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 |
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 |
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 |
Przychód (mln) |
1 |
1 |
2 |
2 |
2 |
2 |
1 |
3 |
1 |
6 |
6 |
6 |
10 |
6 |
6 |
8 |
7 |
7 |
13 |
7 |
7 |
8 |
5 |
7 |
6 |
6 |
7 |
9 |
-2 |
5 |
3 |
5 |
5 |
6 |
7 |
6 |
7 |
5 |
8 |
9 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
73.9% |
82.6% |
<span style="color:red">-63.41%</span> |
31.7% |
<span style="color:red">-58.40%</span> |
129.8% |
652.8% |
127.0% |
1027.3% |
14.2% |
<span style="color:red">-4.63%</span> |
34.4% |
<span style="color:red">-32.32%</span> |
13.4% |
132.4% |
<span style="color:red">-13.61%</span> |
<span style="color:red">-1.22%</span> |
9.5% |
<span style="color:red">-60.50%</span> |
<span style="color:red">-2.63%</span> |
<span style="color:red">-9.99%</span> |
<span style="color:red">-24.66%</span> |
28.2% |
32.1% |
<span style="color:red">-133.51%</span> |
<span style="color:red">-17.57%</span> |
<span style="color:red">-51.14%</span> |
<span style="color:red">-48.66%</span> |
<span style="color:red">-371.70%</span> |
25.3% |
119.9% |
38.5% |
27.9% |
<span style="color:red">-24.61%</span> |
16.1% |
47.1% |
Marża brutto |
29.8% |
64.5% |
67.2% |
60.1% |
59.2% |
66.4% |
60.4% |
64.2% |
43.5% |
79.5% |
78.3% |
78.6% |
73.7% |
70.9% |
75.7% |
82.0% |
64.3% |
63.4% |
69.4% |
58.9% |
59.8% |
60.8% |
53.1% |
45.6% |
30.6% |
59.9% |
54.0% |
57.8% |
132.5% |
46.4% |
52.9% |
47.5% |
24.3% |
59.7% |
57.6% |
57.5% |
41.9% |
57.1% |
60.9% |
56.8% |
Koszty i Wydatki (mln) |
2 |
2 |
2 |
2 |
3 |
2 |
2 |
3 |
3 |
5 |
6 |
5 |
10 |
6 |
6 |
6 |
7 |
9 |
13 |
10 |
10 |
9 |
9 |
6 |
8 |
6 |
6 |
8 |
-1 |
6 |
6 |
6 |
9 |
7 |
8 |
7 |
10 |
6 |
7 |
8 |
EBIT (mln) |
-1 |
-0 |
0 |
-0 |
-1 |
0 |
-1 |
-0 |
-2 |
1 |
0 |
1 |
0 |
1 |
-0 |
2 |
-1 |
-2 |
-0 |
-3 |
-3 |
-1 |
-4 |
1 |
-2 |
-0 |
1 |
1 |
-0 |
-1 |
-2 |
-2 |
-4 |
-0 |
-1 |
-1 |
-3 |
-1 |
1 |
1 |
EBIT Δ kw/kw |
23.8% |
162.3% |
129.9% |
10.1% |
64.9% |
40.8% |
315.4% |
122.9% |
925.9% |
3.8% |
198.8% |
75.4% |
275851000.0% |
296304700.0% |
318.1% |
167.0% |
81.0% |
65.6% |
96.9% |
730.9% |
65.9% |
274.6% |
783.2% |
56.0% |
547746000.0% |
76.9% |
209449800.0% |
88441800.0% |
87.9% |
95256100.0% |
235.8% |
168.4% |
41.3% |
75.8% |
148.7% |
139.8% |
0.0% |
132511100.0% |
0.0% |
0.0% |
EBIT (%) |
<span style="color:red">-77.09%</span> |
<span style="color:red">-15.00%</span> |
14.0% |
<span style="color:red">-5.65%</span> |
<span style="color:red">-35.80%</span> |
13.2% |
<span style="color:red">-127.87%</span> |
<span style="color:red">-4.77%</span> |
<span style="color:red">-245.45%</span> |
9.7% |
7.9% |
9.2% |
2.6% |
8.2% |
<span style="color:red">-8.36%</span> |
27.7% |
<span style="color:red">-9.39%</span> |
<span style="color:red">-21.64%</span> |
<span style="color:red">-0.86%</span> |
<span style="color:red">-47.84%</span> |
<span style="color:red">-49.93%</span> |
<span style="color:red">-11.94%</span> |
<span style="color:red">-70.04%</span> |
7.8% |
<span style="color:red">-33.45%</span> |
