Rok finansowy |
2005 |
2005 |
2006 |
2006 |
2007 |
2007 |
2008 |
2008 |
2009 |
2009 |
2009 |
2010 |
2010 |
2010 |
2010 |
2010 |
2011 |
2011 |
2011 |
2011 |
2011 |
2012 |
2012 |
2012 |
2012 |
2012 |
2013 |
2013 |
2013 |
2013 |
2014 |
2014 |
2015 |
2015 |
2016 |
2016 |
2017 |
2017 |
2018 |
2018 |
2019 |
2019 |
2020 |
2020 |
2021 |
2021 |
2022 |
2022 |
2023 |
2023 |
2024 |
2024 |
Data |
2004-12-30 |
2005-06-30 |
2005-12-30 |
2006-06-30 |
2006-12-30 |
2007-06-30 |
2007-12-30 |
2008-06-30 |
2009-01-31 |
2009-03-31 |
2009-06-30 |
2009-09-30 |
2009-12-30 |
2010-01-31 |
2010-03-31 |
2010-06-30 |
2010-09-30 |
2010-12-30 |
2011-01-31 |
2011-03-31 |
2011-06-30 |
2011-09-30 |
2011-12-30 |
2012-01-31 |
2012-03-31 |
2012-06-30 |
2012-09-30 |
2012-12-31 |
2013-03-31 |
2013-06-30 |
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 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Przychód (mln) |
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 |
0 |
0 |
1 |
0 |
2 |
1 |
2 |
1 |
2 |
2 |
5 |
7 |
10 |
7 |
18 |
9 |
22 |
10 |
23 |
16 |
32 |
25 |
41 |
29 |
49 |
32 |
56 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
127.3% |
127.3% |
<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% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
inf% |
inf% |
inf% |
<span style="color:red">-50.00%</span> |
38.9% |
<span style="color:red">-30.57%</span> |
<span style="color:red">-30.57%</span> |
<span style="color:red">-30.57%</span> |
<span style="color:red">-50.00%</span> |
447.3% |
114.9% |
730.7% |
368.5% |
83.7% |
176.2% |
49.6% |
92.6% |
185.7% |
542.4% |
339.9% |
333.7% |
254.8% |
30.4% |
123.4% |
41.0% |
22.7% |
75.3% |
46.1% |
147.0% |
81.9% |
86.5% |
51.9% |
31.0% |
36.1% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
<span style="color:red">-237.85%</span> |
<span style="color:red">-237.85%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
92.7% |
100.0% |
93.7% |
91.0% |
83.7% |
87.1% |
<span style="color:red">-156.95%</span> |
93.0% |
64.9% |
98.5% |
94.8% |
97.0% |
96.0% |
98.2% |
98.7% |
98.5% |
68.4% |
88.7% |
92.6% |
61.1% |
76.8% |
71.3% |
68.4% |
52.5% |
73.3% |
Koszty i Wydatki (mln) |
11 |
1 |
11 |
1 |
7 |
6 |
18 |
2 |
1 |
0 |
0 |
0 |
16 |
0 |
0 |
0 |
0 |
13 |
0 |
0 |
0 |
0 |
11 |
0 |
0 |
0 |
0 |
6 |
0 |
4 |
4 |
4 |
9 |
6 |
5 |
5 |
5 |
5 |
6 |
7 |
5 |
9 |
8 |
12 |
10 |
12 |
16 |
16 |
16 |
21 |
21 |
24 |
EBIT (mln) |
-7 |
-6 |
-6 |
-5 |
-6 |
-5 |
-10 |
-9 |
-9 |
-4 |
-4 |
-4 |
-9 |
-4 |
-4 |
-4 |
-4 |
-6 |
-3 |
-3 |
-3 |
-3 |
-5 |
-3 |
-3 |
-3 |
-3 |
-5 |
-2 |
-3 |
-3 |
-2 |
-8 |
-3 |
-3 |
-0 |
2 |
4 |
1 |
11 |
3 |
13 |
2 |
11 |
6 |
21 |
8 |
25 |
13 |
28 |
11 |
32 |
EBIT Δ kw/kw |
8.0% |
11.0% |
40.0% |
44.5% |
29.8% |
39.3% |
53.6% |
73.7% |
