Rok finansowy |
2014 |
2014 |
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 |
Data |
2014-09-30 |
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 |
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 |
Q2 |
Q3 |
Przychód (mln) |
27 |
28 |
20 |
22 |
23 |
42 |
18 |
32 |
39 |
39 |
13 |
35 |
44 |
45 |
33 |
28 |
36 |
25 |
18 |
22 |
27 |
28 |
18 |
24 |
21 |
36 |
19 |
26 |
36 |
33 |
34 |
30 |
30 |
58 |
26 |
46 |
37 |
63 |
31 |
47 |
44 |
57 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-14.78%</span> |
51.5% |
<span style="color:red">-12.58%</span> |
46.8% |
67.2% |
<span style="color:red">-7.42%</span> |
<span style="color:red">-24.28%</span> |
8.8% |
13.4% |
15.6% |
150.2% |
<span style="color:red">-20.73%</span> |
<span style="color:red">-18.01%</span> |
<span style="color:red">-44.79%</span> |
<span style="color:red">-46.53%</span> |
<span style="color:red">-20.45%</span> |
<span style="color:red">-25.15%</span> |
12.3% |
2.9% |
8.5% |
<span style="color:red">-24.18%</span> |
28.8% |
5.5% |
9.6% |
73.3% |
<span style="color:red">-8.52%</span> |
73.6% |
13.9% |
<span style="color:red">-14.84%</span> |
75.7% |
<span style="color:red">-21.77%</span> |
55.2% |
21.7% |
8.3% |
16.8% |
2.2% |
19.5% |
<span style="color:red">-8.67%</span> |
Marża brutto |
11.3% |
14.1% |
8.3% |
12.8% |
12.2% |
9.5% |
13.3% |
9.4% |
10.4% |
10.3% |
17.0% |
12.9% |
9.1% |
11.4% |
12.0% |
14.5% |
9.8% |
15.1% |
26.7% |
15.7% |
10.6% |
11.1% |
27.6% |
16.4% |
12.0% |
11.0% |
2.2% |
8.9% |
11.7% |
9.0% |
12.1% |
13.4% |
9.3% |
10.8% |
18.9% |
11.8% |
15.1% |
9.9% |
15.6% |
14.0% |
15.0% |
13.5% |
Koszty i Wydatki (mln) |
27 |
26 |
21 |
21 |
23 |
41 |
18 |
32 |
38 |
38 |
15 |
34 |
43 |
44 |
33 |
28 |
36 |
24 |
17 |
22 |
28 |
28 |
17 |
23 |
21 |
36 |
23 |
26 |
35 |
33 |
34 |
30 |
31 |
57 |
25 |
45 |
36 |
62 |
32 |
47 |
43 |
56 |
EBIT (mln) |
1 |
2 |
-1 |
0 |
1 |
1 |
-0 |
0 |
1 |
1 |
-1 |
0 |
1 |
1 |
1 |
-0 |
0 |
1 |
1 |
0 |
-1 |
-0 |
2 |
1 |
-0 |
1 |
-4 |
1 |
1 |
-0 |
0 |
0 |
-2 |
1 |
2 |
1 |
1 |
1 |
-1 |
0 |
1 |
1 |
EBIT Δ kw/kw |
30.1% |
11.9% |
220.2% |
196.7% |
36.0% |
267300000.0% |
86.1% |
72.5% |
47.8% |
30.2% |
284.8% |
230500000.0% |
133.5% |
164.1% |
59000000.0% |
110.8% |
130.4% |
550700000.0% |
14.2% |
89.2% |
80.9% |
153.4% |
83400000.0% |
110200000.0% |
176.1% |
1092.6% |
1401.7% |
826.8% |
44800000.0% |
105.3% |
84.6% |
94.9% |
397.2% |
20.3% |
369.7% |
254.8% |
0.0% |
0.0% |
0.0% |
0.0% |
164.0% |
186600000.0% |
EBIT (%) |
2.7% |
5.8% |
<span style="color:red">-3.14%</span> |
1.6% |
2.4% |
3.4% |
<span style="color:red">-1.12%</span> |
0.4% |
2.3% |
2.6% |
<span style="color:red">-10.62%</span> |
1.3% |
1.4% |
3.2% |
2.3% |
<span style="color:red">-0.04%</span> |
0.7% |
2.2% |
7.6% |
0.5% |
<span style="color:red">-3.12%</span> |
<span style="color:red">-1.02%</span> |
8.6% |
3.9% |
<span style="color:red">-2.27%</span> |
1.5% |
<span style="color:red">-20.14%</span> |
2.0% |
1.7% |
<span style="color:red">-0.16%</span> |
0.9% |
0.2% |
<span style="color:red">-5.58%</span> |
1.8% |
7.4% |
2.4% |
1.5% |
1.3% |
<span style="color:red">-2.34%</span> |
0.7% |
2.1% |
2.1% |
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) |
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 |
Amortyzacja (mln) |
1 |
1 |
1 |
1 |
0 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
EBITDA (mln) |
1 |
2 |
-0 |
1 |
1 |
2 |
1 |
1 |
2 |
2 |
-1 |
1 |
1 |
2 |
1 |
0 |
0 |
1 |
2 |
1 |
-0 |
0 |
2 |
1 |
-0 |
1 |
-3 |
1 |
1 |
0 |
3 |
1 |
-0 |
2 |
2 |
2 |
2 |
2 |
0 |
1 |
2 |
2 |
EBITDA(%) |
5.4% |
8.3% |
<span style="color:red">-2.04%</span> |
4.8% |
5.4% |
4.5% |
2.8% |
2.4% |
3.6% |
3.2% |
<span style="color:red">-10.18%</span> |
2.3% |
2.5% |
3.9% |
3.2% |
1.5% |
