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 |
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 |
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 |
Przychód (mln) |
256 |
240 |
268 |
273 |
270 |
250 |
256 |
253 |
239 |
240 |
251 |
235 |
216 |
197 |
219 |
205 |
218 |
170 |
197 |
141 |
141 |
121 |
95 |
89 |
60 |
50 |
46 |
43 |
39 |
40 |
40 |
38 |
35 |
39 |
35 |
36 |
36 |
42 |
41 |
41 |
41 |
43 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
5.5% |
4.0% |
<span style="color:red">-4.67%</span> |
<span style="color:red">-7.34%</span> |
<span style="color:red">-11.58%</span> |
<span style="color:red">-3.86%</span> |
<span style="color:red">-2.00%</span> |
<span style="color:red">-7.03%</span> |
<span style="color:red">-9.45%</span> |
<span style="color:red">-17.90%</span> |
<span style="color:red">-12.82%</span> |
<span style="color:red">-12.94%</span> |
0.7% |
<span style="color:red">-13.93%</span> |
<span style="color:red">-10.08%</span> |
<span style="color:red">-30.84%</span> |
<span style="color:red">-35.36%</span> |
<span style="color:red">-28.54%</span> |
<span style="color:red">-51.49%</span> |
<span style="color:red">-37.24%</span> |
<span style="color:red">-57.38%</span> |
<span style="color:red">-58.45%</span> |
<span style="color:red">-51.71%</span> |
<span style="color:red">-51.30%</span> |
<span style="color:red">-35.46%</span> |
<span style="color:red">-21.70%</span> |
<span style="color:red">-12.21%</span> |
<span style="color:red">-11.25%</span> |
<span style="color:red">-10.08%</span> |
<span style="color:red">-0.14%</span> |
<span style="color:red">-12.83%</span> |
<span style="color:red">-5.65%</span> |
3.5% |
6.4% |
17.3% |
11.9% |
13.8% |
3.4% |
Marża brutto |
27.1% |
28.1% |
37.3% |
36.3% |
36.1% |
32.5% |
31.8% |
31.2% |
27.6% |
26.0% |
26.0% |
25.6% |
25.2% |
25.4% |
25.3% |
27.9% |
24.6% |
27.0% |
22.3% |
21.6% |
24.9% |
22.1% |
13.3% |
18.3% |
7.6% |
0.6% |
4.4% |
6.0% |
5.7% |
14.3% |
10.1% |
10.4% |
23.3% |
21.6% |
15.7% |
19.9% |
17.9% |
26.3% |
27.7% |
29.8% |
30.3% |
30.7% |
Koszty i Wydatki (mln) |
249 |
225 |
220 |
225 |
238 |
222 |
229 |
228 |
225 |
226 |
238 |
222 |
207 |
190 |
206 |
194 |
207 |
165 |
188 |
138 |
142 |
123 |
107 |
93 |
75 |
69 |
61 |
57 |
52 |
48 |
51 |
49 |
38 |
43 |
42 |
40 |
39 |
43 |
39 |
39 |
40 |
40 |
EBIT (mln) |
7 |
15 |
56 |
48 |
-40 |
28 |
27 |
25 |
-15 |
15 |
13 |
13 |
9 |
7 |
12 |
21 |
2 |
0 |
6 |
18 |
-6 |
-1 |
-18 |
-7 |
-16 |
-19 |
-15 |
-14 |
76 |
-8 |
-10 |
-11 |
-4 |
-2 |
-7 |
-4 |
-3 |
-1 |
2 |
1 |
1 |
3 |
EBIT Δ kw/kw |
118.2% |
44.9% |
106.4% |
91.4% |
173.1% |
86.5% |
112.3% |
84.7% |
270.2% |
108.3% |
3.2% |
7971800000.0% |
323.2% |
4063.7% |
102.2% |
14.9% |
131.4% |
113.9% |
134.6% |
367.1% |
2501400000.0% |
2390000000.0% |
140100000.0% |
849300000.0% |
120.5% |
123.1% |
39.1% |
32.8% |
2219.9% |
310.2% |
53.6% |
198.0% |
27.2% |
270.4% |
426.9% |
420.8% |
0.0% |
0.0% |
0.0% |
4720400000.0% |
98.8% |
94.2% |
EBIT (%) |
2.8% |
6.3% |
20.9% |
17.4% |
<span style="color:red">-14.80%</span> |
11.1% |
10.6% |
9.8% |
<span style="color:red">-6.13%</span> |
6.2% |
5.1% |
5.7% |
4.0% |
3.6% |
5.7% |
10.2% |
0.9% |
0.1% |
3.1% |
12.9% |
<span style="color:red">-4.59%</span> |
<span style="color:red">-1.01%</span> |
<span style="color:red">-18.62%</span> |
<span style="color:red">-7.67%</span> |
<span style="color:red">-26.06%</span> |
<span style="color:red">-36.82%</span> |
<span style="color:red">-31.61%</span> |
<span style="color:red">-32.44%</span> |
196.7% |
<span style="color:red">-21.07%</span> |
<span style="color:red">-25.88%</span> |
<span style="color:red">-27.52%</span> |
<span style="color:red">-10.32%</span> |
<span style="color:red">-5.14%</span> |
<span style="color:red">-19.32%</span> |
<span style="color:red">-9.79%</span> |
<span style="color:red">-7.84%</span> |
<span style="color:red">-1.30%</span> |
5.0% |
2.7% |
1.4% |
7.5% |
Przychody fiansowe (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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Koszty finansowe (mln) |
7 |
7 |
7 |
7 |
7 |
7 |
6 |
6 |
6 |
6 |
5 |
6 |
5 |
6 |
7 |
7 |
7 |
7 |
7 |
3 |
5 |
5 |
4 |
4 |
4 |
3 |
3 |
4 |
4 |
4 |
4 |
4 |
5 |
7 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
0 |
Amortyzacja (mln) |
16 |
18 |
19 |
19 |
22 |
21 |
22 |
21 |
20 |
19 |
18 |
17 |
17 |
16 |
16 |
14 |
13 |
18 |
11 |
9 |
10 |
11 |
9 |
11 |
9 |
6 |
7 |
6 |
4 |
3 |
3 |
3 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
EBITDA (mln) |
24 |
36 |
67 |
67 |
-15 |
49 |
49 |
45 |
28 |
34 |
31 |
31 |
29 |
23 |
28 |
25 |
23 |
18 |
25 |
13 |
6 |
7 |
-18 |
4 |
11 |
-13 |
-8 |
-8 |
-9 |
-5 |
-8 |
-8 |
-1 |
-0 |
-6 |
1 |
-1 |
1 |
2 |
3 |
3 |
2 |
EBITDA(%) |
9.2% |
13.7% |
27.8% |
24.4% |
12.7% |
19.6% |
18.1% |
18.0% |
14.6% |
14.4% |
12.8% |
13.4% |
11.8% |
12.3% |
13.2% |
12.3% |
4.9% |
13.5% |
10.2% |
9.3% |
<span style="color:red">-1.19%</span> |
9.0% |
<span style="color:red">-3.27%</span> |
6.5% |
<span style="color:red">-24.37%</span> |
<span style="color:red">-23.58%</span> |
<span style="color:red">-17.25%</span> |
<span style="color:red">-19.65%</span> |
<span style="color:red">-32.89%</span> |
<span style="color:red">-10.63%</span> |
<span style="color:red">-18.54%</span> |
<span style="color:red">-19.44%</span> |
<span style="color:red">-7.84%</span> |
1.1% |
<span style="color:red">-11.43%</span> |
<span style="color:red">-2.17%</span> |
<span style="color:red">-1.87%</span> |
3.4% |
9.8% |
8.2% |
7.4% |
4.7% |
NOPLAT (mln) |
-0 |
5 |
51 |
41 |
-44 |
21 |
24 |
19 |
-20 |
10 |
12 |
10 |
3 |
-5 |
3 |
16 |
-13 |
-4 |
12 |
13 |
-8 |
-9 |
-34 |
-11 |
-4 |
-21 |
-18 |
-18 |
72 |
-11 |
-14 |
-14 |
-8 |
-11 |
-18 |
-11 |
-12 |
-8 |
-8 |
-8 |
-9 |
-6 |
Podatek (mln) |
1 |
0 |
4 |
3 |
0 |
2 |
3 |
7 |
0 |
3 |
2 |
3 |
-284 |
-1 |
1 |
7 |
-2 |
-1 |
17 |
5 |
298 |
2 |
1 |
2 |
3 |
1 |
1 |
0 |
1 |
1 |
2 |
-0 |
3 |
2 |
1 |
0 |
1 |
1 |
1 |
1 |
-0 |
-1 |
Zysk Netto (mln) |
-2 |
4 |
46 |
37 |
-45 |
18 |
20 |
11 |
-20 |
7 |
9 |
7 |
286 |
-4 |
2 |
9 |
-11 |
-3 |
-6 |
7 |
-306 |
-12 |
-35 |
-13 |
-7 |
-22 |
-18 |
-18 |
71 |
-12 |
-15 |
-14 |
-11 |
-13 |
-19 |
-11 |
-13 |
-9 |
-8 |
-9 |
-9 |
-5 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
2837.9% |
400.1% |
<span style="color:red">-56.49%</span> |
<span style="color:red">-71.42%</span> |
<span style="color:red">-54.80%</span> |
<span style="color:red">-64.61%</span> |
<span style="color:red">-54.81%</span> |
<span style="color:red">-34.26%</span> |
<span style="color:red">-1504.78%</span> |
<span style="color:red">-163.13%</span> |
<span style="color:red">-82.65%</span> |
24.5% |
<span style="color:red">-104.01%</span> |
<span style="color:red">-22.94%</span> |
<span style="color:red">-472.70%</span> |
<span style="color:red">-17.33%</span> |
2565.3% |
265.9% |
499.9% |
<span style="color:red">-284.75%</span> |
<span style="color:red">-97.65%</span> |
88.9% |
<span style="color:red">-47.31%</span> |
38.0% |
<span style="color:red">-1078.88%</span> |
<span style="color:red">-45.33%</span> |
<span style="color:red">-17.07%</span> |
<span style="color:red">-21.24%</span> |
<span style="color:red">-115.91%</span> |
7.0% |
23.0% |
<span style="color:red">-21.18%</span> |
17.1% |
<span style="color:red">-28.51%</span> |
<span style="color:red">-55.93%</span> |
<span style="color:red">-17.46%</span> |
<span style="color:red">-33.32%</span> |
<span style="color:red">-41.90%</span> |
Zysk netto (%) |
<span style="color:red">-0.60%</span> |
1.5% |
17.1% |
13.6% |
<span style="color:red">-16.71%</span> |
7.4% |
7.8% |
4.2% |
<span style="color:red">-8.54%</span> |
2.7% |
3.6% |
3.0% |
132.5% |
<span style="color:red">-2.09%</span> |
0.7% |
4.2% |
<span style="color:red">-5.28%</span> |
<span style="color:red">-1.87%</span> |
<span style="color:red">-2.97%</span> |
5.1% |
<span style="color:red">-217.58%</span> |
<span style="color:red">-9.59%</span> |
<span style="color:red">-36.77%</span> |
<span style="color:red">-14.91%</span> |
<span style="color:red">-12.02%</span> |
<span style="color:red">-43.60%</span> |
<span style="color:red">-40.13%</span> |
<span style="color:red">-42.25%</span> |
182.3% |
<span style="color:red">-30.44%</span> |
<span style="color:red">-37.90%</span> |
<span style="color:red">-37.49%</span> |
<span style="color:red">-32.26%</span> |
<span style="color:red">-32.61%</span> |
<span style="color:red">-53.50%</span> |
<span style="color:red">-31.32%</span> |
<span style="color:red">-36.50%</span> |
<span style="color:red">-21.90%</span> |
<span style="color:red">-20.09%</span> |
<span style="color:red">-23.10%</span> |
<span style="color:red">-21.38%</span> |
<span style="color:red">-12.30%</span> |
EPS |
-0.0761 |
0.18 |
2.35 |
1.94 |
-2.35 |
0.98 |
1.08 |
0.57 |
-1.09 |
0.35 |
0.49 |
0.39 |
16.48 |
-0.24 |
0.09 |
0.51 |
-0.7 |
-0.2 |
-0.36 |
0.45 |
-19.66 |
-0.75 |
-2.25 |
-0.85 |
-0.46 |
-1.4 |
-1.17 |
-1.15 |
4.45 |
-0.75 |
-0.95 |
-0.89 |
-0.7 |
-0.7 |
-0.9 |
-0.51 |
-0.47 |
-0.33 |
-0.29 |
-0.33 |
-0.31 |
-0.19 |
EPS (rozwodnione) |
-0.0731 |
0.18 |
2.22 |
1.82 |
-2.35 |
0.92 |
1.02 |
0.54 |
-1.06 |
0.34 |
0.48 |
0.38 |
16.48 |
-0.24 |
0.09 |
0.49 |
-0.69 |
-0.2 |
-0.36 |
0.44 |
-19.66 |
-0.75 |
-2.25 |
-0.85 |
-0.46 |
-1.4 |
-1.17 |
-1.15 |
4.4 |
-0.75 |
-0.95 |
-0.89 |
-0.7 |
-0.7 |
-0.9 |
-0.51 |
-0.47 |
-0.33 |
-0.29 |
-0.33 |
-0.31 |
-0.19 |
Ilośc akcji (mln) |
20 |
20 |
20 |
19 |
19 |
19 |
18 |
19 |
19 |
19 |
18 |
18 |
17 |
17 |
17 |
17 |
17 |
16 |
16 |
16 |
16 |
15 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
18 |
21 |
22 |
28 |
28 |
29 |
29 |
29 |
29 |
Ważona ilośc akcji (mln) |
21 |
21 |
21 |
20 |
19 |
20 |
20 |
20 |
19 |
19 |
19 |
18 |
17 |
17 |
18 |
18 |
17 |
16 |
16 |
16 |
16 |
15 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
18 |
21 |
22 |
28 |
28 |
29 |
29 |
29 |
29 |
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 |