285 |
397 |
777 |
344 |
571 |
742 |
737 |
428 |
1,017 |
554 |
503 |
783 |
1,309 |
1,086 |
1,468 |
1,081 |
1,360 |
881 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-52.58%</span> |
<span style="color:red">-38.95%</span> |
<span style="color:red">-43.25%</span> |
<span style="color:red">-76.88%</span> |
28.6% |
<span style="color:red">-43.46%</span> |
<span style="color:red">-20.08%</span> |
<span style="color:red">-25.11%</span> |
<span style="color:red">-59.13%</span> |
<span style="color:red">-2.33%</span> |
<span style="color:red">-11.42%</span> |
162.0% |
39.9% |
100.2% |
87.0% |
<span style="color:red">-5.20%</span> |
24.2% |
78.1% |
<span style="color:red">-25.33%</span> |
<span style="color:red">-31.70%</span> |
83.0% |
28.7% |
96.1% |
191.6% |
38.2% |
3.9% |
<span style="color:red">-18.88%</span> |
Marża brutto |
34.9% |
35.1% |
32.4% |
49.3% |
62.6% |
53.0% |
49.2% |
59.3% |
38.8% |
4.1% |
32.5% |
<span style="color:red">-89.18%</span> |
62.3% |
45.6% |
46.6% |
18.6% |
51.9% |
24.1% |
42.9% |
25.9% |
56.3% |
20.2% |
40.6% |
50.0% |
35.4% |
32.4% |
28.6% |
21.2% |
14.5% |
20.8% |
30.0% |
Koszty i Wydatki (mln) |
736 |
637 |
764 |
1,370 |
360 |
443 |
413 |
335 |
549 |
477 |
465 |
761 |
173 |
285 |
329 |
900 |
273 |
587 |
578 |
678 |
331 |
984 |
465 |
437 |
665 |
1,100 |
921 |
1,293 |
1,115 |
1,179 |
794 |
EBIT (mln) |
252 |
209 |
223 |
343 |
155 |
149 |
178 |
61 |
114 |
17 |
57 |
-241 |
73 |
11 |
77 |
-132 |
71 |
-16 |
164 |
292 |
96 |
33 |
89 |
60 |
118 |
210 |
166 |
175 |
-34 |
181 |
87 |
EBIT Δ kw/kw |
62.1% |
39.8% |
25.3% |
459.0% |
15153699900.0% |
759.4% |
214.0% |
125.5% |
56.8% |
64.3% |
25.8% |
83.5% |
2.4% |
167.6% |
53.2% |
2623200000.0% |
26.2% |
147.5% |
84.5% |
386.3% |
18.3% |
30272200000.0% |
46.5% |
65.7% |
451.9% |
0.0% |
0.0% |
0.0% |
0.0% |
18.8% |
74.6% |
EBIT (%) |
25.5% |
24.7% |
22.6% |
20.0% |
33.1% |
28.9% |
31.8% |
15.5% |
19.0% |
6.0% |
12.7% |
<span style="color:red">-81.34%</span> |
29.6% |
3.7% |
19.3% |
<span style="color:red">-16.92%</span> |
20.7% |
<span style="color:red">-2.74%</span> |
22.0% |
39.6% |
22.5% |
3.2% |
16.0% |
11.9% |
15.1% |
16.0% |
15.2% |
11.9% |
<span style="color:red">-3.10%</span> |
13.3% |
9.9% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
168 |
155 |
124 |
172 |
164 |
0 |
0 |
0 |
0 |
0 |
Koszty finansowe (mln) |
96 |
113 |
112 |
0 |
176 |
208 |
205 |
174 |
191 |
109 |
180 |
187 |
127 |
139 |
156 |
245 |
180 |
192 |
188 |
156 |
189 |
168 |
155 |
131 |
172 |
164 |
168 |
164 |
112 |
173 |
72 |
Amortyzacja (mln) |
9 |
10 |
10 |
1 |
4 |
4 |
4 |
5 |
4 |
4 |
4 |
4 |
4 |
3 |
3 |
3 |
3 |
3 |
3 |
8 |
4 |
5 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
EBITDA (mln) |
261 |
219 |
234 |
345 |
159 |
154 |
182 |
67 |
118 |
22 |
61 |
-237 |
77 |
14 |
80 |
-132 |
84 |
-7 |
170 |
78 |
107 |
41 |
100 |
73 |
128 |
234 |
170 |
179 |
-29 |
200 |
92 |
EBITDA(%) |
26.4% |
25.8% |
23.6% |
20.1% |
34.0% |
29.7% |
32.5% |
16.8% |
19.7% |
7.4% |
13.6% |
<span style="color:red">-79.88%</span> |
31.1% |
4.8% |
20.1% |
<span style="color:red">-16.94%</span> |
24.4% |
<span style="color:red">-1.22%</span> |
22.9% |
10.5% |
25.1% |
4.1% |
18.0% |
14.5% |
16.3% |
17.9% |
15.6% |
12.2% |
<span style="color:red">-2.72%</span> |
14.7% |
10.4% |
NOPLAT (mln) |
155 |
96 |
112 |
254 |
-21 |
-59 |
-27 |
15 |
-77 |
-91 |
-124 |
-456 |
-54 |
-128 |
-80 |
-372 |
-99 |
-202 |
-21 |
-33 |
-85 |
-609 |
-59 |
-91 |
-48 |
66 |
11 |
72 |
858 |
23 |
15 |
Podatek (mln) |
52 |
30 |
37 |
57 |
-5 |
-72 |
-20 |
1 |
-25 |
15 |
-33 |
-125 |
-12 |
-32 |
-21 |
-147 |
-44 |
-74 |
7 |
-10 |
-2 |
-215 |
5 |
-19 |
-5 |
74 |
77 |
-125 |
442 |
91 |
2 |
Zysk Netto (mln) |
104 |
65 |
74 |
197 |
-16 |
14 |
-8 |
14 |
-52 |
-106 |
-90 |
-331 |
-42 |
-97 |
-59 |
-226 |
-55 |
-128 |
-27 |
-23 |
-83 |
-395 |
-64 |
-72 |
-43 |
-8 |
-66 |
197 |
416 |
-67 |
13 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-115.55%</span> |
<span style="color:red">-79.22%</span> |
<span style="color:red">-110.37%</span> |
<span style="color:red">-92.87%</span> |
219.3% |
<span style="color:red">-879.87%</span> |
1073.9% |
<span style="color:red">-2458.73%</span> |
<span style="color:red">-19.25%</span> |
<span style="color:red">-8.79%</span> |
<span style="color:red">-35.04%</span> |
<span style="color:red">-31.80%</span> |
33.3% |
32.1% |
<span style="color:red">-53.37%</span> |
<span style="color:red">-89.96%</span> |
50.3% |
208.8% |
132.9% |
216.8% |
<span style="color:red">-48.03%</span> |
<span style="color:red">-97.94%</span> |
3.4% |
<span style="color:red">-373.89%</span> |
<span style="color:red">-1059.79%</span> |
730.1% |
<span style="color:red">-120.18%</span> |
Zysk netto (%) |
10.5% |
7.7% |
7.5% |
11.5% |
<span style="color:red">-3.45%</span> |
2.6% |
<span style="color:red">-1.37%</span> |
3.5% |
<span style="color:red">-8.56%</span> |
<span style="color:red">-36.32%</span> |
<span style="color:red">-20.18%</span> |
<span style="color:red">-111.57%</span> |
<span style="color:red">-16.91%</span> |
<span style="color:red">-33.92%</span> |
<span style="color:red">-14.80%</span> |
<span style="color:red">-29.04%</span> |
<span style="color:red">-16.12%</span> |
<span style="color:red">-22.38%</span> |
<span style="color:red">-3.69%</span> |
<span style="color:red">-3.08%</span> |
<span style="color:red">-19.50%</span> |
<span style="color:red">-38.80%</span> |
<span style="color:red">-11.51%</span> |
<span style="color:red">-14.27%</span> |
<span style="color:red">-5.54%</span> |
<span style="color:red">-0.62%</span> |
<span style="color:red">-6.07%</span> |
13.4% |
38.5% |
<span style="color:red">-4.95%</span> |
1.5% |
EPS |
1.72 |
1.1 |
1.25 |
0.0 |
-0.27 |
0.23 |
-0.13 |
0.24 |
-0.87 |
-1.79 |
-1.52 |
-5.57 |
-0.7 |
-1.63 |
-0.99 |
-3.8 |
-0.93 |
-2.15 |
-0.46 |
-0.38 |
-1.4 |
-6.65 |
-1.07 |
-1.17 |
-0.62 |
-0.12 |
-0.95 |
2.83 |
5.97 |
-0.97 |
0.19 |
EPS (rozwodnione) |
1.72 |
1.1 |
1.25 |
0.0 |
-0.27 |
0.23 |
-0.13 |
0.24 |
-0.87 |
-1.79 |
-1.52 |
-5.57 |
-0.7 |
-1.63 |
-0.99 |
-3.8 |
-0.93 |
-2.15 |
-0.46 |
-0.38 |
-1.4 |
-6.65 |
-1.07 |
-1.17 |
-0.62 |
-0.12 |
-0.95 |
2.83 |
5.97 |
-0.97 |
0.19 |
Ilośc akcji (mln) |
60 |
59 |
59 |
0 |
60 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
61 |
70 |
70 |
70 |
70 |
70 |
69 |
70 |
Ważona ilośc akcji (mln) |
60 |
59 |
59 |
0 |
60 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
60 |
59 |
60 |
59 |
60 |
59 |
59 |
61 |
70 |
70 |
70 |
70 |
70 |
69 |
70 |
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 |
INR |
INR |
INR |
INR |
INR |
INR |