100.0% |
10.8% |
10.8% |
10.8% |
96.9% |
23.9% |
23.9% |
23.9% |
23.9% |
47.7% |
23.4% |
23.4% |
23.4% |
23.4% |
32.4% |
43.7% |
24.6% |
6.4% |
25.3% |
89.3% |
73.1% |
13.8% |
0.7% |
2361.2% |
407.3% |
173.6% |
393.1% |
100.9% |
24.5% |
67.8% |
38.3% |
3.5% |
46.8% |
34.7% |
77.4% |
56.7% |
52.2% |
26.6% |
25.6% |
23.6% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
<span style="color:red">-9893.77%</span> |
<span style="color:red">-9232.84%</span> |
<span style="color:red">-1444.27%</span> |
<span style="color:red">-1323.10%</span> |
<span style="color:red">-3979.38%</span> |
<span style="color:red">-3659.87%</span> |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-1222.93%</span> |
<span style="color:red">-1214.10%</span> |
<span style="color:red">-1214.10%</span> |
<span style="color:red">-1214.10%</span> |
<span style="color:red">-1214.10%</span> |
<span style="color:red">-1425.86%</span> |
<span style="color:red">-1417.22%</span> |
<span style="color:red">-1417.21%</span> |
<span style="color:red">-1417.22%</span> |
<span style="color:red">-1417.21%</span> |
<span style="color:red">-460.09%</span> |
<span style="color:red">-529.47%</span> |
<span style="color:red">-182.23%</span> |
<span style="color:red">-404.73%</span> |
<span style="color:red">-132.32%</span> |
<span style="color:red">-713.88%</span> |
<span style="color:red">-141.29%</span> |
<span style="color:red">-211.77%</span> |
<span style="color:red">-1.88%</span> |
36.2% |
43.6% |
16.7% |
59.9% |
36.7% |
60.7% |
19.1% |
47.2% |
39.4% |
63.6% |
34.2% |
59.9% |
44.2% |
57.0% |
35.1% |
57.6% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
2 |
0 |
4 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
1 |
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 |
1 |
3 |
4 |
4 |
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 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
EBITDA (mln) |
-1 |
-11 |
-5 |
-5 |
-6 |
-4 |
-7 |
-7 |
-7 |
-4 |
-4 |
-4 |
-5 |
-3 |
-3 |
-3 |
-3 |
-7 |
-3 |
-3 |
-3 |
-3 |
-5 |
-2 |
-2 |
-2 |
-2 |
-5 |
-2 |
-3 |
-3 |
-2 |
-8 |
-3 |
-3 |
-0 |
3 |
4 |
1 |
11 |
3 |
13 |
1 |
12 |
7 |
22 |
9 |
25 |
13 |
28 |
12 |
33 |
EBITDA(%) |
<span style="color:red">-9232.69%</span> |
<span style="color:red">-17039.17%</span> |
<span style="color:red">-1160.33%</span> |
<span style="color:red">-1305.48%</span> |
<span style="color:red">-3617.22%</span> |
<span style="color:red">-2919.41%</span> |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-1214.10%</span> |
<span style="color:red">-1087.13%</span> |
<span style="color:red">-1087.12%</span> |
<span style="color:red">-1087.13%</span> |
<span style="color:red">-1087.12%</span> |
<span style="color:red">-1417.21%</span> |
