Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 | 43 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 2025 | 2025 | 2025 |
| 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 | Q1 | Q2 | Q3 |
| Data | 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 | 2024-09-30 | 2024-12-31 | 2025-03-31 | 2025-06-30 | 2025-09-30 |
| Przychód (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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Przychód Δ kw/kw | 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% | inf | inf | 0.0% | 0.0% | -100.00% | -99.90% | 0.0% | 0.0% | 0.0% | -100.00% | 0.0% | 0.0% | 0.0% | inf | 0.0% | 0.0% | 0.0% | -100.00% | 0.0% | 0.0% | 0.0% |
| Marża brutto | 0.0% | 0.0% | 0.0% | 0.0% | -inf | -inf | -inf | 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% | 100.0% | 100.0% | -inf | -inf | -inf | -50733.33% | -inf | -inf | -inf | -inf | -inf | -inf | -inf | 83.2% | -inf | -inf | -inf | -inf | 0.0% | 0.0% | 0.0% |
| Koszty i Wydatki (mln) | 6 | 13 | 9 | 12 | 11 | 11 | 14 | 9 | 4 | 4 | 7 | 3 | 2 | 3 | 3 | 3 | 5 | 5 | 4 | 3 | 2 | 3 | 2 | 4 | 6 | 9 | 8 | 11 | 9 | 10 | 9 | 11 | 10 | 11 | 10 | 11 | 10 | 11 | 15 | 21 | 25 | 18 | 25 | 19 |
| EBIT (mln) | -6 | -13 | -9 | -12 | -11 | -11 | -14 | -9 | -4 | -4 | -7 | -3 | -2 | -3 | -3 | -3 | -5 | -5 | -4 | -3 | -4 | -3 | -3 | -6 | -6 | -9 | -8 | -11 | -9 | -10 | -9 | -11 | -59 | -11 | -10 | -11 | -10 | -11 | -15 | -21 | -25 | -18 | -25 | -19 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 76.8% | -13.68% | 51.1% | -21.83% | -66.04% | -66.10% | -50.90% | -68.15% | -44.02% | -28.19% | -52.16% | 18.0% | 117.4% | 74.4% | 28.2% | -16.55% | -8.96% | -30.71% | -36.63% | 110.5% | 52.3% | 166.6% | 207.6% | 70.9% | 47.8% | 9.5% | 16.5% | 0.9% | 525.3% | 12.7% | 11.5% | 5.7% | -82.38% | -2.17% | 40.1% | 83.2% | 138.9% | 65.3% | 70.5% | -7.02% |
| EBIT (%) | 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% | -5123.33% | -5290.00% | 0.0% | 0.0% | 0.0% | -7820833.33% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -1846.07% | nan | nan | nan | nan | nan | nan | nan |
| Przychody 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 |
| 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 | 5 | 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 | 18 | 0 | 0 |
| EBITDA (mln) | -6 | -13 | -9 | -12 | -11 | -11 | -1 | -9 | -4 | -1 | -7 | -3 | -2 | -3 | -3 | -3 | -5 | -5 | -4 | -3 | -2 | -3 | -2 | -5 | -6 | -9 | -8 | -10 | -9 | -10 | -9 | -11 | -10 | -11 | -10 | -11 | -10 | -11 | -45 | -20 | -44 | -6 | -25 | -17 |
| EBITDA(%) | 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% | -2081.67% | -5269.17% | 0.0% | 0.0% | 0.0% | -7770000.00% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -1829.29% | nan | nan | nan | nan | nan | nan | nan |
| NOPLAT (mln) | -6 | -13 | -9 | -12 | -11 | -11 | -14 | -9 | -4 | -4 | -7 | -3 | -2 | -3 | -3 | -3 | -5 | -5 | -4 | -3 | -4 | -8 | -3 | -6 | -6 | -9 | -8 | -11 | -9 | -10 | -9 | -10 | -58 | -11 | -10 | -10 | -10 | -24 | -45 | 77 | -44 | -6 | -11 | -17 |
| Podatek (mln) | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 2 | -0 | -1 | -1 | -1 | -1 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Zysk Netto (mln) | -6 | -13 | -9 | -12 | -11 | -11 | -14 | -9 | -4 | -4 | -7 | -3 | -2 | -3 | -3 | -3 | -5 | -5 | -4 | -3 | -4 | -8 | -3 | -6 | -6 | -8 | -7 | -10 | -9 | -10 | -9 | -10 | -58 | -10 | -10 | -10 | -10 | -24 | -45 | 77 | -45 | -6 | -11 | -17 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 77.5% | -13.83% | 51.0% | -21.79% | -66.08% | -66.16% | -50.75% | -67.96% | -43.54% | -27.42% | -52.13% | 17.7% | 116.8% | 73.9% | 28.3% | -17.25% | -9.40% | 67.5% | -36.82% | 112.4% | 42.5% | 3.9% | 185.5% | 59.8% | 49.2% | 16.1% | 24.7% | 5.4% | 559.2% | 5.7% | 4.0% | 0.0% | -83.42% | 126.5% | 368.8% | 843.8% | 363.5% | -72.51% | -75.02% | -122.68% |
| Zysk netto (%) | 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% | -5120.00% | -4920.00% | 0.0% | 0.0% | 0.0% | -7338333.33% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -1718.93% | nan | nan | nan | nan | nan | nan | nan |
| EPS | -45.04 | -95.97 | -64.72 | -85.19 | -79.18 | -81.81 | -3127.4 | -2051.79 | -26.74 | -168.24 | -28.86 | -7.7 | -5.47 | -6.52 | -6.1 | -6.68 | -8.74 | -9.32 | -6.27 | -4.01 | -5.75 | -8.52 | -2.74 | -5.51 | -8.19 | -0.57 | -0.5 | -0.66 | -0.62 | -0.69 | -0.65 | -0.73 | -4.21 | -0.73 | -0.4 | -0.35 | -0.4 | -0.79 | -1.06 | 1.05 | -0.75 | -0.0842 | -0.15 | -0.2263 |
| EPS (rozwodnione) | -45.04 | -95.97 | -64.72 | -85.19 | -79.18 | -81.81 | -3127.4 | -2051.79 | -26.74 | -168.24 | -28.86 | -7.7 | -5.47 | -6.52 | -6.1 | -6.68 | -8.74 | -9.32 | -6.27 | -4.01 | -5.75 | -8.52 | -2.74 | -5.51 | -8.19 | -0.57 | -0.5 | -0.66 | -0.59 | -0.69 | -0.65 | -0.73 | -4.21 | -0.73 | -0.4 | -0.35 | -0.4 | -0.79 | -1.06 | -0.32 | -0.75 | -0.08 | -0.15 | -0.2263 |
| Ilość akcji (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 24 | 30 | 24 | 30 | 42 | 52 | 60 | 77 | 77 | 77 |
| Ważona ilość akcji (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 24 | 30 | 24 | 30 | 42 | 55 | 60 | 77 | 77 | 77 |
| 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 | USD | USD | USD |