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) |
21 |
21 |
24 |
22 |
25 |
23 |
24 |
19 |
22 |
23 |
19 |
25 |
31 |
23 |
24 |
20 |
17 |
19 |
19 |
22 |
15 |
15 |
15 |
14 |
18 |
13 |
13 |
11 |
10 |
9 |
9 |
6 |
-20 |
4 |
6 |
5 |
5 |
3 |
3 |
4 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
18.2% |
12.5% |
<span style="color:red">-2.13%</span> |
<span style="color:red">-10.21%</span> |
<span style="color:red">-10.28%</span> |
<span style="color:red">-1.40%</span> |
<span style="color:red">-19.04%</span> |
30.2% |
36.3% |
0.0% |
23.5% |
<span style="color:red">-21.97%</span> |
<span style="color:red">-43.56%</span> |
<span style="color:red">-18.38%</span> |
<span style="color:red">-20.41%</span> |
12.3% |
<span style="color:red">-12.53%</span> |
<span style="color:red">-19.76%</span> |
<span style="color:red">-22.02%</span> |
<span style="color:red">-36.79%</span> |
22.2% |
<span style="color:red">-15.42%</span> |
<span style="color:red">-11.91%</span> |
<span style="color:red">-20.13%</span> |
<span style="color:red">-45.98%</span> |
<span style="color:red">-30.24%</span> |
<span style="color:red">-32.70%</span> |
<span style="color:red">-46.69%</span> |
<span style="color:red">-297.16%</span> |
<span style="color:red">-52.90%</span> |
<span style="color:red">-30.22%</span> |
<span style="color:red">-7.83%</span> |
<span style="color:red">-123.58%</span> |
<span style="color:red">-21.13%</span> |
<span style="color:red">-45.94%</span> |
<span style="color:red">-35.22%</span> |
Marża brutto |
51.0% |
39.8% |
38.4% |
37.8% |
38.9% |
39.6% |
35.3% |
36.6% |
49.7% |
44.3% |
29.2% |
38.5% |
33.1% |
24.1% |
26.6% |
23.7% |
40.7% |
16.9% |
27.4% |
21.5% |
14.8% |
17.0% |
25.3% |
21.1% |
26.3% |
20.4% |
23.4% |
29.2% |
<span style="color:red">-65.07%</span> |
28.9% |
25.8% |
36.2% |
99.5% |
13.0% |
14.6% |
18.6% |
4.3% |
<span style="color:red">-17.37%</span> |
<span style="color:red">-21.93%</span> |
19.2% |
Koszty i Wydatki (mln) |
13 |
14 |
17 |
16 |
19 |
16 |
18 |
14 |
16 |
16 |
18 |
19 |
24 |
20 |
19 |
16 |
10 |
16 |
15 |
18 |
13 |
13 |
12 |
12 |
13 |
10 |
10 |
9 |
16 |
7 |
7 |
6 |
4 |
4 |
6 |
5 |
8 |
5 |
5 |
3 |
EBIT (mln) |
8 |
6 |
7 |
6 |
7 |
7 |
6 |
6 |
7 |
7 |
2 |
6 |
6 |
3 |
6 |
4 |
7 |
3 |
3 |
4 |
3 |
3 |
3 |
2 |
4 |
2 |
3 |
2 |
-25 |
2 |
2 |
-0 |
-107 |
0 |
-0 |
0 |
-4 |
-1 |
-2 |
0 |
EBIT Δ kw/kw |
11.9% |
14.6% |
21.0% |
2.9% |
5.7% |
0.2% |
130200000.0% |
6.2% |
16.4% |
195900000.0% |
68.5% |
56.6% |
255400000.0% |
33.7% |
73.2% |
2868500000.0% |
132.9% |
0.2% |
5.3% |
119.7% |
22.9% |
12.5% |
19.3% |
26.7% |
115.3% |
39.5% |
53.3% |
1029.8% |
76.8% |
6048.1% |
4258.7% |
196.5% |
2861.4% |
102.1% |
97.5% |
39.0% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
38.6% |
29.7% |
29.5% |
27.0% |
29.2% |
30.9% |
25.0% |
29.2% |
30.8% |
31.3% |
9.5% |
24.0% |
19.4% |
15.2% |
24.3% |
19.6% |
39.8% |
13.9% |
17.6% |
16.8% |
19.5% |
17.4% |
23.9% |
12.1% |
20.7% |
18.3% |
22.7% |
20.7% |
<span style="color:red">-250.06%</span> |
18.8% |
22.0% |
<span style="color:red">-4.17%</span> |
545.5% |
0.6% |
<span style="color:red">-0.76%</span> |
4.7% |
<span style="color:red">-78.13%</span> |
<span style="color:red">-38.86%</span> |
<span style="color:red">-55.35%</span> |
11.9% |
Przychody fiansowe (mln) |
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 |
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 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Amortyzacja (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
1 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
8 |
6 |
7 |
6 |
7 |
7 |
6 |
6 |
7 |
8 |
2 |
7 |
7 |
5 |
7 |
5 |
8 |
3 |
4 |
4 |
3 |
3 |
4 |
2 |
4 |
3 |
3 |
3 |
-24 |
2 |
2 |
-0 |
-106 |
0 |
1 |
0 |
-4 |
-1 |
-2 |
1 |
EBITDA(%) |
42.6% |
30.8% |
30.4% |
29.3% |
28.5% |
32.3% |
26.5% |
31.1% |
32.0% |
32.9% |
7.9% |
27.6% |
24.5% |
16.8% |
26.7% |
22.5% |
48.2% |
17.1% |
23.0% |
20.3% |
18.6% |
20.2% |
25.4% |
16.9% |
31.1% |
22.9% |
26.3% |
24.0% |
<span style="color:red">-61.48%</span> |
25.8% |
26.0% |
1.5% |
118.4% |
6.4% |
8.7% |
8.6% |
<span style="color:red">-73.63%</span> |
<span style="color:red">-32.58%</span> |
<span style="color:red">-48.52%</span> |
17.4% |
NOPLAT (mln) |
8 |
6 |
7 |
6 |
7 |
7 |
6 |
5 |
7 |
7 |
1 |
5 |
5 |
3 |
5 |
3 |
6 |
2 |
2 |
3 |
2 |
2 |
3 |
1 |
3 |
2 |
2 |
1 |
-26 |
1 |
1 |
-2 |
-107 |
0 |
0 |
0 |
-4 |
-1 |
-2 |
0 |
Podatek (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
-5 |
0 |
1 |
2 |
0 |
0 |
1 |
0 |
2 |
1 |
2 |
0 |
1 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
-1 |
0 |
0 |
0 |
-3 |
-0 |
0 |
0 |
0 |
-0 |
0 |
0 |
Zysk Netto (mln) |
7 |
5 |
6 |
5 |
6 |
6 |
10 |
5 |
6 |
4 |
1 |
5 |
4 |
2 |
3 |
2 |
4 |
1 |
2 |
3 |
2 |
1 |
2 |
1 |
3 |
1 |
2 |
1 |
-25 |
1 |
0 |
-2 |
-104 |
0 |
0 |
0 |
-5 |
-1 |
-2 |
0 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-13.25%</span> |
16.5% |
59.8% |
6.0% |
0.2% |
<span style="color:red">-25.94%</span> |
<span style="color:red">-93.25%</span> |
<span style="color:red">-6.18%</span> |
<span style="color:red">-29.32%</span> |
<span style="color:red">-56.47%</span> |
324.6% |
<span style="color:red">-60.29%</span> |
<span style="color:red">-9.75%</span> |
<span style="color:red">-24.87%</span> |
<span style="color:red">-43.57%</span> |
34.9% |
<span style="color:red">-59.56%</span> |
<span style="color:red">-29.56%</span> |
49.1% |
<span style="color:red">-74.69%</span> |
69.2% |
27.9% |
<span style="color:red">-24.36%</span> |
91.9% |
<span style="color:red">-1013.30%</span> |
<span style="color:red">-61.53%</span> |
<span style="color:red">-79.96%</span> |
<span style="color:red">-253.07%</span> |
322.0% |
<span style="color:red">-61.10%</span> |
<span style="color:red">-53.03%</span> |
<span style="color:red">-109.04%</span> |
<span style="color:red">-95.52%</span> |
<span style="color:red">-725.76%</span> |
<span style="color:red">-1130.90%</span> |
129.2% |
Zysk netto (%) |
33.6% |
25.2% |
26.9% |
22.1% |
24.6% |
26.1% |
43.9% |
26.1% |
27.5% |
19.6% |
3.7% |
18.8% |
14.3% |
8.5% |
12.6% |
9.6% |
22.8% |
7.9% |
8.9% |
11.5% |
10.6% |
6.9% |
17.1% |
4.6% |
14.6% |
10.4% |
14.6% |
11.1% |
<span style="color:red">-247.22%</span> |
5.8% |
4.4% |
<span style="color:red">-31.80%</span> |
529.1% |
4.8% |
2.9% |
3.1% |
<span style="color:red">-100.52%</span> |
<span style="color:red">-37.76%</span> |
<span style="color:red">-55.96%</span> |
11.0% |
EPS |
1.27 |
0.93 |
1.16 |
0.85 |
1.1 |
1.08 |
1.15 |
0.9 |
1.1 |
0.24 |
0.11 |
0.85 |
0.78 |
0.36 |
0.56 |
0.34 |
0.7 |
0.26 |
0.3 |
0.45 |
0.28 |
0.18 |
0.45 |
0.12 |
0.48 |
0.24 |
0.35 |
0.22 |
-4.4 |
0.0909 |
0.0677 |
-0.34 |
-18.53 |
0.0354 |
0.0318 |
0.0305 |
-0.83 |
-0.22 |
-0.33 |
0.07 |
EPS (rozwodnione) |
1.27 |
0.93 |
1.16 |
0.85 |
1.1 |
1.08 |
1.15 |
0.9 |
1.1 |
0.24 |
0.11 |
0.85 |
0.78 |
0.36 |
0.56 |
0.34 |
0.7 |
0.26 |
0.3 |
0.45 |
0.28 |
0.18 |
0.45 |
0.12 |
0.48 |
0.24 |
0.35 |
0.22 |
-4.39 |
0.0909 |
0.0677 |
-0.34 |
-18.53 |
0.0354 |
0.0318 |
0.0305 |
-0.83 |
-0.22 |
-0.33 |
0.07 |
Ilośc akcji (mln) |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
Ważona ilośc akcji (mln) |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
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 |