Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 | 43 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 2025 | 2025 |
| 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 | Q2 | Q3 |
| Data | 2014-11-30 | 2015-02-28 | 2015-05-31 | 2015-08-31 | 2015-11-30 | 2016-02-29 | 2016-05-31 | 2016-08-31 | 2016-11-30 | 2017-02-28 | 2017-05-31 | 2017-08-31 | 2017-11-30 | 2018-02-28 | 2018-05-31 | 2018-08-31 | 2018-11-30 | 2019-02-28 | 2019-05-31 | 2019-08-31 | 2019-11-30 | 2020-02-29 | 2020-05-31 | 2020-08-31 | 2020-11-30 | 2021-02-28 | 2021-05-31 | 2021-08-31 | 2021-11-30 | 2022-02-28 | 2022-05-31 | 2022-08-31 | 2022-11-30 | 2023-02-28 | 2023-05-31 | 2023-08-31 | 2023-11-30 | 2024-02-29 | 2024-05-31 | 2024-08-31 | 2024-11-30 | 2025-02-28 | 2025-05-31 | 2025-08-31 |
| Przychód (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 4 | 11 | 9 | 13 | 9 | 11 | 8 | 12 | 12 | 16 | 8 | 12 | 7 | 16 | 17 | 20 | 21 | 28 | 26 | 29 | 28 |
| Przychód Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 415.4% | -16.50% | -42.95% | 184.7% | 8.4% | 39.1% | 347.4% | 129.7% | 16.0% | -33.74% | 42.8% | -24.30% | -63.52% | -60.50% | -23.77% | 476.6% | 1561.9% | 1237.7% | 1025.5% | 1267.0% | 2103.9% | 5885.3% | 1025.8% | 107.3% | 1.2% | -10.30% | -13.30% | 42.7% | 43.5% | 5.4% | -0.96% | -42.96% | -2.36% | 98.0% | 76.1% | 194.3% | 78.9% | 57.3% | 40.6% | 35.1% |
| Marża brutto | 18.0% | 4.6% | 35.1% | 49.1% | 22.5% | 32.4% | 46.1% | 39.0% | 38.2% | 45.5% | 46.3% | 33.6% | 16.0% | 26.2% | 29.0% | 45.0% | -24.71% | 50.0% | 28.8% | 19.3% | 10.7% | -23.02% | 43.4% | 50.7% | 44.4% | 53.3% | 56.4% | 56.2% | 51.1% | 57.8% | 52.7% | 55.4% | 54.1% | 62.4% | 53.9% | 44.6% | 57.8% | 57.9% | 62.0% | 62.4% | 62.8% | 60.8% | 61.6% | 60.1% |
| Koszty i Wydatki (mln) | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 5 | 12 | 9 | 11 | 11 | 14 | 11 | 14 | 14 | 16 | 10 | 12 | 11 | 16 | 17 | 18 | 20 | 24 | 24 | 25 | 25 |
| EBIT (mln) | -1 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -1 | -1 | -1 | -1 | -0 | -0 | -0 | -0 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -0 | 2 | -2 | -3 | -3 | -3 | -1 | -0 | -2 | -1 | -4 | -1 | -0 | 2 | 1 | 4 | 2 | 3 | 3 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | -3.86% | -25.34% | 0.8% | 6.0% | -51.07% | 64.4% | 29.3% | 17.0% | -33.55% | -44.38% | -32.95% | -28.44% | 194.5% | 279.3% | 89.1% | 94.6% | -21.89% | 45.6% | 26.5% | -19.80% | 57.4% | -74.73% | 335.6% | 218.5% | 146.4% | 729.4% | -229.26% | -22.06% | -99.19% | -41.51% | -68.80% | 192.2% | 2640.0% | -91.78% | 334.4% | 120.2% | 697.5% | 1134.1% | 73.9% | 245.8% |
| EBIT (%) | -8719.44% | -1180.98% | -1078.60% | -3804.16% | -1626.58% | -1056.00% | -1905.70% | -1415.75% | -734.15% | -1247.66% | -550.87% | -720.82% | -420.54% | -1047.26% | -258.71% | -681.44% | -3395.34% | -10056.31% | -641.80% | -229.94% | -159.59% | -1094.84% | -72.12% | -13.49% | -11.40% | -4.62% | 15.1% | -20.73% | -27.75% | -42.74% | -22.51% | -11.32% | -0.16% | -23.71% | -7.09% | -58.00% | -4.38% | -0.98% | 9.4% | 4.0% | 14.6% | 6.5% | 11.7% | 10.2% |
| Przychody 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 | 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 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortyzacja (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 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| EBITDA (mln) | -1 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -1 | -1 | -0 | -1 | -1 | -2 | -8 | -0 | -1 | -0 | 2 | -2 | -3 | -3 | -2 | -1 | 0 | -2 | -1 | -4 | -1 | 0 | 2 | 1 | 4 | 2 | 4 | 3 |
| EBITDA(%) | -8625.05% | -1148.71% | -1047.63% | -3694.54% | -1608.61% | -1017.87% | -1852.16% | -1377.79% | -717.81% | -1188.44% | -558.37% | -582.93% | -438.06% | -1109.03% | -291.56% | -735.29% | -3167.54% | -10761.39% | -660.31% | -226.68% | -149.35% | -1066.80% | -68.31% | -11.70% | -10.59% | -1.52% | 15.0% | -19.12% | -28.48% | -42.77% | -18.38% | -9.48% | 1.2% | -16.12% | -4.69% | -50.77% | -1.17% | 1.0% | 11.1% | 6.1% | 16.0% | 8.2% | 13.6% | 12.4% |
| NOPLAT (mln) | -1 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -1 | -0 | -1 | -1 | -1 | -0 | -0 | -0 | -1 | -1 | -1 | -1 | -2 | -2 | -8 | -1 | -1 | -0 | 2 | -2 | -3 | -3 | -3 | -1 | 0 | -2 | -1 | -4 | -0 | 0 | 2 | 1 | 4 | 2 | 3 | 3 |
| Podatek (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 1 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 1 | 1 | 7 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | -6 | 0 | 1 | 1 |
| Zysk Netto (mln) | -1 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -1 | -0 | -1 | -1 | -1 | -0 | -0 | -0 | -1 | -1 | -1 | -1 | -2 | -2 | -8 | -1 | -2 | -0 | 2 | -2 | -3 | -3 | -3 | -2 | -0 | -2 | -1 | -4 | -1 | 0 | 2 | 1 | 10 | 2 | 2 | 2 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | -3.62% | -22.25% | 0.7% | 5.2% | -48.45% | -30.13% | 26.0% | 1.8% | 148.0% | 34.0% | -18.62% | -76.30% | -16.97% | 148.5% | 48.4% | 816.0% | 44.0% | 158.5% | 1021.6% | -47.89% | -4.61% | -88.09% | 125.3% | 225.1% | 95.5% | 1084.2% | -247.08% | -16.68% | -95.85% | -33.16% | -62.75% | 166.9% | 523.3% | 100.8% | 286.1% | 125.0% | 1266.7% | 9676.5% | 16.9% | 118.0% |
| Zysk netto (%) | -9167.93% | -1337.16% | -1231.80% | -4346.36% | -1714.46% | -1245.13% | -2174.24% | -1606.19% | -815.22% | -625.37% | -612.42% | -711.72% | -1743.27% | -1265.16% | -349.07% | -222.79% | -3967.86% | -7956.89% | -679.53% | -353.90% | -343.78% | -1537.47% | -677.20% | -13.49% | -14.88% | -3.06% | 15.2% | -21.15% | -28.74% | -40.38% | -25.79% | -12.35% | -0.83% | -25.60% | -9.70% | -57.78% | -5.30% | 0.1% | 10.2% | 4.9% | 34.6% | 6.3% | 8.5% | 7.9% |
| EPS | -0.25 | -0.1 | -0.1 | -0.088 | -0.21 | -0.0695 | -0.0865 | -0.0901 | -0.11 | -0.0479 | -0.11 | -0.0883 | -0.25 | -0.0382 | -0.0519 | -0.0126 | -0.13 | -0.0863 | -0.0694 | -0.1 | -0.17 | -0.22 | -0.67 | -0.042 | -0.11 | -0.0183 | 0.06 | -0.0835 | -0.14 | -0.14 | -0.13 | -0.0705 | -0.0062 | -0.0985 | -0.051 | -0.19 | -0.0377 | 0.0008 | 0.0914 | 0.045 | 0.43 | 0.0736 | 0.11 | 0.1 |
| EPS (rozwodnione) | -0.25 | -0.1 | -0.1 | -0.088 | -0.21 | -0.0695 | -0.0865 | -0.0901 | -0.11 | -0.0479 | -0.11 | -0.0883 | -0.25 | -0.0382 | -0.0519 | -0.0126 | -0.13 | -0.0863 | -0.0694 | -0.1 | -0.17 | -0.22 | -0.67 | -0.042 | -0.11 | -0.0183 | 0.05 | -0.0835 | -0.14 | -0.14 | -0.13 | -0.0705 | -0.0062 | -0.0985 | -0.051 | -0.19 | -0.0377 | 0.0007 | 0.0875 | 0.0438 | 0.41 | 0.069 | 0.1 | 0.09 |
| Ilość akcji (mln) | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 10 | 12 | 13 | 15 | 15 | 18 | 22 | 24 | 24 | 23 | 22 | 21 | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 23 | 23 | 23 | 23 |
| Ważona ilość akcji (mln) | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 10 | 12 | 13 | 15 | 15 | 19 | 22 | 24 | 24 | 23 | 22 | 21 | 22 | 22 | 22 | 22 | 23 | 24 | 23 | 24 | 24 | 24 | 24 |
| 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 | USD | USD |