<span style="color:red">-4.23%</span> |
8.0% |
13.4% |
24.6% |
<span style="color:red">-22.19%</span> |
<span style="color:red">-73.59%</span> |
<span style="color:red">-34.85%</span> |
<span style="color:red">-75.06%</span> |
<span style="color:red">-5.75%</span> |
<span style="color:red">-9.96%</span> |
<span style="color:red">-9.37%</span> |
<span style="color:red">-41.52%</span> |
<span style="color:red">-31.56%</span> |
17.6% |
16.0% |
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 |
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 |
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 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
-1 |
-0 |
0 |
-0 |
-1 |
0 |
-1 |
-0 |
-2 |
1 |
1 |
1 |
0 |
1 |
-0 |
2 |
-1 |
-1 |
0 |
-3 |
-3 |
-1 |
-3 |
1 |
-2 |
0 |
1 |
1 |
-1 |
-1 |
-2 |
-1 |
-4 |
-0 |
-0 |
-0 |
-3 |
-1 |
2 |
2 |
EBITDA(%) |
<span style="color:red">-71.45%</span> |
<span style="color:red">-10.31%</span> |
16.9% |
<span style="color:red">-2.29%</span> |
<span style="color:red">-33.47%</span> |
15.8% |
<span style="color:red">-119.64%</span> |
<span style="color:red">-2.22%</span> |
<span style="color:red">-241.20%</span> |
10.8% |
9.0% |
10.4% |
3.3% |
9.3% |
<span style="color:red">-7.02%</span> |
29.3% |
<span style="color:red">-8.17%</span> |
<span style="color:red">-20.02%</span> |
0.2% |
<span style="color:red">-45.11%</span> |
<span style="color:red">-47.04%</span> |
<span style="color:red">-8.25%</span> |
<span style="color:red">-64.67%</span> |
13.0% |
<span style="color:red">-28.64%</span> |
0.6% |
12.2% |
16.4% |
31.7% |
<span style="color:red">-21.06%</span> |
<span style="color:red">-66.15%</span> |
<span style="color:red">-30.71%</span> |
<span style="color:red">-64.95%</span> |
<span style="color:red">-1.71%</span> |
<span style="color:red">-6.74%</span> |
<span style="color:red">-5.05%</span> |
<span style="color:red">-38.41%</span> |
<span style="color:red">-26.41%</span> |
20.6% |
18.7% |
NOPLAT (mln) |
-1 |
-0 |
0 |
-0 |
-1 |
0 |
-1 |
-0 |
-2 |
1 |
0 |
1 |
0 |
1 |
-0 |
2 |
-1 |
-2 |
-0 |
-3 |
-4 |
-1 |
-4 |
0 |
-2 |
-0 |
0 |
1 |
-1 |
-1 |
-2 |
-2 |
-4 |
-0 |
-1 |
-1 |
-3 |
-1 |
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 |
0 |
0 |
-23 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-0 |
0 |
0 |
Zysk Netto (mln) |
-1 |
-0 |
0 |
-0 |
-1 |
0 |
-1 |
-0 |
-2 |
1 |
0 |
1 |
0 |
1 |
-0 |
2 |
-1 |
-2 |
-0 |
-3 |
-4 |
-1 |
-4 |
0 |
-2 |
-0 |
0 |
1 |
22 |
-2 |
-2 |
-2 |
-4 |
-0 |
-1 |
-1 |
-3 |
-1 |
1 |
1 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-6.89%</span> |
<span style="color:red">-216.31%</span> |
<span style="color:red">-503.09%</span> |
21.3% |
152.5% |
103.2% |
<span style="color:red">-144.44%</span> |
<span style="color:red">-445.26%</span> |
<span style="color:red">-112.12%</span> |
<span style="color:red">-3.64%</span> |
<span style="color:red">-201.17%</span> |
306.1% |
<span style="color:red">-341.20%</span> |
<span style="color:red">-464.85%</span> |
<span style="color:red">-51.53%</span> |
<span style="color:red">-258.34%</span> |
462.3% |
<span style="color:red">-38.48%</span> |
1583.1% |
<span style="color:red">-109.02%</span> |
<span style="color:red">-37.89%</span> |
<span style="color:red">-68.30%</span> |
<span style="color:red">-110.79%</span> |
236.7% |
<span style="color:red">-1124.70%</span> |
307.4% |
<span style="color:red">-683.80%</span> |
<span style="color:red">-252.05%</span> |
<span style="color:red">-118.22%</span> |
<span style="color:red">-74.89%</span> |
<span style="color:red">-71.65%</span> |
<span style="color:red">-68.81%</span> |
<span style="color:red">-29.33%</span> |
123.6% |
<span style="color:red">-309.20%</span> |
<span style="color:red">-388.59%</span> |
Zysk netto (%) |
<span style="color:red">-75.42%</span> |
<span style="color:red">-17.19%</span> |
12.1% |
<span style="color:red">-6.55%</span> |
<span style="color:red">-40.38%</span> |
11.0% |
<span style="color:red">-133.57%</span> |
<span style="color:red">-6.03%</span> |
<span style="color:red">-245.13%</span> |
9.7% |
7.9% |
9.2% |
2.6% |
8.2% |
<span style="color:red">-8.36%</span> |
27.7% |
<span style="color:red">-9.39%</span> |
<span style="color:red">-26.30%</span> |
<span style="color:red">-1.74%</span> |
<span style="color:red">-50.79%</span> |
<span style="color:red">-53.45%</span> |
<span style="color:red">-14.78%</span> |
<span style="color:red">-74.33%</span> |
4.7% |
<span style="color:red">-36.88%</span> |
<span style="color:red">-6.22%</span> |
6.3% |
12.0% |
<span style="color:red">-1127.56%</span> |
<span style="color:red">-30.73%</span> |
<span style="color:red">-74.75%</span> |
<span style="color:red">-35.54%</span> |
<span style="color:red">-75.61%</span> |
<span style="color:red">-6.16%</span> |
<span style="color:red">-9.64%</span> |
<span style="color:red">-8.00%</span> |
<span style="color:red">-41.77%</span> |
<span style="color:red">-18.26%</span> |
17.4% |
15.7% |
EPS |
0.0 |
-0.02 |
0.03 |
-0.0139 |
0.0 |
0.03 |
-0.1 |
-0.0109 |
0.0 |
0.03 |
0.02 |
0.03 |
0.0 |
0.02 |
-0.02 |
0.1 |
0.0 |
-0.086 |
-0.0105 |
-0.16 |
0.0 |
-0.0455 |
-0.15 |
0.01 |
0.0 |
-0.0144 |
0.0163 |
0.04 |
0.86 |
-0.0586 |
-0.095 |
-0.0644 |
-0.16 |
-0.0151 |
-0.028 |
-0.0201 |
-0.12 |
-0.0345 |
0.0592 |
0.0587 |
EPS (rozwodnione) |
0.0 |
-0.02 |
0.01 |
-0.0139 |
0.0 |
0.02 |
-0.1 |
-0.0109 |
0.0 |
0.03 |
0.02 |
0.02 |
0.0 |
0.02 |
-0.02 |
0.09 |
0.0 |
-0.086 |
-0.0105 |
-0.16 |
0.0 |
-0.0455 |
-0.15 |
0.01 |
0.0 |
-0.0144 |
0.0163 |
0.04 |
0.86 |
-0.0586 |
-0.095 |
-0.0622 |
-0.16 |
-0.0151 |
-0.028 |
-0.0201 |
-0.12 |
-0.0345 |
0.0592 |
0.0587 |
Ilośc akcji (mln) |
0 |
11 |
9 |
9 |
0 |
9 |
11 |
14 |
0 |
12 |
24 |
18 |
0 |
21 |
24 |
22 |
0 |
22 |
22 |
22 |
0 |
26 |
26 |
26 |
0 |
26 |
26 |
26 |
26 |
26 |
26 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
Ważona ilośc akcji (mln) |
0 |
11 |
9 |
9 |
0 |
9 |
11 |
14 |
0 |
12 |
24 |
27 |
0 |
21 |
24 |
24 |
0 |
22 |
22 |
22 |
0 |
26 |
26 |
26 |
0 |
26 |
26 |
26 |
26 |
26 |
26 |
26 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
Waluta |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |