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 |
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 |
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 |
Przychód (mln) |
54 |
56 |
58 |
57 |
63 |
66 |
68 |
68 |
72 |
77 |
79 |
81 |
87 |
91 |
92 |
91 |
98 |
101 |
102 |
104 |
110 |
108 |
88 |
102 |
102 |
106 |
109 |
109 |
117 |
115 |
120 |
109 |
136 |
142 |
156 |
156 |
165 |
177 |
182 |
184 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
15.9% |
16.3% |
17.6% |
19.1% |
13.9% |
16.7% |
16.0% |
19.5% |
20.7% |
18.4% |
15.9% |
12.3% |
13.0% |
11.8% |
11.5% |
13.9% |
12.3% |
6.2% |
<span style="color:red">-13.67%</span> |
<span style="color:red">-2.47%</span> |
<span style="color:red">-6.96%</span> |
<span style="color:red">-1.53%</span> |
23.6% |
7.6% |
14.1% |
8.6% |
9.7% |
0.0% |
16.4% |
23.2% |
29.8% |
43.0% |
21.5% |
25.1% |
16.8% |
17.9% |
Marża brutto |
9.6% |
8.5% |
7.4% |
9.9% |
6.9% |
5.3% |
8.5% |
11.8% |
6.1% |
7.6% |
8.7% |
8.3% |
<span style="color:red">-1.62%</span> |
5.6% |
3.0% |
9.5% |
7.3% |
4.1% |
5.2% |
5.6% |
7.6% |
3.7% |
11.9% |
7.8% |
7.6% |
5.1% |
0.1% |
10.5% |
4.5% |
0.1% |
<span style="color:red">-0.92%</span> |
10.5% |
5.1% |
0.1% |
6.3% |
5.2% |
4.9% |
5.5% |
7.2% |
10.6% |
Koszty i Wydatki (mln) |
90 |
55 |
58 |
56 |
63 |
66 |
67 |
64 |
72 |
75 |
78 |
80 |
92 |
91 |
95 |
88 |
96 |
102 |
103 |
102 |
107 |
108 |
80 |
97 |
102 |
105 |
110 |
106 |
119 |
121 |
131 |
106 |
136 |
148 |
151 |
152 |
165 |
176 |
177 |
168 |
EBIT (mln) |
0 |
1 |
0 |
1 |
-2 |
-1 |
1 |
4 |
-0 |
1 |
1 |
2 |
-6 |
-0 |
-3 |
3 |
2 |
-1 |
-0 |
2 |
3 |
-1 |
8 |
5 |
4 |
1 |
-1 |
4 |
1 |
-6 |
-10 |
3 |
-3 |
-5 |
5 |
5 |
-1 |
1 |
4 |
16 |
EBIT Δ kw/kw |
103.1% |
252.5% |
98.0% |
66.9% |
1606.9% |
157.2% |
6.3% |
150.5% |
98.4% |
805.3% |
146.8% |
436900000.0% |
470.5% |
76.6% |
688700000.0% |
64.2% |
47.4% |
928300000.0% |
102.7% |
60.8% |
7.4% |
150.0% |
794.1% |
41.0% |
230.3% |
123.7% |
88.5% |
14.3% |
132.5% |
457700000.0% |
166700000.0% |
33.7% |
555.5% |
468.5% |
0.3% |
71.1% |
0.0% |
0.0% |
210800000.0% |
177800000.0% |
EBIT (%) |
0.1% |
2.3% |
0.0% |
2.3% |
<span style="color:red">-2.74%</span> |
<span style="color:red">-1.27%</span> |
2.0% |
5.8% |
<span style="color:red">-0.14%</span> |
1.9% |
1.8% |
1.9% |
<span style="color:red">-7.38%</span> |
<span style="color:red">-0.23%</span> |
<span style="color:red">-3.39%</span> |
3.5% |
1.8% |
<span style="color:red">-0.87%</span> |
<span style="color:red">-0.22%</span> |
1.9% |
3.0% |
<span style="color:red">-0.61%</span> |
9.2% |
4.9% |
3.5% |
1.2% |
<span style="color:red">-1.07%</span> |
3.2% |
0.9% |
<span style="color:red">-4.83%</span> |
<span style="color:red">-8.46%</span> |
2.8% |
<span style="color:red">-2.43%</span> |
<span style="color:red">-3.81%</span> |
2.9% |
3.0% |
<span style="color:red">-0.31%</span> |
0.8% |
2.5% |
8.7% |
Przychody fiansowe (mln) |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
3 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
11 |
1 |
0 |
2 |
0 |
2 |
Koszty finansowe (mln) |
1 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
0 |
1 |
2 |
3 |
6 |
0 |
1 |
10 |
3 |
0 |
3 |
0 |
1 |
1 |
2 |
3 |
9 |
0 |
2 |
3 |
10 |
4 |
2 |
3 |
3 |
Amortyzacja (mln) |
2 |
3 |
3 |
3 |
3 |
4 |
4 |
4 |
4 |
5 |
5 |
5 |
5 |
5 |
5 |
6 |
6 |
13 |
14 |
14 |
16 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
15 |
15 |
15 |
43 |
16 |
18 |
18 |
18 |
18 |
18 |
19 |
19 |
EBITDA (mln) |
-33 |
4 |
3 |
4 |
2 |
3 |
5 |
8 |
4 |
6 |
6 |
7 |
-1 |
5 |
2 |
9 |
7 |
12 |
13 |
16 |
24 |
14 |
21 |
19 |
9 |
16 |
13 |
18 |
16 |
10 |
5 |
46 |
13 |
12 |
22 |
23 |
32 |
23 |
23 |
37 |
EBITDA(%) |
5.6% |
8.7% |
4.9% |
8.0% |
2.9% |
4.6% |
8.0% |
12.0% |
6.0% |
8.0% |
7.9% |
8.0% |
<span style="color:red">-1.22%</span> |
5.7% |
2.6% |
10.0% |
7.4% |
12.2% |
15.1% |
15.2% |
18.4% |
3.2% |
37.4% |
18.8% |
4.3% |
14.6% |
15.1% |
13.3% |
14.1% |
8.3% |
4.2% |
17.6% |
9.4% |
8.5% |
21.5% |
14.6% |
10.6% |
11.2% |
12.7% |
19.9% |
NOPLAT (mln) |
0 |
2 |
-0 |
1 |
-2 |
-1 |
1 |
4 |
-0 |
1 |
1 |
1 |
-7 |
-1 |
-4 |
3 |
1 |
-3 |
-1 |
-5 |
8 |
-12 |
9 |
2 |
-3 |
-1 |
2 |
-1 |
1 |
-8 |
-13 |
-6 |
6 |
-8 |
12 |
-5 |
10 |
2 |
2 |
15 |
Podatek (mln) |
0 |
0 |
0 |
0 |
-0 |
-0 |
0 |
1 |
0 |
1 |
-0 |
0 |
-1 |
0 |
-0 |
0 |
0 |
-0 |
0 |
-1 |
2 |
-3 |
2 |
1 |
-1 |
0 |
1 |
-1 |
1 |
-1 |
-1 |
-2 |
-1 |
-1 |
1 |
-1 |
3 |
1 |
0 |
2 |
Zysk Netto (mln) |
-0 |
2 |
-0 |
1 |
-2 |
-1 |
1 |
3 |
-1 |
0 |
1 |
1 |
-6 |
-1 |
-3 |
3 |
1 |
-3 |
-1 |
-4 |
5 |
-9 |
7 |
1 |
-2 |
-2 |
1 |
-1 |
0 |
-7 |
-12 |
-4 |
6 |
-7 |
11 |
-4 |
8 |
1 |
2 |
13 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
1613.3% |
<span style="color:red">-163.40%</span> |
<span style="color:red">-480.65%</span> |
164.9% |
<span style="color:red">-65.08%</span> |
<span style="color:red">-131.55%</span> |
42.7% |
<span style="color:red">-72.35%</span> |
748.5% |
<span style="color:red">-354.76%</span> |
<span style="color:red">-349.15%</span> |
282.5% |
<span style="color:red">-111.96%</span> |
268.6% |
<span style="color:red">-71.63%</span> |
<span style="color:red">-228.13%</span> |
680.5% |
178.3% |
<span style="color:red">-813.13%</span> |
<span style="color:red">-131.37%</span> |
<span style="color:red">-142.04%</span> |
<span style="color:red">-82.98%</span> |
<span style="color:red">-79.51%</span> |
<span style="color:red">-166.37%</span> |
<span style="color:red">-105.51%</span> |
346.7% |
<span style="color:red">-984.83%</span> |
461.0% |
5037.9% |
<span style="color:red">-1.73%</span> |
<span style="color:red">-191.66%</span> |
<span style="color:red">-4.67%</span> |
21.6% |
<span style="color:red">-120.05%</span> |
<span style="color:red">-83.14%</span> |
<span style="color:red">-414.00%</span> |
Zysk netto (%) |
<span style="color:red">-0.21%</span> |
3.1% |
<span style="color:red">-0.43%</span> |
1.8% |
<span style="color:red">-3.08%</span> |
<span style="color:red">-1.68%</span> |
1.4% |
3.9% |
<span style="color:red">-0.94%</span> |
0.5% |
1.7% |
0.9% |
<span style="color:red">-6.63%</span> |
<span style="color:red">-0.98%</span> |
<span style="color:red">-3.65%</span> |
3.1% |
0.7% |
<span style="color:red">-3.21%</span> |
<span style="color:red">-0.93%</span> |
<span style="color:red">-3.47%</span> |
4.9% |
<span style="color:red">-8.42%</span> |
7.7% |
1.1% |
<span style="color:red">-2.20%</span> |
<span style="color:red">-1.46%</span> |
1.3% |
<span style="color:red">-0.69%</span> |
0.1% |
<span style="color:red">-5.99%</span> |
<span style="color:red">-10.26%</span> |
<span style="color:red">-3.86%</span> |
4.7% |
<span style="color:red">-4.77%</span> |
7.3% |
<span style="color:red">-2.57%</span> |
4.7% |
0.8% |
1.0% |
6.8% |
EPS |
-0.0048 |
0.07 |
-0.0099 |
0.04 |
-0.0821 |
-0.0467 |
0.039 |
0.11 |
-0.0287 |
0.01 |
0.055 |
0.03 |
-0.24 |
-0.04 |
-0.14 |
0.12 |
0.029 |
-0.14 |
-0.041 |
-0.15 |
0.23 |
-0.38 |
0.3 |
0.05 |
-0.1 |
-0.07 |
0.055 |
-0.03 |
0.0043 |
-0.25 |
-0.44 |
-0.15 |
0.23 |
-0.24 |
0.4 |
-0.14 |
0.27 |
0.048 |
0.07 |
0.45 |
EPS (rozwodnione) |
-0.0046 |
0.07 |
-0.0099 |
0.04 |
-0.0821 |
-0.0467 |
0.039 |
0.11 |
-0.0287 |
0.01 |
0.055 |
0.03 |
-0.24 |
-0.04 |
-0.14 |
0.12 |
0.029 |
-0.14 |
-0.0395 |
-0.15 |
0.23 |
-0.38 |
0.3 |
0.05 |
-0.1 |
-0.07 |
0.055 |
-0.03 |
0.0043 |
-0.24 |
-0.43 |
-0.15 |
0.23 |
-0.24 |
0.4 |
-0.14 |
0.27 |
0.048 |
0.07 |
0.45 |
Ilośc akcji (mln) |
24 |
24 |
25 |
25 |
24 |
24 |
24 |
24 |
24 |
24 |
24 |
25 |
24 |
22 |
23 |
23 |
23 |
23 |
23 |
24 |
23 |
24 |
23 |
23 |
22 |
22 |
25 |
25 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
27 |
28 |
Ważona ilośc akcji (mln) |
25 |
24 |
25 |
25 |
24 |
24 |
24 |
24 |
24 |
24 |
25 |
25 |
24 |
22 |
23 |
23 |
23 |
24 |
24 |
24 |
24 |
24 |
23 |
23 |
22 |
22 |
25 |
25 |
29 |
29 |
29 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
27 |
28 |
Waluta |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |