Rok finansowy |
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 |
2014-12-27 |
2015-03-28 |
2015-06-27 |
2015-09-26 |
2015-12-26 |
2016-03-26 |
2016-06-25 |
2016-09-24 |
2016-12-24 |
2017-03-25 |
2017-06-24 |
2017-09-30 |
2017-12-30 |
2018-03-31 |
2018-06-30 |
2018-09-29 |
2018-12-29 |
2019-03-30 |
2019-06-29 |
2019-09-28 |
2019-12-28 |
2020-03-28 |
2020-06-27 |
2020-09-26 |
2020-12-26 |
2021-03-27 |
2021-06-26 |
2021-09-25 |
2021-12-25 |
2022-03-26 |
2022-06-25 |
2022-09-24 |
2022-12-24 |
2023-03-25 |
2023-06-24 |
2023-09-30 |
2023-12-30 |
2024-03-30 |
2024-06-29 |
2024-09-28 |
2024-12-28 |
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 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Przychód (mln) |
307 |
498 |
459 |
386 |
360 |
541 |
515 |
413 |
419 |
570 |
575 |
490 |
442 |
613 |
658 |
502 |
462 |
674 |
707 |
541 |
483 |
703 |
833 |
676 |
592 |
935 |
1,037 |
739 |
661 |
954 |
1,015 |
707 |
628 |
909 |
1,023 |
750 |
635 |
900 |
996 |
669 |
656 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
17.1% |
8.8% |
12.0% |
7.0% |
16.6% |
5.3% |
11.7% |
18.6% |
5.4% |
7.6% |
14.5% |
2.4% |
4.5% |
9.9% |
7.4% |
7.7% |
4.5% |
4.4% |
18.0% |
25.0% |
22.7% |
33.0% |
24.4% |
9.3% |
11.7% |
2.0% |
<span style="color:red">-2.09%</span> |
<span style="color:red">-4.29%</span> |
<span style="color:red">-5.10%</span> |
<span style="color:red">-4.75%</span> |
0.8% |
6.0% |
1.1% |
<span style="color:red">-0.98%</span> |
<span style="color:red">-2.63%</span> |
<span style="color:red">-10.75%</span> |
3.5% |
Marża brutto |
28.6% |
30.2% |
30.9% |
27.9% |
27.7% |
31.3% |
31.8% |
29.1% |
28.8% |
32.2% |
31.9% |
29.6% |
29.8% |
31.7% |
30.7% |
29.3% |
28.2% |
30.6% |
31.0% |
27.5% |
27.2% |
29.5% |
31.4% |
29.0% |
27.9% |
29.1% |
30.9% |
28.8% |
30.0% |
30.1% |
29.5% |
28.2% |
27.4% |
28.6% |
31.1% |
26.3% |
28.2% |
30.1% |
31.8% |
25.2% |
29.8% |
Koszty i Wydatki (mln) |
306 |
448 |
420 |
378 |
351 |
482 |
466 |
399 |
400 |
506 |
517 |
476 |
419 |
547 |
597 |
484 |
452 |
612 |
638 |
530 |
481 |
637 |
729 |
651 |
565 |
831 |
924 |
730 |
635 |
848 |
901 |
695 |
627 |
831 |
900 |
741 |
626 |
807 |
880 |
702 |
628 |
EBIT (mln) |
1 |
50 |
39 |
1 |
9 |
59 |
48 |
13 |
20 |
64 |
58 |
14 |
23 |
66 |
61 |
18 |
10 |
62 |
69 |
11 |
2 |
66 |
105 |
25 |
27 |
105 |
113 |
10 |
26 |
107 |
114 |
13 |
3 |
78 |
123 |
9 |
8 |
93 |
116 |
-32 |
28 |
EBIT Δ kw/kw |
87.0% |
15.9% |
19.1% |
89.7% |
4177700000.0% |
7.0% |
16.8% |
9.6% |
11.5% |
2.9% |
4.7% |
21.0% |
121.2% |
5.8% |
11.7% |
67.6% |
393.0% |
6.0% |
34.2% |
56.8% |
92.4% |
36.8% |
7.6% |
162.0% |
3.2% |
2.1% |
0.7% |
25.5% |
836.9% |
36.9% |
7.1% |
37.7% |
66.7% |
16.5% |
5.9% |
128.9% |
0.0% |
0.0% |
0.0% |
0.0% |
1999.9% |
EBIT (%) |
0.4% |
10.0% |
8.5% |
0.3% |
2.4% |
11.0% |
9.4% |
3.1% |
4.8% |
11.2% |
10.1% |
2.9% |
5.1% |
10.7% |
9.2% |
3.6% |
2.2% |
9.2% |
9.7% |
2.0% |
0.4% |
9.4% |
12.6% |
3.7% |
4.6% |
11.2% |
10.9% |
1.3% |
4.0% |
11.2% |
11.2% |
1.8% |
0.4% |
8.6% |
12.0% |
1.2% |
1.3% |
10.4% |
11.6% |
<span style="color:red">-4.84%</span> |
4.3% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
2 |
3 |
2 |
2 |
3 |
2 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
0 |
1 |
5 |
5 |
3 |
5 |
8 |
7 |
Koszty finansowe (mln) |
11 |
12 |
9 |
9 |
22 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
12 |
11 |
21 |
10 |
13 |
14 |
14 |
15 |
14 |
15 |
14 |
15 |
15 |
13 |
14 |
14 |
15 |
14 |
14 |
Amortyzacja (mln) |
8 |
8 |
8 |
9 |
9 |
9 |
11 |
11 |
10 |
10 |
11 |
11 |
11 |
11 |
13 |
12 |
12 |
12 |
13 |
14 |
13 |
13 |
13 |
16 |
13 |
29 |
32 |
33 |
32 |
30 |
32 |
23 |
34 |
35 |
35 |
36 |
23 |
23 |
23 |
23 |
22 |
EBITDA (mln) |
10 |
58 |
47 |
17 |
18 |
69 |
57 |
7 |
29 |
73 |
69 |
28 |
34 |
77 |
73 |
31 |
23 |
77 |
82 |
24 |
15 |
79 |
118 |
41 |
43 |
134 |
144 |
41 |
58 |
137 |
146 |
36 |
37 |
114 |
160 |
49 |
37 |
122 |
143 |
-8 |
55 |
EBITDA(%) |
0.3% |
11.7% |
8.6% |
2.2% |
2.3% |
12.7% |
9.4% |
<span style="color:red">-0.45%</span> |
6.9% |
12.9% |
10.4% |
2.7% |
4.4% |
11.1% |
9.7% |
3.1% |
2.7% |
9.6% |
10.1% |
2.4% |
0.9% |
9.5% |
12.2% |
3.8% |
6.9% |
13.3% |
10.8% |
4.0% |
7.0% |
13.1% |
14.4% |
4.8% |
3.9% |
11.1% |
14.3% |
4.7% |
5.8% |
12.9% |
14.4% |
<span style="color:red">-1.22%</span> |
8.4% |
NOPLAT (mln) |
-10 |
38 |
31 |
-7 |
-14 |
52 |
42 |
-10 |
12 |
56 |
52 |
6 |
12 |
57 |
53 |
5 |
2 |
54 |
61 |
3 |
-6 |
56 |
90 |
15 |
7 |
95 |
99 |
-6 |
12 |
92 |
99 |
-3 |
-12 |
64 |
111 |
-0 |
-0 |
82 |
106 |
-45 |
18 |
Podatek (mln) |
-4 |
14 |
11 |
-3 |
-5 |
19 |
15 |
-4 |
4 |
21 |
19 |
2 |
-14 |
12 |
11 |
-5 |
0 |
12 |
14 |
1 |
-2 |
13 |
20 |
1 |
1 |
22 |
22 |
-3 |
2 |
21 |
23 |
-1 |
-3 |
15 |
27 |
-3 |
-1 |
19 |
25 |
-11 |
4 |
Zysk Netto (mln) |
-6 |
23 |
19 |
-4 |
-9 |
33 |
26 |
-6 |
8 |
35 |
32 |
4 |
26 |
45 |
42 |
11 |
2 |
42 |
46 |
2 |
-4 |
43 |
69 |
14 |
6 |
73 |
76 |
-3 |
9 |
70 |
75 |
-2 |
-9 |
48 |
83 |
3 |
0 |
62 |
80 |
-34 |
14 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
51.0% |
40.7% |
38.5% |
28.4% |
<span style="color:red">-188.78%</span> |
6.1% |
23.9% |
<span style="color:red">-175.90%</span> |
243.7% |
30.4% |
28.8% |
148.1% |
<span style="color:red">-93.13%</span> |
<span style="color:red">-6.29%</span> |
11.1% |
<span style="color:red">-76.91%</span> |
<span style="color:red">-344.98%</span> |
0.7% |
49.1% |
456.9% |
<span style="color:red">-227.08%</span> |
70.8% |
10.7% |
<span style="color:red">-122.13%</span> |
60.5% |
<span style="color:red">-4.44%</span> |
<span style="color:red">-1.01%</span> |
<span style="color:red">-33.82%</span> |
<span style="color:red">-198.22%</span> |
<span style="color:red">-30.98%</span> |
10.2% |
<span style="color:red">-242.46%</span> |
<span style="color:red">-104.86%</span> |
28.8% |
<span style="color:red">-4.09%</span> |
<span style="color:red">-1304.87%</span> |
3157.9% |
Zysk netto (%) |
<span style="color:red">-1.85%</span> |
4.7% |
4.1% |
<span style="color:red">-1.13%</span> |
<span style="color:red">-2.39%</span> |
6.0% |
5.1% |
<span style="color:red">-1.36%</span> |
1.8% |
6.1% |
5.6% |
0.9% |
5.9% |
7.4% |
6.3% |
2.1% |
0.4% |
6.3% |
6.5% |
0.5% |
<span style="color:red">-0.91%</span> |
6.1% |
8.3% |
2.0% |
0.9% |
7.8% |
7.3% |
<span style="color:red">-0.41%</span> |
1.4% |
7.3% |
7.4% |
<span style="color:red">-0.28%</span> |
<span style="color:red">-1.41%</span> |
5.3% |
8.1% |
0.4% |
0.1% |
6.9% |
8.0% |
<span style="color:red">-5.10%</span> |
2.1% |
EPS |
-0.12 |
0.48 |
0.39 |
-0.0904 |
-0.18 |
0.67 |
0.53 |
-0.12 |
0.15 |
0.69 |
0.64 |
0.0841 |
0.52 |
0.89 |
0.81 |
0.2 |
0.0317 |
0.74 |
0.81 |
0.0436 |
-0.0807 |
0.79 |
1.29 |
0.25 |
0.1 |
1.35 |
1.41 |
-0.0558 |
0.17 |
1.3 |
1.42 |
-0.0377 |
-0.17 |
0.92 |
1.58 |
0.0543 |
0.0082 |
0.94 |
1.21 |
-0.52 |
0.22 |
EPS (rozwodnione) |
-0.12 |
0.47 |
0.38 |
-0.0904 |
-0.18 |
0.65 |
0.51 |
-0.11 |
0.15 |
0.67 |
0.62 |
0.082 |
0.5 |
0.86 |
0.79 |
0.19 |
0.0311 |
0.73 |
0.8 |
0.0431 |
-0.0807 |
0.78 |
1.27 |
0.25 |
0.1 |
1.32 |
1.37 |
-0.0558 |
0.16 |
1.27 |
1.39 |
-0.0377 |
-0.17 |
0.9 |
1.56 |
0.0532 |
0.008 |
0.93 |
1.19 |
-0.51 |
0.21 |
Ilośc akcji (mln) |
47 |
48 |
48 |
48 |
48 |
49 |
49 |
48 |
50 |
50 |
51 |
51 |
51 |
51 |
51 |
54 |
57 |
57 |
57 |
56 |
55 |
54 |
53 |
54 |
54 |
54 |
54 |
54 |
53 |
53 |
53 |
53 |
52 |
52 |
52 |
52 |
52 |
66 |
66 |
66 |
65 |
Ważona ilośc akcji (mln) |
49 |
49 |
49 |
48 |
49 |
50 |
51 |
49 |
52 |
52 |
52 |
52 |
53 |
53 |
53 |
55 |
58 |
58 |
58 |
57 |
55 |
55 |
54 |
55 |
55 |
55 |
56 |
54 |
55 |
55 |
54 |
53 |
52 |
54 |
53 |
53 |
53 |
67 |
67 |
67 |
65 |
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 |