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 |
2024 |
Data |
2015-01-31 |
2015-05-02 |
2015-08-01 |
2015-10-31 |
2016-01-30 |
2016-04-30 |
2016-07-30 |
2016-10-29 |
2017-01-28 |
2017-04-29 |
2017-07-29 |
2017-10-28 |
2018-02-03 |
2018-05-05 |
2018-08-04 |
2018-11-03 |
2019-02-02 |
2019-05-04 |
2019-08-03 |
2019-11-02 |
2020-02-01 |
2020-05-02 |
2020-08-01 |
2020-10-31 |
2021-01-30 |
2021-05-01 |
2021-07-31 |
2021-10-30 |
2022-01-29 |
2022-04-30 |
2022-07-30 |
2022-10-29 |
2023-01-28 |
2023-04-29 |
2023-07-29 |
2023-10-28 |
2024-02-03 |
2024-05-04 |
2024-08-03 |
2024-11-02 |
2025-02-01 |
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 |
Q4 |
Przychód (mln) |
120 |
104 |
114 |
100 |
124 |
108 |
118 |
102 |
123 |
108 |
121 |
104 |
136 |
113 |
122 |
107 |
131 |
113 |
123 |
107 |
131 |
57 |
76 |
85 |
100 |
111 |
139 |
121 |
133 |
128 |
145 |
130 |
144 |
125 |
140 |
119 |
137 |
115 |
125 |
108 |
119 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
3.8% |
3.3% |
3.3% |
2.3% |
<span style="color:red">-1.13%</span> |
<span style="color:red">-0.24%</span> |
2.8% |
1.8% |
10.5% |
5.3% |
0.9% |
3.2% |
<span style="color:red">-3.23%</span> |
<span style="color:red">-0.32%</span> |
0.9% |
<span style="color:red">-0.46%</span> |
0.1% |
<span style="color:red">-49.34%</span> |
<span style="color:red">-37.98%</span> |
<span style="color:red">-20.09%</span> |
<span style="color:red">-23.72%</span> |
94.8% |
81.3% |
42.6% |
33.3% |
14.5% |
4.4% |
6.7% |
7.8% |
<span style="color:red">-1.73%</span> |
<span style="color:red">-3.17%</span> |
<span style="color:red">-8.08%</span> |
<span style="color:red">-4.68%</span> |
<span style="color:red">-7.93%</span> |
<span style="color:red">-10.87%</span> |
<span style="color:red">-9.80%</span> |
<span style="color:red">-13.08%</span> |
Marża brutto |
47.9% |
46.2% |
47.2% |
45.0% |
45.8% |
46.1% |
46.5% |
44.4% |
44.9% |
45.2% |
46.1% |
43.2% |
45.0% |
44.7% |
46.3% |
44.0% |
43.5% |
43.7% |
44.3% |
41.1% |
43.0% |
23.1% |
28.1% |
36.5% |
39.0% |
45.6% |
51.7% |
50.2% |
49.8% |
50.0% |
49.3% |
50.0% |
47.7% |
48.6% |
50.3% |
47.5% |
44.5% |
45.4% |
48.2% |
45.1% |
44.4% |
Koszty i Wydatki (mln) |
117 |
104 |
114 |
104 |
125 |
107 |
117 |
106 |
120 |
113 |
124 |
109 |
138 |
116 |
121 |
108 |
131 |
115 |
122 |
111 |
127 |
82 |
86 |
92 |
104 |
102 |
113 |
107 |
123 |
114 |
123 |
117 |
133 |
116 |
121 |
111 |
129 |
111 |
122 |
110 |
121 |
EBIT (mln) |
2 |
0 |
-0 |
-5 |
-1 |
1 |
1 |
-4 |
3 |
-5 |
-3 |
-5 |
-5 |
-2 |
-0 |
-1 |
-6 |
-2 |
1 |
-6 |
3 |
-41 |
-10 |
-6 |
-4 |
10 |
26 |
16 |
10 |
14 |
22 |
13 |
10 |
9 |
19 |
0 |
8 |
5 |
3 |
-3 |
-2 |
EBIT Δ kw/kw |
506.8% |
76.5% |
116.3% |
27.1% |
254470000.0% |
120.2% |
135.4% |
24.7% |
149.9% |
135.1% |
1193.7% |
293.4% |
20.8% |
0.5% |
125.2% |
80.7% |
293.3% |
94.5% |
109.1% |
732900000.0% |
183.4% |
1051900000.0% |
137.4% |
137.1% |
138.5% |
27.6% |
18.0% |
25.9% |
0.0% |
48.9% |
12.3% |
764400000.0% |
26.8% |
388900000.0% |
628900000.0% |
100.2% |
0.0% |
0.0% |
0.0% |
276700000.0% |
62.5% |
EBIT (%) |
1.9% |
0.2% |
<span style="color:red">-0.15%</span> |
<span style="color:red">-4.64%</span> |
<span style="color:red">-0.44%</span> |
1.0% |
0.9% |
<span style="color:red">-3.57%</span> |
2.1% |
<span style="color:red">-4.86%</span> |
<span style="color:red">-2.37%</span> |
<span style="color:red">-4.66%</span> |
<span style="color:red">-3.76%</span> |
<span style="color:red">-1.96%</span> |
<span style="color:red">-0.18%</span> |
<span style="color:red">-1.15%</span> |
<span style="color:red">-4.91%</span> |
<span style="color:red">-1.98%</span> |
0.7% |
<span style="color:red">-5.98%</span> |
2.5% |
<span style="color:red">-71.58%</span> |
<span style="color:red">-12.61%</span> |
<span style="color:red">-6.94%</span> |
<span style="color:red">-3.99%</span> |
8.8% |
18.6% |
13.1% |
7.8% |
10.7% |
15.1% |
9.8% |
7.2% |
7.3% |
13.9% |
0.0% |
6.0% |
4.2% |
2.5% |
<span style="color:red">-2.36%</span> |
<span style="color:red">-1.45%</span> |
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 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
Koszty finansowe (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
0 |
0 |
0 |
0 |
0 |
339 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
Amortyzacja (mln) |
7 |
7 |
7 |
7 |
8 |
7 |
8 |
7 |
8 |
8 |
10 |
8 |
8 |
7 |
7 |
7 |
7 |
6 |
6 |
6 |
6 |
6 |
5 |
5 |
5 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
3 |
3 |
3 |
3 |
3 |
3 |
4 |
4 |
EBITDA (mln) |
9 |
7 |
7 |
2 |
7 |
8 |
9 |
4 |
11 |
3 |
5 |
3 |
3 |
5 |
7 |
6 |
0 |
4 |
7 |
-0 |
10 |
-35 |
-4 |
-1 |
1 |
14 |
30 |
19 |
15 |
17 |
26 |
16 |
14 |
13 |
23 |
9 |
12 |
8 |
7 |
1 |
3 |
EBITDA(%) |
7.6% |
6.5% |
5.9% |
2.5% |
5.9% |
7.8% |
7.2% |
3.8% |
8.8% |
2.3% |
5.6% |
2.7% |
3.7% |
4.5% |
7.1% |
6.2% |
5.2% |
4.3% |
5.8% |
1.6% |
7.6% |
<span style="color:red">-33.02%</span> |
<span style="color:red">-5.62%</span> |
<span style="color:red">-2.05%</span> |
0.7% |
12.3% |
21.5% |
15.6% |
10.7% |
13.5% |
17.9% |
12.7% |
10.1% |
10.1% |
16.4% |
0.0% |
8.5% |
7.1% |
5.2% |
1.0% |
2.7% |
NOPLAT (mln) |
1 |
-1 |
-1 |
-5 |
-1 |
0 |
0 |
-4 |
2 |
-6 |
-4 |
-6 |
-6 |
-3 |
-1 |
-2 |
-7 |
-3 |
0 |
-7 |
3 |
-42 |
-11 |
-7 |
-5 |
9 |
25 |
14 |
10 |
13 |
22 |
13 |
10 |
9 |
16 |
0 |
7 |
5 |
4 |
-2 |
-1 |
Podatek (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-3 |
-0 |
0 |
-0 |
-0 |
-0 |
-0 |
-0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-35 |
2 |
2 |
3 |
4 |
0 |
2 |
2 |
1 |
-0 |
-0 |
Zysk Netto (mln) |
2 |
-1 |
-1 |
-5 |
-1 |
0 |
0 |
-4 |
2 |
-6 |
-4 |
-6 |
-3 |
-3 |
-1 |
-2 |
-7 |
-3 |
0 |
-7 |
2 |
-42 |
-11 |
-7 |
-5 |
9 |
24 |
14 |
10 |
13 |
57 |
10 |
8 |
7 |
12 |
0 |
5 |
4 |
2 |
-2 |
-1 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-189.00%</span> |
<span style="color:red">-137.28%</span> |
<span style="color:red">-120.33%</span> |
<span style="color:red">-18.64%</span> |
<span style="color:red">-228.92%</span> |
<span style="color:red">-2934.11%</span> |
<span style="color:red">-1974.87%</span> |
28.2% |
<span style="color:red">-286.43%</span> |
<span style="color:red">-48.72%</span> |
<span style="color:red">-68.24%</span> |
<span style="color:red">-64.86%</span> |
117.5% |
<span style="color:red">-0.93%</span> |
<span style="color:red">-103.21%</span> |
258.6% |
<span style="color:red">-133.71%</span> |
1254.3% |
<span style="color:red">-28294.74%</span> |
<span style="color:red">-2.34%</span> |
<span style="color:red">-308.29%</span> |
<span style="color:red">-120.84%</span> |
<span style="color:red">-328.22%</span> |
<span style="color:red">-294.47%</span> |
<span style="color:red">-295.21%</span> |
53.9% |
132.9% |
<span style="color:red">-23.31%</span> |
<span style="color:red">-16.04%</span> |
<span style="color:red">-47.96%</span> |
<span style="color:red">-79.57%</span> |
<span style="color:red">-99.96%</span> |
<span style="color:red">-37.09%</span> |
<span style="color:red">-45.56%</span> |
<span style="color:red">-79.52%</span> |
<span style="color:red">-45225.00%</span> |
<span style="color:red">-125.14%</span> |
Zysk netto (%) |
1.3% |
<span style="color:red">-0.55%</span> |
<span style="color:red">-0.86%</span> |
<span style="color:red">-5.49%</span> |
<span style="color:red">-1.11%</span> |
0.2% |
0.2% |
<span style="color:red">-4.37%</span> |
1.5% |
<span style="color:red">-5.64%</span> |
<span style="color:red">-3.08%</span> |
<span style="color:red">-5.50%</span> |
<span style="color:red">-2.45%</span> |
<span style="color:red">-2.74%</span> |
<span style="color:red">-0.97%</span> |
<span style="color:red">-1.87%</span> |
<span style="color:red">-5.51%</span> |
<span style="color:red">-2.73%</span> |
0.0% |
<span style="color:red">-6.75%</span> |
1.9% |
<span style="color:red">-72.91%</span> |
<span style="color:red">-14.02%</span> |
<span style="color:red">-8.24%</span> |
<span style="color:red">-5.07%</span> |
7.8% |
17.6% |
11.2% |
7.4% |
10.5% |
39.4% |
8.1% |
5.8% |
5.6% |
8.3% |
0.0% |
3.8% |
3.3% |
1.9% |
<span style="color:red">-1.68%</span> |
<span style="color:red">-1.10%</span> |
EPS |
0.03 |
-0.0117 |
-0.02 |
-0.11 |
-0.0281 |
0.0043 |
0.004 |
-0.09 |
0.04 |
-0.12 |
-0.08 |
-0.12 |
-0.0683 |
-0.0637 |
-0.0242 |
-0.0406 |
-0.15 |
-0.0621 |
0.0008 |
-0.14 |
0.05 |
-0.82 |
-0.21 |
-0.14 |
-0.0978 |
0.14 |
0.38 |
0.21 |
0.15 |
0.2 |
0.91 |
0.17 |
0.13 |
0.11 |
0.19 |
0.0001 |
0.0882 |
0.0654 |
0.0409 |
-0.0316 |
-0.0232 |
EPS (rozwodnione) |
0.03 |
-0.0117 |
-0.0199 |
-0.11 |
-0.0281 |
0.0043 |
0.004 |
-0.0898 |
0.04 |
-0.12 |
-0.0768 |
-0.12 |
-0.0683 |
-0.0637 |
-0.0242 |
-0.0406 |
-0.15 |
-0.0621 |
0.0008 |
-0.14 |
0.05 |
-0.82 |
-0.21 |
-0.14 |
-0.0978 |
0.14 |
0.36 |
0.2 |
0.14 |
0.2 |
0.85 |
0.16 |
0.13 |
0.11 |
0.18 |
0.0001 |
0.0838 |
0.0622 |
0.039 |
-0.0298 |
-0.0221 |
Ilośc akcji (mln) |
49 |
49 |
49 |
49 |
49 |
50 |
50 |
49 |
50 |
50 |
47 |
48 |
49 |
49 |
49 |
49 |
49 |
50 |
50 |
50 |
50 |
51 |
51 |
50 |
52 |
62 |
64 |
64 |
64 |
67 |
63 |
62 |
63 |
63 |
62 |
60 |
59 |
58 |
58 |
57 |
57 |
Ważona ilośc akcji (mln) |
49 |
49 |
49 |
49 |
49 |
50 |
50 |
50 |
50 |
50 |
49 |
49 |
49 |
49 |
49 |
49 |
49 |
50 |
50 |
50 |
51 |
51 |
51 |
52 |
52 |
63 |
68 |
69 |
69 |
68 |
67 |
66 |
66 |
66 |
65 |
63 |
62 |
61 |
61 |
61 |
60 |
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 |