<span style="color:red">-1342.66%</span> |
<span style="color:red">-1342.66%</span> |
<span style="color:red">-1342.66%</span> |
<span style="color:red">-1342.66%</span> |
<span style="color:red">-456.93%</span> |
<span style="color:red">-434.31%</span> |
<span style="color:red">-180.45%</span> |
<span style="color:red">-401.31%</span> |
<span style="color:red">-131.85%</span> |
<span style="color:red">-712.13%</span> |
<span style="color:red">-140.94%</span> |
<span style="color:red">-210.95%</span> |
<span style="color:red">-1.65%</span> |
36.3% |
44.0% |
17.0% |
60.0% |
37.0% |
61.0% |
8.4% |
51.2% |
46.6% |
67.4% |
35.8% |
60.8% |
45.5% |
57.9% |
36.9% |
58.6% |
NOPLAT (mln) |
-6 |
-6 |
-5 |
-5 |
-5 |
-5 |
-7 |
-7 |
-8 |
-4 |
-4 |
-4 |
-6 |
-3 |
-3 |
-3 |
-3 |
-6 |
-3 |
-3 |
-3 |
-3 |
-5 |
-2 |
-2 |
-2 |
-2 |
-4 |
-2 |
-3 |
-3 |
-2 |
-7 |
-3 |
-3 |
0 |
3 |
5 |
1 |
12 |
4 |
14 |
1 |
12 |
6 |
20 |
9 |
26 |
15 |
31 |
15 |
36 |
Podatek (mln) |
-6 |
-6 |
0 |
-0 |
-4 |
1 |
-7 |
2 |
1 |
0 |
0 |
0 |
-4 |
1 |
1 |
1 |
1 |
-2 |
0 |
0 |
0 |
0 |
-1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
0 |
0 |
-0 |
-1 |
-4 |
-1 |
2 |
3 |
11 |
3 |
12 |
4 |
11 |
Zysk Netto (mln) |
-6 |
-6 |
-5 |
-5 |
-5 |
-5 |
-7 |
-7 |
-8 |
-4 |
-4 |
-4 |
-6 |
-3 |
-3 |
-3 |
-3 |
-6 |
-3 |
-3 |
-3 |
-3 |
-5 |
-2 |
-2 |
-2 |
-2 |
-4 |
-2 |
-3 |
-3 |
-2 |
-7 |
-3 |
-3 |
0 |
3 |
5 |
1 |
12 |
4 |
14 |
1 |
16 |
6 |
18 |
6 |
15 |
11 |
19 |
11 |
25 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-16.80%</span> |
<span style="color:red">-16.80%</span> |
36.1% |
36.1% |
67.5% |
<span style="color:red">-16.23%</span> |
<span style="color:red">-47.55%</span> |
<span style="color:red">-47.55%</span> |
<span style="color:red">-25.06%</span> |
<span style="color:red">-25.06%</span> |
<span style="color:red">-25.06%</span> |
<span style="color:red">-25.06%</span> |
<span style="color:red">-50.00%</span> |
98.1% |
<span style="color:red">-0.97%</span> |
<span style="color:red">-0.97%</span> |
<span style="color:red">-0.97%</span> |
<span style="color:red">-50.00%</span> |
71.2% |
<span style="color:red">-14.39%</span> |
<span style="color:red">-14.39%</span> |
<span style="color:red">-14.39%</span> |
<span style="color:red">-50.00%</span> |
75.7% |
<span style="color:red">-30.35%</span> |
2.9% |
31.5% |
<span style="color:red">-46.04%</span> |
332.0% |
21.4% |
1.1% |
<span style="color:red">-105.44%</span> |
<span style="color:red">-134.73%</span> |
<span style="color:red">-251.73%</span> |
<span style="color:red">-144.41%</span> |
9263.6% |
59.7% |
203.7% |
<span style="color:red">-26.54%</span> |
32.3% |
59.2% |
29.7% |
454.2% |
<span style="color:red">-3.72%</span> |
75.5% |
5.4% |
86.3% |
64.6% |
Zysk netto (%) |
<span style="color:red">-8849.99%</span> |
<span style="color:red">-8850.13%</span> |
<span style="color:red">-1426.65%</span> |
<span style="color:red">-1426.65%</span> |
<span style="color:red">-3238.92%</span> |
<span style="color:red">-3238.92%</span> |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-1095.95%</span> |
<span style="color:red">-1095.95%</span> |
<span style="color:red">-1095.95%</span> |
<span style="color:red">-1095.95%</span> |
<span style="color:red">-1095.95%</span> |
<span style="color:red">-1351.30%</span> |
<span style="color:red">-1351.30%</span> |
<span style="color:red">-1351.30%</span> |
<span style="color:red">-1351.30%</span> |
<span style="color:red">-1351.30%</span> |
<span style="color:red">-433.72%</span> |
<span style="color:red">-438.04%</span> |
<span style="color:red">-167.44%</span> |
<span style="color:red">-379.33%</span> |
<span style="color:red">-127.42%</span> |
<span style="color:red">-685.25%</span> |
<span style="color:red">-135.86%</span> |
<span style="color:red">-199.20%</span> |
2.4% |
37.0% |
46.9% |
20.4% |
64.0% |
45.4% |
63.7% |
10.6% |
69.0% |
41.2% |
56.6% |
23.8% |
36.5% |
38.8% |
39.2% |
33.9% |
44.2% |
EPS |
-0.42 |
-0.42 |
-0.32 |
-0.32 |
-0.1852 |
-0.1848 |
-0.24 |
-0.24 |
-0.26 |
-0.13 |
-0.13 |
-0.13 |
-0.19 |
-0.095 |
-0.095 |
-0.095 |
-0.095 |
-0.1922 |
-0.0939 |
-0.0939 |
-0.0939 |
-0.0939 |
-0.1612 |
-0.0794 |
-0.0794 |
-0.0794 |
-0.0794 |
-0.12 |
-0.0482 |
-0.0701 |
-0.084 |
-0.0591 |
-0.17 |
-0.0689 |
-0.0729 |
0.0027 |
0.051 |
0.0941 |
0.028 |
0.25 |
0.082 |
0.29 |
0.0219 |
0.32 |
0.13 |
0.37 |
0.12 |
0.3 |
0.23 |
0.39 |
0.22 |
0.49 |
EPS (rozwodnione) |
-0.42 |
-0.42 |
-0.32 |
-0.32 |
-0.1852 |
-0.1848 |
-0.24 |
-0.24 |
-0.26 |
-0.13 |
-0.13 |
-0.13 |
-0.19 |
-0.095 |
-0.095 |
-0.095 |
-0.095 |
-0.1922 |
-0.0939 |
-0.0939 |
-0.0939 |
-0.0939 |
-0.1612 |
-0.0794 |
-0.0794 |
-0.0794 |
-0.0794 |
-0.12 |
-0.0482 |
-0.0701 |
-0.084 |
-0.0591 |
-0.17 |
-0.0689 |
-0.0729 |
0.0027 |
0.051 |
0.0941 |
0.028 |
0.25 |
0.082 |
0.28 |
0.021 |
0.31 |
0.13 |
0.36 |
0.11 |
0.29 |
0.22 |
0.37 |
0.21 |
0.49 |
Ilośc akcji (mln) |
13 |
13 |
17 |
17 |
25 |
25 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
31 |
31 |
31 |
31 |
31 |
35 |
35 |
36 |
38 |
39 |
42 |
44 |
45 |
46 |
50 |
49 |
51 |
48 |
50 |
48 |
48 |
49 |
49 |
49 |
49 |
49 |
49 |
49 |
50 |
50 |
Ważona ilośc akcji (mln) |
13 |
13 |
17 |
17 |
25 |
25 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
31 |
31 |
31 |
31 |
31 |
35 |
35 |
36 |
38 |
39 |
42 |
44 |
45 |
46 |
50 |
49 |
51 |
48 |
50 |
50 |
50 |
50 |
51 |
51 |
51 |
52 |
52 |
52 |
52 |
51 |
Waluta |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |