Rok finansowy |
2004 |
2004 |
2005 |
2005 |
2006 |
2006 |
2007 |
2007 |
2008 |
2008 |
2009 |
2009 |
2010 |
2010 |
2011 |
2012 |
2012 |
2013 |
2013 |
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 |
Data |
2004-06-30 |
2004-12-31 |
2005-06-30 |
2005-12-31 |
2006-06-30 |
2006-12-31 |
2007-06-30 |
2007-12-31 |
2008-06-30 |
2008-12-31 |
2009-06-30 |
2009-12-31 |
2010-06-30 |
2010-12-31 |
2011-12-31 |
2012-06-30 |
2012-12-31 |
2013-06-30 |
2013-12-31 |
2014-06-30 |
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 |
Kwartał |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
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 |
Przychód (mln) |
22 |
22 |
24 |
24 |
29 |
29 |
30 |
30 |
29 |
29 |
30 |
30 |
30 |
30 |
16 |
25 |
25 |
23 |
34 |
26 |
13 |
13 |
12 |
12 |
16 |
16 |
13 |
13 |
16 |
16 |
13 |
13 |
15 |
15 |
11 |
11 |
14 |
14 |
11 |
23 |
14 |
27 |
10 |
20 |
18 |
36 |
14 |
28 |
16 |
32 |
13 |
25 |
17 |
34 |
14 |
27 |
16 |
16 |
12 |
12 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
34.8% |
34.8% |
23.3% |
23.3% |
1.4% |
1.4% |
<span style="color:red">-0.21%</span> |
<span style="color:red">-0.21%</span> |
1.2% |
1.2% |
<span style="color:red">-47.42%</span> |
<span style="color:red">-14.87%</span> |
<span style="color:red">-14.83%</span> |
<span style="color:red">-23.67%</span> |
114.0% |
1.5% |
<span style="color:red">-47.90%</span> |
<span style="color:red">-41.87%</span> |
<span style="color:red">-64.93%</span> |
<span style="color:red">-54.32%</span> |
21.1% |
21.1% |
11.9% |
11.9% |
2.9% |
2.9% |
2.0% |
2.0% |
<span style="color:red">-10.46%</span> |
<span style="color:red">-10.46%</span> |
<span style="color:red">-16.63%</span> |
<span style="color:red">-16.63%</span> |
<span style="color:red">-4.22%</span> |
<span style="color:red">-4.22%</span> |
1.9% |
103.7% |
<span style="color:red">-4.43%</span> |
91.0% |
<span style="color:red">-13.28%</span> |
<span style="color:red">-13.61%</span> |
34.4% |
34.7% |
43.8% |
44.3% |
<span style="color:red">-10.83%</span> |
<span style="color:red">-11.01%</span> |
<span style="color:red">-10.81%</span> |
<span style="color:red">-10.85%</span> |
4.9% |
4.9% |
6.8% |
6.8% |
<span style="color:red">-5.45%</span> |
<span style="color:red">-52.69%</span> |
<span style="color:red">-12.71%</span> |
<span style="color:red">-56.31%</span> |
Marża brutto |
60.6% |
60.6% |
56.6% |
56.6% |
56.4% |
56.4% |
59.5% |
59.5% |
59.2% |
59.2% |
27.5% |
27.5% |
24.6% |
24.6% |
<span style="color:red">-159.66%</span> |
15.5% |
15.5% |
25.3% |
30.1% |
28.2% |
24.9% |
24.9% |
26.8% |
26.8% |
29.6% |
29.6% |
28.6% |
28.6% |
27.0% |
27.0% |
28.1% |
28.1% |
27.6% |
27.6% |
25.2% |
25.2% |
28.0% |
28.0% |
29.7% |
18.7% |
29.2% |
21.6% |
29.0% |
23.9% |
33.2% |
30.5% |
32.5% |
29.8% |
31.1% |
29.4% |
31.1% |
27.7% |
26.2% |
25.2% |
27.6% |
24.3% |
29.8% |
29.8% |
29.6% |
29.6% |
