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 |
2014-12-31 |
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 |
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) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
2 |
1 |
4 |
3 |
2 |
2 |
8 |
12 |
27 |
41 |
42 |
31 |
26 |
28 |
43 |
45 |
52 |
74 |
112 |
104 |
89 |
162 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
inf% |
inf% |
inf% |
<span style="color:red">-27.56%</span> |
<span style="color:red">-78.45%</span> |
<span style="color:red">-40.09%</span> |
216.2% |
88.0% |
1354.1% |
501.9% |
272.1% |
1979.8% |
271.5% |
405.4% |
181.2% |
<span style="color:red">-15.85%</span> |
131.1% |
122.0% |
246.5% |
1288.5% |
1726.8% |
412.8% |
160.4% |
<span style="color:red">-3.58%</span> |
<span style="color:red">-32.55%</span> |
2.2% |
46.3% |
97.8% |
165.2% |
162.8% |
129.4% |
72.5% |
120.0% |
Marża brutto |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
61.9% |
78.6% |
13.0% |
31.4% |
45.5% |
64.2% |
35.7% |
12.2% |
83.3% |
15.1% |
18.2% |
17.7% |
12.2% |
9.6% |
19.2% |
15.8% |
39.8% |
41.0% |
81.1% |
67.7% |
73.3% |
78.7% |
70.9% |
66.7% |
36.5% |
26.6% |
48.1% |
44.6% |
10.8% |
60.8% |
25.5% |
40.1% |
8.2% |
43.8% |
Koszty i Wydatki (mln) |
0 |
3 |
0 |
0 |
0 |
0 |
0 |
2 |
1 |
1 |
2 |
2 |
1 |
1 |
1 |
2 |
2 |
3 |
4 |
5 |
4 |
6 |
6 |
10 |
8 |
11 |
23 |
23 |
31 |
38 |
36 |
54 |
56 |
61 |
60 |
114 |
45 |
92 |
353 |
155 |
-48 |
EBIT (mln) |
-0 |
-3 |
-0 |
-0 |
-0 |
-0 |
-0 |
-2 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-4 |
-2 |
-3 |
-2 |
-10 |
-3 |
-2 |
-2 |
-8 |
-6 |
-2 |
-15 |
-5 |
4 |
3 |
-5 |
-28 |
-28 |
-19 |
-16 |
-69 |
29 |
19 |
-249 |
-66 |
210 |
EBIT Δ kw/kw |
158.5% |
1569.0% |
59.0% |
97.7% |
90.8% |
82.6% |
90.8% |
44.1% |
25.0% |
6.8% |
2198080800.0% |
3271816300.0% |
40.2% |
60.3% |
57.4% |
59.7% |
41.8% |
13.9% |
15.5% |
26.8% |
51.5% |
9.0% |
85.3% |
46.2% |
239.1% |
174.9% |
179.2% |
81.2% |
115.7% |
117.9% |
66.4% |
59.3% |
199.2% |
195.8% |
93.7% |
5.3% |
0.0% |
0.0% |
0.0% |
0.0% |
21002597200.0% |
EBIT (%) |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-2614.45%</span> |
<span style="color:red">-929.65%</span> |
<span style="color:red">-546.29%</span> |
<span style="color:red">-1394.91%</span> |
<span style="color:red">-2504.39%</span> |
<span style="color:red">-5754.34%</span> |
<span style="color:red">-853.74%</span> |
<span style="color:red">-321.05%</span> |
<span style="color:red">-3539.58%</span> |
<span style="color:red">-661.80%</span> |
<span style="color:red">-357.46%</span> |
<span style="color:red">-202.55%</span> |
<span style="color:red">-422.24%</span> |
<span style="color:red">-306.24%</span> |
<span style="color:red">-62.11%</span> |
<span style="color:red">-62.34%</span> |
<span style="color:red">-395.72%</span> |
<span style="color:red">-273.31%</span> |
<span style="color:red">-30.75%</span> |
<span style="color:red">-122.68%</span> |
<span style="color:red">-19.49%</span> |
10.8% |
8.0% |
<span style="color:red">-16.87%</span> |
<span style="color:red">-107.53%</span> |
<span style="color:red">-101.67%</span> |
<span style="color:red">-43.83%</span> |
<span style="color:red">-34.34%</span> |
<span style="color:red">-133.48%</span> |
38.6% |
17.4% |
<span style="color:red">-239.25%</span> |
<span style="color:red">-73.48%</span> |
129.4% |
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 |
1 |
3 |
3 |
3 |
1 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
5 |
1 |
2 |
2 |
2 |
7 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
1 |
2 |
Amortyzacja (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
4 |
5 |
8 |
12 |
15 |
16 |
19 |
21 |
22 |
58 |
30 |
32 |
41 |
52 |
66 |
EBITDA (mln) |
-0 |
-3 |
-0 |
-0 |
-0 |
-0 |
-0 |
-2 |
-0 |
-0 |
-0 |
-9 |
-0 |
-1 |
-6 |
-38 |
-1 |
-2 |
-2 |
-2 |
-2 |
-2 |
-1 |
-6 |
-6 |
10 |
-11 |
3 |
22 |
12 |
-2 |
-24 |
-10 |
4 |
8 |
-10 |
59 |
171 |
-205 |
-10 |
324 |
EBITDA(%) |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-1949.84%</span> |
<span style="color:red">-331.71%</span> |
<span style="color:red">-142.91%</span> |
<span style="color:red">-428.36%</span> |
<span style="color:red">-795.46%</span> |
<span style="color:red">-2654.00%</span> |
<span style="color:red">-393.50%</span> |
<span style="color:red">-153.83%</span> |
<span style="color:red">-1331.04%</span> |
<span style="color:red">-469.28%</span> |
<span style="color:red">-241.33%</span> |
<span style="color:red">-123.80%</span> |
<span style="color:red">-79.53%</span> |
<span style="color:red">-236.96%</span> |
<span style="color:red">-42.26%</span> |
<span style="color:red">-39.76%</span> |
<span style="color:red">-358.81%</span> |
<span style="color:red">-177.02%</span> |
<span style="color:red">-117.78%</span> |
<span style="color:red">-11.13%</span> |
46.0% |
44.6% |
36.6% |
30.9% |
<span style="color:red">-44.72%</span> |
<span style="color:red">-31.94%</span> |
6.3% |
15.6% |
<span style="color:red">-7.46%</span> |
75.9% |
46.2% |
<span style="color:red">-196.45%</span> |
<span style="color:red">-10.74%</span> |
199.5% |
NOPLAT (mln) |
-0 |
-3 |
-0 |
-0 |
-0 |
-0 |
-0 |
-2 |
-1 |
-1 |
-1 |
-10 |
-1 |
-1 |
-6 |
-38 |
-2 |
-8 |
-4 |
-12 |
-2 |
-6 |
-9 |
-7 |
-7 |
7 |
-17 |
-5 |
14 |
-0 |
-16 |
-41 |
-30 |
-18 |
-14 |
-69 |
27 |
138 |
-246 |
-62 |
256 |
Podatek (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
5 |
0 |
2 |
2 |
2 |
7 |
-0 |
1 |
-9 |
6 |
4 |
0 |
3 |
13 |
4 |
-1 |
0 |
1 |
1 |
1 |
12 |
-9 |
-0 |
9 |
Zysk Netto (mln) |
-0 |
-3 |
-0 |
-0 |
-0 |
-0 |
-0 |
-2 |
-1 |
-1 |
-1 |
-10 |
-1 |
-1 |
-6 |
-38 |
-2 |
-8 |
-4 |
-12 |
-2 |
-6 |
-9 |
-7 |
-7 |
7 |
-17 |
-5 |
14 |
-4 |
-29 |
-46 |
-29 |
-18 |
-14 |
-75 |
26 |
127 |
-236 |
-62 |
247 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-62.36%</span> |
<span style="color:red">-94.03%</span> |
143.7% |
4191.8% |
1000.6% |
531.1% |
985.8% |
368.2% |
33.3% |
<span style="color:red">-6.38%</span> |
324.5% |
283.1% |
116.1% |
590.3% |
<span style="color:red">-35.46%</span> |
<span style="color:red">-68.55%</span> |
<span style="color:red">-16.08%</span> |
<span style="color:red">-25.11%</span> |
115.3% |
<span style="color:red">-41.61%</span> |
274.0% |
<span style="color:red">-224.20%</span> |
95.0% |
<span style="color:red">-24.01%</span> |
<span style="color:red">-297.71%</span> |
<span style="color:red">-149.36%</span> |
75.9% |
750.0% |
<span style="color:red">-304.86%</span> |
417.8% |
<span style="color:red">-51.54%</span> |
64.1% |
<span style="color:red">-189.25%</span> |
<span style="color:red">-786.54%</span> |
1561.5% |
<span style="color:red">-16.96%</span> |
852.5% |
Zysk netto (%) |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-2614.49%</span> |
<span style="color:red">-944.93%</span> |
<span style="color:red">-598.45%</span> |
<span style="color:red">-1395.06%</span> |
<span style="color:red">-16899.65%</span> |
<span style="color:red">-5843.56%</span> |
<span style="color:red">-935.22%</span> |
<span style="color:red">-1872.83%</span> |
<span style="color:red">-34436.44%</span> |
<span style="color:red">-868.58%</span> |
<span style="color:red">-1072.60%</span> |
<span style="color:red">-324.84%</span> |
<span style="color:red">-520.69%</span> |
<span style="color:red">-196.17%</span> |
<span style="color:red">-158.96%</span> |
<span style="color:red">-248.68%</span> |
<span style="color:red">-361.32%</span> |
<span style="color:red">-317.49%</span> |
89.0% |
<span style="color:red">-139.95%</span> |
<span style="color:red">-19.77%</span> |
34.4% |
<span style="color:red">-8.56%</span> |
<span style="color:red">-94.56%</span> |
<span style="color:red">-174.31%</span> |
<span style="color:red">-104.36%</span> |
<span style="color:red">-43.39%</span> |
<span style="color:red">-31.33%</span> |
<span style="color:red">-144.67%</span> |
35.1% |
113.4% |
<span style="color:red">-226.92%</span> |
<span style="color:red">-69.65%</span> |
152.1% |
EPS |
-0.11 |
-1.72 |
-0.0269 |
-0.0245 |
-0.0351 |
-0.0909 |
-0.0634 |
-0.72 |
-0.27 |
-0.37 |
-0.44 |
-3.01 |
-0.32 |
-0.33 |
-1.77 |
-11.03 |
-0.63 |
-1.88 |
-0.9 |
-2.53 |
-0.4 |
-1.13 |
-0.77 |
-0.32 |
-0.32 |
0.28 |
-0.49 |
-0.16 |
0.35 |
-0.0862 |
-0.71 |
-1.07 |
-0.44 |
-0.23 |
-0.12 |
-0.47 |
0.14 |
0.59 |
-1.03 |
0.0 |
0.89 |
EPS (rozwodnione) |
-0.11 |
-1.72 |
-0.0269 |
-0.0244 |
-0.0351 |
-0.0909 |
-0.0634 |
-0.72 |
-0.27 |
-0.37 |
-0.44 |
-3.0 |
-0.32 |
-0.33 |
-1.77 |
-11.03 |
-0.63 |
-1.88 |
-0.9 |
-2.53 |
-0.4 |
-1.13 |
-0.77 |
-0.32 |
-0.32 |
0.22 |
-0.49 |
-0.16 |
0.35 |
-0.0862 |
-0.71 |
-1.07 |
-0.44 |
-0.23 |
-0.12 |
-0.47 |
0.14 |
0.58 |
-1.03 |
0.0 |
0.85 |
Ilośc akcji (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
4 |
4 |
4 |
5 |
5 |
5 |
11 |
22 |
22 |
26 |
34 |
34 |
40 |
41 |
41 |
43 |
66 |
80 |
115 |
160 |
179 |
209 |
229 |
0 |
285 |
Ważona ilośc akcji (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
4 |
4 |
4 |
5 |
5 |
5 |
11 |
22 |
22 |
33 |
34 |
34 |
40 |
41 |
41 |
43 |
66 |
80 |
115 |
160 |
181 |
212 |
229 |
0 |
298 |
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 |