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) |
86 |
44 |
50 |
94 |
84 |
32 |
56 |
49 |
76 |
43 |
51 |
54 |
143 |
57 |
58 |
78 |
83 |
74 |
73 |
58 |
90 |
42 |
52 |
54 |
112 |
40 |
48 |
41 |
77 |
42 |
61 |
40 |
82 |
72 |
73 |
79 |
103 |
62 |
65 |
94 |
132 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-2.27%</span> |
<span style="color:red">-28.31%</span> |
10.8% |
<span style="color:red">-47.28%</span> |
<span style="color:red">-8.93%</span> |
34.5% |
<span style="color:red">-9.56%</span> |
9.5% |
88.1% |
33.7% |
13.7% |
44.4% |
<span style="color:red">-42.16%</span> |
29.7% |
26.9% |
<span style="color:red">-25.14%</span> |
8.3% |
<span style="color:red">-43.30%</span> |
<span style="color:red">-28.70%</span> |
<span style="color:red">-7.32%</span> |
24.7% |
<span style="color:red">-5.52%</span> |
<span style="color:red">-7.13%</span> |
<span style="color:red">-25.02%</span> |
<span style="color:red">-31.45%</span> |
5.3% |
26.1% |
<span style="color:red">-0.76%</span> |
7.6% |
73.0% |
20.5% |
95.6% |
25.3% |
<span style="color:red">-14.03%</span> |
<span style="color:red">-11.82%</span> |
18.9% |
27.3% |
Marża brutto |
26.3% |
24.3% |
25.4% |
17.8% |
28.4% |
34.8% |
31.6% |
33.0% |
31.9% |
33.6% |
23.3% |
28.6% |
26.0% |
26.3% |
28.1% |
27.2% |
30.3% |
24.0% |
23.1% |
26.5% |
31.1% |
34.5% |
34.7% |
32.9% |
30.2% |
22.3% |
32.8% |
25.6% |
17.0% |
20.8% |
27.2% |
22.3% |
24.0% |
24.7% |
22.6% |
22.5% |
14.3% |
21.8% |
21.9% |
19.5% |
2.3% |
Koszty i Wydatki (mln) |
75 |
45 |
50 |
89 |
73 |
34 |
51 |
46 |
67 |
43 |
52 |
53 |
123 |
57 |
58 |
72 |
72 |
72 |
73 |
58 |
78 |
43 |
49 |
51 |
97 |
41 |
47 |
42 |
75 |
45 |
57 |
45 |
76 |
68 |
70 |
75 |
103 |
63 |
63 |
92 |
146 |
EBIT (mln) |
11 |
-1 |
1 |
4 |
11 |
-2 |
5 |
3 |
8 |
-0 |
-1 |
2 |
20 |
-0 |
0 |
6 |
11 |
2 |
0 |
0 |
18 |
-1 |
4 |
3 |
48 |
-2 |
1 |
-1 |
2 |
-3 |
4 |
-4 |
7 |
4 |
4 |
4 |
0 |
-1 |
1 |
2 |
-15 |
EBIT Δ kw/kw |
0.5% |
49.4% |
88.1% |
27.4% |
32.4% |
871.1% |
546800000.0% |
117.0% |
58.5% |
591.4% |
3025.0% |
72.8% |
86.0% |
101.6% |
59.0% |
14135.0% |
405800000.0% |
418.5% |
96.7% |
98.6% |
62.9% |
56.3% |
289600000.0% |
316.5% |
2442.9% |
52.0% |
72.8% |
70.8% |
71.2% |
173.8% |
5.2% |
200.2% |
8032.5% |
675200000.0% |
197.7% |
121.0% |
0.0% |
0.0% |
0.0% |
0.0% |
440.4% |
EBIT (%) |
12.8% |
<span style="color:red">-2.68%</span> |
1.3% |
4.6% |
13.0% |
<span style="color:red">-7.40%</span> |
9.6% |
6.8% |
10.8% |
<span style="color:red">-0.57%</span> |
<span style="color:red">-2.77%</span> |
2.9% |
13.8% |
<span style="color:red">-0.06%</span> |
0.1% |
7.3% |
12.9% |
3.0% |
0.2% |
0.1% |
19.7% |
<span style="color:red">-1.65%</span> |
6.8% |
5.1% |
42.6% |
<span style="color:red">-3.98%</span> |
2.4% |
<span style="color:red">-3.15%</span> |
2.4% |
<span style="color:red">-7.88%</span> |
6.9% |
<span style="color:red">-10.90%</span> |
7.9% |
6.2% |
5.4% |
5.6% |
0.1% |
<span style="color:red">-1.61%</span> |
2.1% |
2.1% |
<span style="color:red">-11.09%</span> |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
1 |
1 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
1 |
0 |
1 |
0 |
2 |
1 |
1 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
0 |
1 |
2 |
0 |
1 |
1 |
0 |
0 |
Amortyzacja (mln) |
2 |
2 |
2 |
2 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
4 |
3 |
4 |
4 |
3 |
3 |
3 |
3 |
2 |
2 |
3 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
EBITDA (mln) |
13 |
0 |
1 |
6 |
11 |
-1 |
7 |
5 |
11 |
2 |
0 |
3 |
21 |
3 |
2 |
8 |
13 |
6 |
3 |
4 |
22 |
3 |
8 |
7 |
50 |
1 |
4 |
1 |
4 |
-1 |
7 |
-2 |
9 |
8 |
7 |
7 |
1 |
2 |
4 |
5 |
-13 |
EBITDA(%) |
14.7% |
1.0% |
4.5% |
6.2% |
13.6% |
<span style="color:red">-2.60%</span> |
12.3% |
10.0% |
11.9% |
5.2% |
0.7% |
5.7% |
13.9% |
5.6% |
3.5% |
10.0% |
12.9% |
8.0% |
4.8% |
7.0% |
23.1% |
6.9% |
15.0% |
12.2% |
43.2% |
2.7% |
8.2% |
3.1% |
4.5% |
<span style="color:red">-1.65%</span> |
11.3% |
<span style="color:red">-4.10%</span> |
10.0% |
10.6% |
9.2% |
9.2% |
2.6% |
3.1% |
6.7% |
5.0% |
<span style="color:red">-9.94%</span> |
NOPLAT (mln) |
10 |
-2 |
0 |
4 |
10 |
-3 |
5 |
3 |
8 |
-0 |
-1 |
1 |
18 |
0 |
-1 |
5 |
10 |
1 |
0 |
-1 |
18 |
-2 |
4 |
3 |
47 |
-2 |
1 |
-2 |
1 |
-4 |
4 |
-5 |
7 |
5 |
3 |
3 |
-1 |
-1 |
1 |
2 |
-15 |
Podatek (mln) |
2 |
-0 |
0 |
1 |
2 |
-0 |
1 |
1 |
2 |
-0 |
0 |
0 |
3 |
0 |
0 |
1 |
2 |
0 |
1 |
-0 |
5 |
-0 |
1 |
1 |
11 |
-0 |
1 |
-0 |
-0 |
-1 |
1 |
-1 |
1 |
1 |
1 |
1 |
-0 |
-0 |
0 |
0 |
-3 |
Zysk Netto (mln) |
8 |
-1 |
-0 |
4 |
8 |
-2 |
4 |
3 |
6 |
0 |
-2 |
1 |
14 |
-0 |
-1 |
4 |
7 |
1 |
-0 |
-1 |
13 |
-2 |
3 |
2 |
35 |
-2 |
0 |
-2 |
1 |
-3 |
3 |
-4 |
5 |
3 |
2 |
2 |
2 |
-1 |
1 |
1 |
-3 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
9.0% |
54.2% |
<span style="color:red">-3833.67%</span> |
<span style="color:red">-25.03%</span> |
<span style="color:red">-22.50%</span> |
<span style="color:red">-100.76%</span> |
<span style="color:red">-149.52%</span> |
<span style="color:red">-66.12%</span> |
113.7% |
<span style="color:red">-823.53%</span> |
<span style="color:red">-50.28%</span> |
358.3% |
<span style="color:red">-45.99%</span> |
<span style="color:red">-1098.37%</span> |
<span style="color:red">-57.16%</span> |
<span style="color:red">-132.09%</span> |
73.1% |
<span style="color:red">-247.96%</span> |
<span style="color:red">-902.07%</span> |
<span style="color:red">-229.36%</span> |
176.9% |
3.4% |
<span style="color:red">-98.39%</span> |
<span style="color:red">-197.85%</span> |
<span style="color:red">-96.23%</span> |
61.0% |
6640.0% |
128.6% |
302.0% |
<span style="color:red">-202.35%</span> |
<span style="color:red">-31.22%</span> |
<span style="color:red">-152.58%</span> |
<span style="color:red">-60.66%</span> |
<span style="color:red">-131.56%</span> |
<span style="color:red">-76.70%</span> |
<span style="color:red">-45.63%</span> |
<span style="color:red">-263.09%</span> |
Zysk netto (%) |
8.8% |
<span style="color:red">-3.29%</span> |
<span style="color:red">-0.19%</span> |
4.0% |
9.8% |
<span style="color:red">-7.09%</span> |
6.5% |
5.7% |
8.3% |
0.0% |
<span style="color:red">-3.58%</span> |
1.8% |
9.5% |
<span style="color:red">-0.22%</span> |
<span style="color:red">-1.57%</span> |
5.6% |
8.9% |
1.7% |
<span style="color:red">-0.53%</span> |
<span style="color:red">-2.39%</span> |
14.1% |
<span style="color:red">-4.32%</span> |
5.9% |
3.3% |
31.4% |
<span style="color:red">-4.73%</span> |
0.1% |
<span style="color:red">-4.36%</span> |
1.7% |
<span style="color:red">-7.24%</span> |
5.5% |
<span style="color:red">-10.05%</span> |
6.5% |
4.3% |
3.2% |
2.7% |
2.0% |
<span style="color:red">-1.57%</span> |
0.8% |
1.2% |
<span style="color:red">-2.60%</span> |
EPS |
0.21 |
-0.04 |
-0.0027 |
0.1 |
0.26 |
-0.0673 |
0.1 |
0.08 |
0.17 |
0.0005 |
-0.05 |
0.03 |
0.37 |
-0.0034 |
-0.03 |
0.12 |
0.18 |
0.03 |
-0.01 |
-0.04 |
0.35 |
-0.05 |
0.09 |
0.05 |
0.94 |
-0.0517 |
0.0014 |
-0.05 |
0.0481 |
-0.0835 |
0.0927 |
-0.11 |
0.15 |
0.0852 |
0.0638 |
0.0586 |
0.0576 |
-0.0269 |
0.0149 |
0.03 |
0.0 |
EPS (rozwodnione) |
0.21 |
-0.04 |
-0.0027 |
0.1 |
0.26 |
-0.0673 |
0.1 |
0.08 |
0.17 |
0.0005 |
-0.05 |
0.03 |
0.37 |
-0.0034 |
-0.03 |
0.12 |
0.18 |
0.03 |
-0.01 |
-0.04 |
0.35 |
-0.05 |
0.09 |
0.05 |
0.94 |
-0.05 |
0.0014 |
-0.05 |
0.0481 |
-0.0835 |
0.09 |
-0.11 |
0.15 |
0.0852 |
0.0638 |
0.0586 |
0.0576 |
-0.0269 |
0.0149 |
0.03 |
0.0 |
Ilośc akcji (mln) |
36 |
36 |
36 |
37 |
32 |
33 |
37 |
35 |
36 |
36 |
36 |
32 |
36 |
36 |
30 |
36 |
41 |
41 |
39 |
35 |
36 |
36 |
34 |
36 |
38 |
36 |
36 |
35 |
35 |
36 |
36 |
36 |
36 |
36 |
36 |
36 |
36 |
36 |
36 |
39 |
0 |
Ważona ilośc akcji (mln) |
36 |
36 |
36 |
37 |
32 |
33 |
37 |
35 |
36 |
36 |
36 |
32 |
36 |
36 |
30 |
36 |
41 |
41 |
39 |
35 |
36 |
36 |
34 |
36 |
38 |
38 |
36 |
35 |
35 |
36 |
37 |
37 |
36 |
36 |
36 |
36 |
36 |
36 |
36 |
39 |
0 |
Waluta |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |