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 |
2014-12-31 |
2015-05-08 |
2015-08-07 |
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 |
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) |
383 |
342 |
303 |
303 |
279 |
254 |
256 |
230 |
222 |
239 |
251 |
252 |
266 |
286 |
311 |
308 |
311 |
311 |
333 |
327 |
295 |
301 |
251 |
220 |
233 |
246 |
286 |
289 |
293 |
319 |
368 |
387 |
406 |
424 |
428 |
419 |
407 |
413 |
446 |
473 |
471 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-27.14%</span> |
<span style="color:red">-25.77%</span> |
<span style="color:red">-15.46%</span> |
<span style="color:red">-24.10%</span> |
<span style="color:red">-20.23%</span> |
<span style="color:red">-5.93%</span> |
<span style="color:red">-2.15%</span> |
9.5% |
19.5% |
19.9% |
24.1% |
22.3% |
17.1% |
8.8% |
7.1% |
6.2% |
<span style="color:red">-5.00%</span> |
<span style="color:red">-3.29%</span> |
<span style="color:red">-24.58%</span> |
<span style="color:red">-32.70%</span> |
<span style="color:red">-21.25%</span> |
<span style="color:red">-18.40%</span> |
13.6% |
31.5% |
26.0% |
30.0% |
28.8% |
33.8% |
38.6% |
32.8% |
16.4% |
8.2% |
0.2% |
<span style="color:red">-2.74%</span> |
4.1% |
12.8% |
15.7% |
Marża brutto |
27.9% |
28.7% |
28.3% |
28.3% |
27.6% |
27.1% |
27.9% |
27.7% |
27.2% |
27.0% |
27.5% |
26.6% |
26.8% |
26.7% |
27.3% |
27.3% |
27.8% |
27.1% |
27.6% |
28.3% |
26.5% |
27.9% |
27.7% |
27.8% |
27.6% |
29.2% |
29.8% |
30.0% |
28.9% |
29.7% |
28.3% |
28.8% |
27.4% |
29.5% |
30.8% |
29.9% |
30.2% |
30.0% |
30.9% |
30.9% |
31.5% |
Koszty i Wydatki (mln) |
357 |
323 |
292 |
292 |
273 |
256 |
247 |
225 |
215 |
230 |
240 |
245 |
257 |
275 |
291 |
291 |
291 |
296 |
310 |
305 |
289 |
290 |
245 |
213 |
225 |
239 |
271 |
278 |
286 |
298 |
342 |
361 |
383 |
389 |
391 |
383 |
376 |
383 |
408 |
433 |
432 |
EBIT (mln) |
-92 |
18 |
-56 |
-56 |
-4 |
-2 |
9 |
5 |
8 |
8 |
10 |
7 |
8 |
11 |
20 |
17 |
20 |
15 |
23 |
22 |
7 |
11 |
7 |
-41 |
-4 |
6 |
15 |
11 |
8 |
14 |
18 |
27 |
15 |
35 |
37 |
36 |
31 |
30 |
38 |
40 |
39 |
EBIT Δ kw/kw |
1991.2% |
1004.0% |
728.5% |
1227.3% |
158.2% |
124.3% |
13.7% |
24.2% |
11.0% |
26.1% |
48.9% |
61.3% |
58.5% |
24.8% |
12.2% |
22.6% |
203.0% |
35.7% |
238.3% |
1043400000.0% |
6256300000.0% |
75.7% |
54.3% |
465.2% |
148.6% |
56.5% |
17.9% |
57.9% |
49.2% |
59.7% |
52.0% |
26.0% |
51.1% |
18.1% |
1.0% |
9.5% |
0.0% |
0.0% |
2010100000.0% |
0.0% |
9490300000.0% |
EBIT (%) |
<span style="color:red">-24.04%</span> |
5.3% |
<span style="color:red">-18.35%</span> |
<span style="color:red">-18.35%</span> |
<span style="color:red">-1.58%</span> |
<span style="color:red">-0.79%</span> |
3.5% |
2.1% |
3.4% |
3.5% |
4.1% |
2.6% |
3.2% |
3.9% |
6.4% |
5.5% |
6.6% |
4.8% |
6.9% |
6.6% |
2.3% |
3.6% |
2.7% |
<span style="color:red">-18.55%</span> |
<span style="color:red">-1.59%</span> |
2.5% |
5.2% |
3.9% |
2.6% |
4.5% |
4.9% |
6.9% |
3.7% |
8.3% |
8.8% |
8.6% |
7.5% |
7.3% |
8.5% |
8.4% |
8.3% |
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 |
7 |
12 |
12 |
12 |
13 |
0 |
0 |
0 |
0 |
1 |
Koszty finansowe (mln) |
3 |
3 |
3 |
3 |
3 |
3 |
4 |
4 |
4 |
4 |
4 |
5 |
4 |
5 |
6 |
5 |
5 |
5 |
5 |
5 |
5 |
4 |
4 |
4 |
9 |
5 |
5 |
5 |
5 |
5 |
6 |
7 |
12 |
12 |
12 |
13 |
17 |
16 |
15 |
16 |
17 |
Amortyzacja (mln) |
12 |
8 |
8 |
8 |
8 |
8 |
7 |
8 |
7 |
7 |
7 |
7 |
7 |
7 |
6 |
7 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
5 |
5 |
7 |
7 |
6 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
8 |
5 |
8 |
8 |
9 |
9 |
EBITDA (mln) |
-83 |
27 |
22 |
-48 |
14 |
6 |
16 |
13 |
20 |
15 |
17 |
13 |
16 |
18 |
28 |
23 |
27 |
21 |
29 |
28 |
13 |
18 |
13 |
-36 |
0 |
13 |
22 |
18 |
14 |
28 |
32 |
32 |
31 |
43 |
44 |
43 |
37 |
39 |
47 |
48 |
49 |
EBITDA(%) |
6.7% |
7.8% |
3.4% |
3.4% |
4.9% |
2.2% |
3.5% |
5.6% |
5.9% |
6.5% |
4.1% |
2.6% |
3.2% |
3.9% |
9.0% |
7.5% |
6.5% |
6.8% |
6.8% |
8.6% |
2.3% |
5.9% |
2.6% |
3.3% |
3.2% |
5.4% |
5.2% |
6.3% |
2.4% |
6.6% |
6.8% |
8.4% |
5.9% |
8.5% |
8.8% |
8.3% |
8.8% |
9.1% |
10.3% |
10.2% |
10.4% |
NOPLAT (mln) |
-95 |
16 |
-59 |
-59 |
-8 |
-5 |
5 |
1 |
9 |
5 |
6 |
2 |
4 |
6 |
15 |
12 |
15 |
10 |
18 |
17 |
2 |
7 |
3 |
-45 |
-13 |
1 |
10 |
6 |
2 |
16 |
19 |
18 |
12 |
24 |
26 |
22 |
15 |
16 |
23 |
24 |
23 |
Podatek (mln) |
-7 |
6 |
-6 |
-6 |
-4 |
-0 |
-0 |
1 |
2 |
2 |
2 |
-1 |
-3 |
2 |
4 |
4 |
4 |
3 |
4 |
4 |
0 |
2 |
1 |
-10 |
-11 |
1 |
2 |
-1 |
1 |
3 |
5 |
5 |
4 |
7 |
7 |
6 |
-1 |
4 |
6 |
3 |
1 |
Zysk Netto (mln) |
-88 |
10 |
-52 |
-52 |
-3 |
-5 |
5 |
0 |
7 |
3 |
4 |
3 |
7 |
5 |
12 |
8 |
11 |
7 |
13 |
13 |
2 |
6 |
2 |
-35 |
-2 |
0 |
8 |
7 |
1 |
13 |
14 |
14 |
7 |
18 |
19 |
16 |
16 |
11 |
17 |
21 |
21 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-96.69%</span> |
<span style="color:red">-152.97%</span> |
<span style="color:red">-109.86%</span> |
<span style="color:red">-100.50%</span> |
<span style="color:red">-352.86%</span> |
<span style="color:red">-161.29%</span> |
<span style="color:red">-20.02%</span> |
1027.8% |
<span style="color:red">-9.85%</span> |
45.3% |
179.6% |
183.1% |
67.1% |
60.2% |
16.4% |
56.1% |
<span style="color:red">-80.44%</span> |
<span style="color:red">-21.68%</span> |
<span style="color:red">-84.08%</span> |
<span style="color:red">-364.44%</span> |
<span style="color:red">-187.87%</span> |
<span style="color:red">-94.05%</span> |
279.2% |
<span style="color:red">-120.55%</span> |
<span style="color:red">-146.13%</span> |
3618.2% |
77.7% |
95.5% |
710.9% |
39.1% |
32.0% |
16.1% |
123.8% |
<span style="color:red">-35.54%</span> |
<span style="color:red">-12.39%</span> |
30.5% |
33.3% |
Zysk netto (%) |
<span style="color:red">-23.03%</span> |
2.8% |
<span style="color:red">-17.30%</span> |
<span style="color:red">-17.30%</span> |
<span style="color:red">-1.05%</span> |
<span style="color:red">-2.02%</span> |
2.0% |
0.1% |
3.3% |
1.3% |
1.6% |
1.2% |
2.5% |
1.6% |
3.7% |
2.7% |
3.6% |
2.3% |
4.0% |
4.0% |
0.7% |
1.9% |
0.9% |
<span style="color:red">-15.74%</span> |
<span style="color:red">-0.82%</span> |
0.1% |
2.8% |
2.5% |
0.3% |
4.0% |
3.9% |
3.6% |
1.8% |
4.1% |
4.5% |
3.9% |
3.9% |
2.7% |
3.7% |
4.5% |
4.5% |
EPS |
-6.13 |
0.67 |
-3.71 |
-3.71 |
-0.21 |
-0.35 |
0.35 |
0.02 |
0.43 |
0.18 |
0.24 |
0.17 |
0.38 |
0.26 |
0.66 |
0.48 |
0.64 |
0.41 |
0.76 |
0.74 |
0.12 |
0.34 |
0.12 |
-1.95 |
-0.0995 |
0.02 |
0.44 |
0.38 |
0.0463 |
0.68 |
0.77 |
0.74 |
0.39 |
1.0 |
1.11 |
0.98 |
0.99 |
0.7 |
1.05 |
1.34 |
1.36 |
EPS (rozwodnione) |
-5.75 |
0.63 |
-3.64 |
-3.64 |
-0.21 |
-0.35 |
0.34 |
0.02 |
0.42 |
0.17 |
0.23 |
0.16 |
0.36 |
0.24 |
0.63 |
0.46 |
0.6 |
0.4 |
0.73 |
0.71 |
0.12 |
0.32 |
0.12 |
-1.95 |
-0.0995 |
0.02 |
0.4 |
0.36 |
0.0463 |
0.65 |
0.74 |
0.71 |
0.37 |
0.95 |
1.05 |
0.93 |
0.94 |
0.67 |
1.0 |
1.27 |
1.29 |
Ilośc akcji (mln) |
14 |
14 |
14 |
14 |
14 |
14 |
15 |
15 |
17 |
17 |
17 |
17 |
17 |
17 |
18 |
18 |
17 |
18 |
18 |
18 |
18 |
18 |
18 |
18 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
18 |
18 |
17 |
17 |
16 |
16 |
16 |
16 |
16 |
Ważona ilośc akcji (mln) |
15 |
15 |
14 |
14 |
14 |
14 |
15 |
15 |
17 |
18 |
18 |
18 |
18 |
19 |
18 |
18 |
18 |
18 |
18 |
18 |
18 |
19 |
19 |
18 |
19 |
20 |
20 |
20 |
20 |
19 |
20 |
20 |
19 |
18 |
18 |
17 |
17 |
17 |
17 |
17 |
17 |
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 |