0.3% |
3.9% |
10.2% |
2.5% |
<span style="color:red">-1.26%</span> |
0.6% |
11.0% |
5.3% |
<span style="color:red">-0.00%</span> |
2.8% |
<span style="color:red">-14.38%</span> |
3.2% |
3.0% |
1.2% |
7.4% |
3.6% |
<span style="color:red">-1.54%</span> |
3.3% |
7.4% |
4.3% |
3.9% |
2.8% |
0.4% |
2.7% |
4.7% |
3.8% |
NOPLAT (mln) |
1 |
2 |
-1 |
0 |
1 |
1 |
-0 |
0 |
1 |
1 |
-1 |
0 |
1 |
2 |
1 |
-0 |
-0 |
1 |
1 |
0 |
-1 |
-0 |
2 |
1 |
-0 |
1 |
-4 |
0 |
1 |
-0 |
1 |
-0 |
-2 |
1 |
2 |
1 |
1 |
1 |
-1 |
0 |
1 |
1 |
Podatek (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 |
-1 |
-0 |
0 |
0 |
0 |
0 |
-0 |
0 |
0 |
0 |
0 |
0 |
-0 |
0 |
0 |
0 |
Zysk Netto (mln) |
1 |
1 |
-1 |
0 |
1 |
1 |
-0 |
0 |
1 |
1 |
-1 |
0 |
1 |
1 |
1 |
-0 |
-0 |
0 |
1 |
0 |
-1 |
-0 |
1 |
1 |
-0 |
0 |
-4 |
1 |
0 |
-0 |
1 |
0 |
-1 |
1 |
1 |
1 |
0 |
1 |
-1 |
0 |
1 |
1 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-9.21%</span> |
<span style="color:red">-20.71%</span> |
<span style="color:red">-71.26%</span> |
<span style="color:red">-70.44%</span> |
0.9% |
<span style="color:red">-11.50%</span> |
730.6% |
231.9% |
<span style="color:red">-9.35%</span> |
24.7% |
<span style="color:red">-144.40%</span> |
<span style="color:red">-108.33%</span> |
<span style="color:red">-160.89%</span> |
<span style="color:red">-66.75%</span> |
101.7% |
<span style="color:red">-223.08%</span> |
112.8% |
<span style="color:red">-169.42%</span> |
29.7% |
2075.0% |
<span style="color:red">-43.99%</span> |
<span style="color:red">-259.93%</span> |
<span style="color:red">-361.48%</span> |
<span style="color:red">-2.16%</span> |
<span style="color:red">-227.88%</span> |
<span style="color:red">-115.35%</span> |
<span style="color:red">-115.42%</span> |
<span style="color:red">-65.93%</span> |
<span style="color:red">-324.11%</span> |
<span style="color:red">-1485.29%</span> |
65.4% |
248.3% |
<span style="color:red">-145.93%</span> |
<span style="color:red">-9.77%</span> |
<span style="color:red">-168.03%</span> |
<span style="color:red">-45.05%</span> |
67.8% |
29.2% |
Zysk netto (%) |
2.3% |
4.9% |
<span style="color:red">-2.48%</span> |
1.5% |
2.4% |
2.6% |
<span style="color:red">-0.81%</span> |
0.3% |
1.5% |
2.5% |
<span style="color:red">-8.94%</span> |
0.9% |
1.2% |
2.6% |
1.6% |
<span style="color:red">-0.09%</span> |
<span style="color:red">-0.86%</span> |
1.6% |
6.0% |
0.1% |
<span style="color:red">-2.46%</span> |
<span style="color:red">-0.99%</span> |
7.5% |
2.9% |
<span style="color:red">-1.82%</span> |
1.2% |
<span style="color:red">-18.67%</span> |
2.6% |
1.3% |
<span style="color:red">-0.21%</span> |
1.7% |
0.8% |
<span style="color:red">-3.53%</span> |
1.6% |
3.5% |
1.7% |
1.3% |
1.4% |
<span style="color:red">-2.04%</span> |
0.9% |
1.9% |
1.9% |
EPS |
0.31 |
0.68 |
-0.25 |
0.16 |
0.28 |
0.54 |
-0.0713 |
0.05 |
0.28 |
0.48 |
-0.59 |
0.15 |
0.25 |
0.59 |
0.26 |
-0.0129 |
-0.15 |
0.2 |
0.53 |
0.02 |
-0.33 |
-0.14 |
0.69 |
0.34 |
-0.18 |
0.22 |
-1.8 |
0.34 |
0.25 |
-0.0168 |
0.28 |
0.0574 |
-0.53 |
0.23 |
0.23 |
0.2 |
0.16 |
0.21 |
-0.16 |
0.11 |
0.2 |
0.27 |
EPS (rozwodnione) |
0.31 |
0.68 |
-0.25 |
0.16 |
0.28 |
0.54 |
-0.0713 |
0.05 |
0.28 |
0.48 |
-0.59 |
0.15 |
0.25 |
0.59 |
0.26 |
-0.0129 |
-0.15 |
0.2 |
0.53 |
0.02 |
-0.33 |
-0.14 |
0.69 |
0.34 |
-0.18 |
0.22 |
-1.8 |
0.34 |
0.25 |
-0.0168 |
0.28 |
0.0574 |
-0.53 |
0.23 |
0.23 |
0.2 |
0.16 |
0.21 |
-0.16 |
0.11 |
0.2 |
0.27 |
Ilośc akcji (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
4 |
2 |
4 |
2 |
4 |
2 |
4 |
3 |
4 |
4 |
4 |
4 |
4 |
Ważona ilośc akcji (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
4 |
2 |
4 |
2 |
4 |
2 |
4 |
3 |
4 |
4 |
4 |
4 |
4 |
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 |
PLN |