Rok finansowy |
2004 |
2005 |
2005 |
2006 |
2006 |
2007 |
2007 |
2008 |
2008 |
2009 |
2009 |
2010 |
2010 |
2011 |
2011 |
2012 |
2012 |
2012 |
2013 |
2013 |
2013 |
2014 |
2014 |
2015 |
2015 |
2016 |
2016 |
2017 |
2017 |
2018 |
2018 |
2019 |
2019 |
2020 |
2020 |
2021 |
2021 |
2022 |
2022 |
2023 |
2023 |
2024 |
Data |
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 |
2011-06-30 |
2011-12-31 |
2012-06-30 |
2012-09-30 |
2012-12-31 |
2013-06-30 |
2013-09-30 |
2013-12-31 |
2014-06-30 |
2014-12-31 |
2015-06-30 |
2015-12-31 |
2016-06-30 |
2016-12-31 |
2017-06-30 |
2017-12-31 |
2018-06-30 |
2018-12-31 |
2019-06-30 |
2019-12-31 |
2020-06-30 |
2020-12-31 |
2021-06-30 |
2021-12-31 |
2022-06-30 |
2022-12-31 |
2023-06-30 |
2023-12-31 |
2024-06-30 |
Kwartał |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q3 |
Q4 |
Q2 |
Q3 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Przychód (mln) |
7 |
11 |
11 |
19 |
19 |
25 |
25 |
36 |
36 |
34 |
0 |
0 |
0 |
0 |
0 |
0 |
19 |
21 |
0 |
18 |
21 |
0 |
0 |
41 |
0 |
43 |
0 |
0 |
0 |
0 |
0 |
41 |
40 |
42 |
45 |
52 |
54 |
57 |
61 |
65 |
62 |
62 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
192.8% |
121.5% |
121.5% |
89.7% |
89.7% |
35.9% |
<span style="color:red">-100.00%</span> |
<span style="color:red">-100.00%</span> |
<span style="color:red">-100.00%</span> |
<span style="color:red">-100.00%</span> |
0.0% |
0.0% |
inf% |
inf% |
inf% |
inf% |
10.8% |
<span style="color:red">-99.80%</span> |
9.2% |
122.4% |
<span style="color:red">-99.78%</span> |
100854.5% |
5.9% |
<span style="color:red">-99.90%</span> |
<span style="color:red">-8.52%</span> |
<span style="color:red">-99.90%</span> |
<span style="color:red">-6.99%</span> |
102091.3% |
98192.7% |
99956.6% |
110464.6% |
26.0% |
34.3% |
33.4% |
36.0% |
24.5% |
14.8% |
9.2% |
Marża brutto |
80.9% |
77.1% |
77.1% |
73.9% |
73.9% |
77.8% |
77.8% |
77.6% |
77.6% |
74.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
<span style="color:red">-3.93%</span> |
73.7% |
100.0% |
3.3% |
68.6% |
67.8% |
70.0% |
67.8% |
66.8% |
67.5% |
69.8% |
70.6% |
69.0% |
<span style="color:red">-28.96%</span> |
13.1% |
19.4% |
14.5% |
18.9% |
15.7% |
16.8% |
14.8% |
17.6% |
13.7% |
13.8% |
12.8% |
Koszty i Wydatki (mln) |
6 |
10 |
10 |
17 |
17 |
23 |
23 |
32 |
32 |
35 |
0 |
0 |
0 |
0 |
0 |
0 |
-19 |
78 |
0 |
-18 |
75 |
0 |
0 |
40 |
0 |
42 |
0 |
0 |
0 |
0 |
0 |
41 |
39 |
41 |
40 |
49 |
50 |
54 |
57 |
63 |
60 |
60 |
EBIT (mln) |
0 |
1 |
1 |
2 |
2 |
2 |
2 |
4 |
4 |
-1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
1 |
0 |
0 |
1 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
2 |
5 |
3 |
4 |
2 |
4 |
2 |
2 |
2 |
EBIT Δ kw/kw |
95.5% |
50.3% |
50.3% |
49.5% |
49.5% |
309.8% |
inf% |
inf% |
inf% |
inf% |
0.0% |
0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
84.2% |
83145.5% |
81.8% |
53.6% |
55010.9% |
99.9% |
23.0% |
95463.4% |
12.8% |
88086.4% |
59.8% |
99.7% |
99.8% |
99.9% |
100.0% |
85.8% |
62.5% |
21.1% |
23.7% |
39.7% |
272650000.0% |
40.8% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
1.3% |
8.1% |
8.1% |
10.2% |
10.2% |
7.3% |
7.3% |
10.7% |
10.7% |
<span style="color:red">-2.57%</span> |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
1.1% |
3.7% |
0.8% |
2.7% |
6.1% |
2.2% |
4.1% |
2.6% |
5.1% |
2.5% |
5.0% |
2.8% |
6.4% |
2.8% |
3.4% |
1.1% |
4.0% |
4.2% |
10.9% |
6.1% |
7.9% |
4.0% |
6.5% |
3.5% |
2.9% |
2.6% |
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 |
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 |
0 |
0 |
Amortyzacja (mln) |
0 |
1 |
1 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
19 |
-57 |
0 |
18 |
-55 |
0 |
0 |
1 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
2 |
EBITDA (mln) |
0 |
1 |
1 |
2 |
2 |
3 |
3 |
5 |
5 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
19 |
-56 |
0 |
18 |
-54 |
0 |
0 |
2 |
0 |
2 |
3 |
0 |
3 |
0 |
2 |
3 |
4 |
4 |
8 |
6 |
6 |
5 |
7 |
5 |
4 |
4 |
EBITDA(%) |
4.8% |
10.4% |
10.4% |
12.5% |
12.5% |
10.6% |
10.6% |
13.6% |
13.6% |
1.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
<span style="color:red">-262.85%</span> |
2.4% |
100.0% |
<span style="color:red">-259.42%</span> |
3.7% |
5.2% |
4.4% |
6.2% |
3.9% |
6.0% |
4.1% |
7.1% |
3.9% |
4.0% |
7.8% |
10.6% |
10.2% |
17.1% |
11.5% |
13.0% |
8.8% |
10.8% |
7.5% |
7.1% |
7.0% |
NOPLAT (mln) |
0 |
1 |
1 |
2 |
2 |
2 |
2 |
4 |
4 |
-1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
1 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
1 |
3 |
3 |
3 |
3 |
4 |
2 |
2 |
2 |
Podatek (mln) |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
1 |
1 |
-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 |
-1 |
1 |
1 |
1 |
1 |
1 |
2 |
0 |
Zysk Netto (mln) |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
3 |
3 |
-1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
2 |
2 |
3 |
2 |
3 |
1 |
-0 |
1 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
1508.3% |
65.3% |
65.3% |
154.8% |
154.8% |
<span style="color:red">-225.07%</span> |
<span style="color:red">-100.00%</span> |
<span style="color:red">-100.00%</span> |
<span style="color:red">-100.00%</span> |
<span style="color:red">-100.00%</span> |
0.0% |
0.0% |
inf% |
inf% |
inf% |
inf% |
398.0% |
<span style="color:red">-99.77%</span> |
272.4% |
127.0% |
<span style="color:red">-99.66%</span> |
150726.4% |
60.3% |
<span style="color:red">-99.88%</span> |
16.6% |
<span style="color:red">-99.87%</span> |
<span style="color:red">-58.99%</span> |
1798.0% |
63568.9% |
60705.1% |
318706.7% |
10931.2% |
115.9% |
239.4% |
13.1% |
<span style="color:red">-28.84%</span> |
<span style="color:red">-111.34%</span> |
<span style="color:red">-37.68%</span> |
Zysk netto (%) |
1.0% |
4.5% |
4.5% |
5.6% |
5.6% |
3.4% |
3.4% |
7.5% |
7.5% |
<span style="color:red">-3.09%</span> |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.5% |
1.0% |
0.8% |
1.6% |
2.4% |
1.1% |
2.8% |
1.7% |
3.7% |
1.7% |
4.3% |
2.1% |
4.8% |
2.2% |
1.9% |
0.0% |
3.1% |
1.4% |
5.5% |
3.4% |
5.0% |
3.4% |
4.6% |
1.9% |
<span style="color:red">-0.49%</span> |
2.0% |
EPS |
0.0097 |
0.06 |
0.06 |
11.67 |
11.67 |
0.09 |
0.09 |
0.22 |
0.22 |
-0.08 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0083 |
0.0173 |
0.0251 |
0.0239 |
0.0397 |
0.0379 |
0.0892 |
0.0477 |
0.14 |
0.0572 |
0.14 |
0.0668 |
0.14 |
0.0702 |
0.058 |
0.0012 |
0.0919 |
0.0423 |
0.18 |
0.13 |
0.2 |
0.14 |
0.2 |
0.0897 |
-0.0216 |
0.0858 |
EPS (rozwodnione) |
0.0097 |
0.06 |
0.06 |
11.67 |
11.67 |
0.09 |
0.09 |
0.22 |
0.22 |
-0.08 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0083 |
0.0173 |
0.0251 |
0.0239 |
0.0397 |
0.0379 |
0.0892 |
0.0477 |
0.14 |
0.0572 |
0.14 |
0.0668 |
0.14 |
0.0702 |
0.058 |
0.0012 |
0.0919 |
0.0423 |
0.18 |
0.13 |
0.19 |
0.14 |
0.2 |
0.0897 |
-0.0216 |
0.0858 |
Ilośc akcji (mln) |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
11 |
11 |
14 |
0 |
0 |
0 |
0 |
0 |
0 |
12 |
12 |
0 |
13 |
13 |
0 |
0 |
14 |
0 |
13 |
0 |
0 |
0 |
0 |
0 |
13 |
14 |
14 |
13 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
Ważona ilośc akcji (mln) |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
11 |
11 |
14 |
0 |
0 |
0 |
0 |
0 |
0 |
12 |
12 |
0 |
13 |
13 |
0 |
0 |
14 |
0 |
13 |
0 |
0 |
0 |
0 |
0 |
13 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
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 |