Koszty i Wydatki (mln) |
20 |
20 |
22 |
22 |
26 |
26 |
28 |
28 |
28 |
28 |
29 |
29 |
29 |
29 |
55 |
26 |
26 |
23 |
31 |
25 |
14 |
14 |
12 |
12 |
15 |
15 |
13 |
13 |
16 |
16 |
13 |
13 |
15 |
15 |
12 |
12 |
14 |
14 |
12 |
23 |
13 |
26 |
10 |
19 |
16 |
31 |
13 |
26 |
15 |
30 |
12 |
24 |
16 |
32 |
13 |
27 |
15 |
15 |
12 |
12 |
EBIT (mln) |
2 |
2 |
2 |
2 |
3 |
3 |
2 |
2 |
1 |
1 |
1 |
1 |
0 |
0 |
-39 |
-1 |
-1 |
-0 |
2 |
0 |
-1 |
-1 |
-0 |
-0 |
1 |
1 |
0 |
0 |
0 |
0 |
-0 |
-0 |
0 |
0 |
-1 |
-1 |
0 |
0 |
-0 |
-0 |
0 |
1 |
0 |
0 |
2 |
5 |
1 |
3 |
1 |
3 |
1 |
1 |
1 |
2 |
0 |
0 |
1 |
1 |
0 |
0 |
EBIT Δ kw/kw |
28.9% |
28.9% |
13.9% |
13.9% |
137.1% |
137.1% |
84.5% |
84.5% |
186.3% |
186.3% |
103.1% |
216.4% |
136.8% |
252.8% |
2216.3% |
456.5% |
55.2% |
62.6% |
653.1% |
186.4% |
175.1% |
175.1% |
1504.2% |
1504.2% |
87.7% |
87.7% |
126.1% |
126.1% |
718.1% |
718.1% |
88.9% |
88.9% |
11600000.0% |
11600000.0% |
736.2% |
732.0% |
58.3% |
82.6% |
198.0% |
140.2% |
62800000.0% |
220100000.0% |
91.9% |
90.4% |
75.0% |
76.2% |
63200000.0% |
141950000.0% |
224550000.0% |
4065500000.0% |
173.1% |
144.9% |
44.5% |
32.2% |
8.7% |
130.2% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
8.6% |
8.6% |
7.9% |
7.9% |
8.9% |
8.9% |
7.5% |
7.5% |
3.7% |
3.7% |
4.1% |
4.1% |
1.3% |
1.3% |
<span style="color:red">-251.62%</span> |
<span style="color:red">-4.09%</span> |
<span style="color:red">-4.09%</span> |
<span style="color:red">-1.10%</span> |
5.6% |
1.1% |
<span style="color:red">-5.06%</span> |
<span style="color:red">-5.06%</span> |
<span style="color:red">-2.86%</span> |
<span style="color:red">-2.86%</span> |
5.6% |
5.6% |
0.2% |
0.2% |
2.9% |
2.9% |
<span style="color:red">-0.69%</span> |
<span style="color:red">-0.69%</span> |
0.4% |
0.4% |
<span style="color:red">-7.43%</span> |
<span style="color:red">-7.43%</span> |
1.1% |
1.1% |
<span style="color:red">-0.87%</span> |
<span style="color:red">-0.44%</span> |
2.8% |
3.3% |
1.0% |
1.3% |
13.4% |
13.7% |
8.9% |
9.1% |
8.6% |
8.8% |
4.2% |
4.7% |
7.5% |
4.5% |
1.4% |
1.8% |
5.5% |
7.2% |
1.8% |
1.8% |
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 |
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 |
1 |
1 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
Amortyzacja (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
2 |
2 |
3 |
3 |
3 |
3 |
3 |
3 |
2 |
2 |
2 |
2 |
1 |
1 |
-39 |
-0 |
-0 |
0 |
3 |
1 |
-0 |
-0 |
-0 |
-0 |
1 |
1 |
0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
-1 |
-1 |
0 |
0 |
0 |
1 |
1 |
2 |
0 |
2 |
3 |
6 |
1 |
4 |
2 |
4 |
1 |
2 |
1 |
4 |
0 |
2 |
1 |
1 |
0 |
0 |
EBITDA(%) |
11.2% |
11.2% |
11.1% |
11.1% |
11.6% |
11.6% |
10.9% |
10.9% |
6.7% |
6.7% |
7.0% |
7.0% |
3.5% |
3.5% |
<span style="color:red">-251.62%</span> |
<span style="color:red">-1.74%</span> |
<span style="color:red">-1.74%</span> |
1.4% |
7.6% |
3.6% |
<span style="color:red">-2.39%</span> |
<span style="color:red">-2.39%</span> |
<span style="color:red">-0.08%</span> |
<span style="color:red">-0.08%</span> |
7.9% |
7.9% |
2.5% |
2.5% |
4.9% |
4.9% |
1.6% |
1.6% |
2.7% |
2.7% |
<span style="color:red">-4.75%</span> |
<span style="color:red">-4.75%</span> |
3.5% |
3.5% |
1.6% |
5.7% |
4.7% |
8.4% |
3.5% |
7.7% |
14.8% |
17.3% |
10.5% |
13.3% |
10.0% |
12.6% |
5.8% |
9.4% |
8.7% |
8.1% |
2.8% |
6.2% |
6.8% |
6.8% |
2.5% |
2.5% |
NOPLAT (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
0 |
0 |
1 |
1 |
0 |
0 |
-0 |
-1 |
-1 |
-0 |
2 |
0 |
-1 |
-1 |
-0 |
-0 |
1 |
1 |
-0 |
-0 |
0 |
0 |
-0 |
-0 |
0 |
0 |
-1 |
-1 |
0 |
0 |
-0 |
-0 |
0 |
1 |
0 |
0 |
2 |
5 |
1 |
2 |
1 |
3 |
1 |
1 |
1 |
2 |
0 |
0 |
1 |
1 |
0 |
0 |
Podatek (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
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 |
0 |
0 |
0 |
0 |
0 |
-0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
Zysk Netto (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
-0 |
-0 |
0 |
0 |
0 |
0 |
-1 |
-1 |
-1 |
-0 |
1 |
-0 |
-1 |
-1 |
-0 |
-0 |
0 |
0 |
-0 |
-0 |
0 |
0 |
-0 |
-0 |
0 |
0 |
-1 |
-1 |
0 |
0 |
-0 |
-0 |
0 |
0 |
0 |
0 |
2 |
3 |
1 |
2 |
1 |
2 |
0 |
1 |
1 |
2 |
0 |
0 |
1 |
1 |
0 |
0 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
11.8% |
11.8% |
<span style="color:red">-3.97%</span> |
<span style="color:red">-3.97%</span> |
<span style="color:red">-105.24%</span> |
<span style="color:red">-105.24%</span> |
<span style="color:red">-67.08%</span> |
<span style="color:red">-67.08%</span> |
<span style="color:red">-112.69%</span> |
<span style="color:red">-112.69%</span> |
<span style="color:red">-281.70%</span> |
<span style="color:red">-314.91%</span> |
<span style="color:red">-10188.24%</span> |
<span style="color:red">-4982.35%</span> |
<span style="color:red">-234.76%</span> |
<span style="color:red">-90.67%</span> |
<span style="color:red">-30.50%</span> |
43.6% |
<span style="color:red">-135.41%</span> |
332.5% |
<span style="color:red">-182.72%</span> |
<span style="color:red">-182.72%</span> |
<span style="color:red">-86.56%</span> |
<span style="color:red">-86.56%</span> |
<span style="color:red">-39.55%</span> |
<span style="color:red">-39.55%</span> |
165.6% |
165.6% |
<span style="color:red">-74.50%</span> |
<span style="color:red">-74.50%</span> |
358.7% |
358.7% |
49.3% |
49.3% |
<span style="color:red">-65.58%</span> |
<span style="color:red">-31.16%</span> |
70.9% |
241.9% |
<span style="color:red">-139.74%</span> |
<span style="color:red">-139.74%</span> |
760.8% |
760.8% |
874.2% |
874.2% |
<span style="color:red">-42.28%</span> |
<span style="color:red">-42.28%</span> |
<span style="color:red">-52.38%</span> |
<span style="color:red">-52.38%</span> |
<span style="color:red">-20.54%</span> |
<span style="color:red">-20.54%</span> |
<span style="color:red">-66.90%</span> |
<span style="color:red">-66.90%</span> |
10.4% |
<span style="color:red">-44.78%</span> |
<span style="color:red">-77.73%</span> |
<span style="color:red">-88.87%</span> |
Zysk netto (%) |
5.3% |
5.3% |
5.2% |
5.2% |
4.4% |
4.4% |
4.1% |
4.1% |
<span style="color:red">-0.23%</span> |
<span style="color:red">-0.23%</span> |
1.3% |
1.3% |
0.0% |
0.0% |
<span style="color:red">-4.62%</span> |
<span style="color:red">-3.38%</span> |
<span style="color:red">-3.38%</span> |
<span style="color:red">-1.82%</span> |
2.9% |
<span style="color:red">-0.31%</span> |
<span style="color:red">-4.51%</span> |
<span style="color:red">-4.51%</span> |
<span style="color:red">-2.94%</span> |
<span style="color:red">-2.94%</span> |
3.1% |
3.1% |
<span style="color:red">-0.35%</span> |
<span style="color:red">-0.35%</span> |
1.8% |
1.8% |
<span style="color:red">-0.92%</span> |
<span style="color:red">-0.92%</span> |
0.5% |
0.5% |
<span style="color:red">-5.06%</span> |
<span style="color:red">-5.06%</span> |
0.8% |
0.8% |
<span style="color:red">-1.71%</span> |
<span style="color:red">-1.71%</span> |
1.4% |
1.4% |
0.8% |
0.8% |
9.2% |
9.2% |
5.3% |
5.3% |
6.0% |
6.0% |
2.8% |
2.8% |
4.5% |
4.5% |
0.9% |
0.9% |
5.3% |
5.3% |
0.2% |
0.2% |
EPS |
0.09 |
0.09 |
0.075 |
0.075 |
0.11 |
0.11 |
0.0098 |
0.0098 |
-0.005 |
-0.005 |
0.0294 |
0.0294 |
-0.0049 |
-0.0049 |
-0.0588 |
-0.07 |
-0.07 |
-0.0336 |
0.0786 |
-0.01 |
-0.0481 |
-0.0481 |
-0.03 |
-0.03 |
0.0324 |
0.0324 |
-0.005 |
-0.005 |
0.0194 |
0.0194 |
-0.01 |
-0.01 |
0.005 |
0.005 |
-0.0369 |
-0.035 |
0.0048 |
0.0048 |
-0.015 |
-0.0252 |
0.0128 |
0.0251 |
0.005 |
0.01 |
0.11 |
0.22 |
0.0498 |
0.0979 |
0.0638 |
0.13 |
0.024 |
0.0471 |
0.0501 |
0.1 |
0.0078 |
0.0155 |
0.0497 |
0.0497 |
0.0017 |
0.0017 |
EPS (rozwodnione) |
0.09 |
0.09 |
0.075 |
0.075 |
0.1 |
0.1 |
0.0098 |
0.0098 |
-0.005 |
-0.005 |
0.0294 |
0.0294 |
-0.0049 |
-0.0049 |
-0.0588 |
-0.07 |
-0.07 |
-0.0336 |
0.0786 |
-0.0064 |
-0.0481 |
-0.0481 |
-0.0278 |
-0.0278 |
0.0324 |
0.0324 |
-0.003 |
-0.003 |
0.0194 |
0.0194 |
-0.0081 |
-0.0081 |
0.005 |
0.005 |
-0.0369 |
-0.035 |
0.0073 |
0.0073 |
-0.0128 |
-0.0252 |
0.0128 |
0.0251 |
0.0051 |
0.01 |
0.11 |
0.22 |
0.0498 |
0.0979 |
0.0638 |
0.13 |
0.024 |
0.0471 |
0.0514 |
0.1 |
0.0078 |
0.0155 |
0.0542 |
0.0542 |
0.0017 |
0.0017 |
Ilośc akcji (mln) |
13 |
13 |
10 |
10 |
12 |
12 |
124 |
124 |
13 |
13 |
12 |
12 |
11 |
11 |
12 |
12 |
12 |
12 |
12 |
8 |
12 |
12 |
12 |
12 |
15 |
15 |
9 |
9 |
15 |
15 |
12 |
12 |
15 |
15 |
15 |
16 |
23 |
23 |
13 |
15 |
15 |
15 |
16 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
17 |
17 |
16 |
16 |
Ważona ilośc akcji (mln) |
13 |
13 |
10 |
10 |
13 |
13 |
124 |
124 |
13 |
13 |
12 |
12 |
11 |
11 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
16 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
16 |
16 |
16 |
16 |
Waluta |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |