Rok finansowy |
2010 |
2010 |
2011 |
2011 |
2012 |
2013 |
2013 |
2014 |
2014 |
2015 |
2015 |
2016 |
2016 |
2017 |
2017 |
2018 |
2018 |
2019 |
2019 |
2020 |
2020 |
2021 |
2021 |
2022 |
2022 |
2023 |
2023 |
2024 |
Data |
2010-04-30 |
2010-10-31 |
2011-05-01 |
2011-10-31 |
2012-10-31 |
2013-04-30 |
2013-10-31 |
2014-04-30 |
2014-10-31 |
2015-04-30 |
2015-10-31 |
2016-04-30 |
2016-10-31 |
2017-04-30 |
2017-10-31 |
2018-04-30 |
2018-10-31 |
2019-04-30 |
2019-10-31 |
2020-04-30 |
2020-10-31 |
2021-04-30 |
2021-10-31 |
2022-04-30 |
2022-10-31 |
2023-04-30 |
2023-10-31 |
2024-04-30 |
Kwartał |
Q2 |
Q4 |
Q2 |
Q4 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Przychód (mln) |
0 |
0 |
0 |
0 |
60 |
53 |
56 |
55 |
54 |
53 |
53 |
48 |
46 |
46 |
45 |
43 |
45 |
26 |
40 |
38 |
33 |
36 |
38 |
38 |
34 |
35 |
36 |
34 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
inf% |
inf% |
inf% |
<span style="color:red">-10.44%</span> |
<span style="color:red">-1.06%</span> |
<span style="color:red">-6.13%</span> |
<span style="color:red">-12.22%</span> |
<span style="color:red">-14.71%</span> |
<span style="color:red">-12.31%</span> |
<span style="color:red">-14.97%</span> |
<span style="color:red">-10.22%</span> |
<span style="color:red">-1.95%</span> |
<span style="color:red">-43.59%</span> |
<span style="color:red">-11.84%</span> |
<span style="color:red">-12.67%</span> |
<span style="color:red">-26.47%</span> |
37.0% |
<span style="color:red">-4.21%</span> |
1.9% |
3.0% |
<span style="color:red">-2.32%</span> |
<span style="color:red">-5.80%</span> |
<span style="color:red">-10.31%</span> |
Marża brutto |
0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
77.0% |
69.4% |
68.8% |
100.0% |
68.0% |
70.7% |
71.6% |
72.3% |
74.3% |
77.2% |
87.8% |
Koszty i Wydatki (mln) |
0 |
0 |
0 |
0 |
64 |
1 |
226 |
32 |
35 |
106 |
139 |
41 |
15 |
46 |
10 |
59 |
123 |
91 |
34 |
126 |
102 |
19 |
65 |
176 |
186 |
91 |
77 |
-32 |
EBIT (mln) |
0 |
0 |
0 |
0 |
50 |
43 |
46 |
45 |
44 |
44 |
44 |
40 |
38 |
38 |
37 |
35 |
38 |
102 |
32 |
30 |
26 |
29 |
31 |
32 |
29 |
30 |
31 |
67 |
EBIT Δ kw/kw |
100.0% |
100.0% |
100.0% |
100.0% |
12.9% |
1.3% |
4.9% |
12.5% |
17.9% |
14.3% |
19.5% |
12.7% |
0.2% |
62.7% |
14.8% |
17.7% |
47.0% |
255.6% |
2.9% |
5.9% |
11.7% |
4.0% |
0.5% |
52.2% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
0.0% |
0.0% |
0.0% |
0.0% |
83.4% |
81.1% |
82.2% |
82.0% |
82.5% |
83.1% |
83.5% |
83.0% |
82.0% |
82.9% |
82.2% |
82.0% |
83.5% |
393.5% |
81.3% |
79.8% |
77.3% |
80.8% |
82.5% |
83.3% |
85.0% |
86.1% |
87.1% |
194.4% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
10 |
5 |
4 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
14 |
14 |
7 |
5 |
9 |
0 |
8 |
9 |
1 |
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 |
18 |
16 |
16 |
0 |
Amortyzacja (mln) |
0 |
0 |
0 |
0 |
-50 |
-43 |
-46 |
-45 |
-44 |
-44 |
-44 |
-40 |
-38 |
-38 |
-37 |
-35 |
-38 |
102 |
-32 |
-30 |
-26 |
-29 |
-31 |
-32 |
-29 |
-30 |
-31 |
0 |
EBITDA (mln) |
0 |
0 |
0 |
0 |
64 |
5 |
-220 |
-30 |
-34 |
0 |
-139 |
0 |
16 |
-25 |
9 |
-56 |
-35 |
81 |
28 |
-132 |
102 |
22 |
-67 |
-170 |
-189 |
195 |
-71 |
67 |
EBITDA(%) |
0.0% |
0.0% |
0.0% |
0.0% |
107.0% |
10.0% |
<span style="color:red">-389.64%</span> |
<span style="color:red">-55.38%</span> |
<span style="color:red">-63.77%</span> |
0.0% |
<span style="color:red">-262.41%</span> |
0.0% |
34.2% |
<span style="color:red">-53.45%</span> |
20.2% |
<span style="color:red">-130.08%</span> |
<span style="color:red">-78.25%</span> |
312.9% |
69.9% |
<span style="color:red">-352.01%</span> |
309.2% |
61.1% |
<span style="color:red">-175.14%</span> |
<span style="color:red">-443.91%</span> |
<span style="color:red">-554.29%</span> |
559.9% |
<span style="color:red">-199.41%</span> |
194.4% |
NOPLAT (mln) |
0 |
0 |
0 |
0 |
114 |
48 |
-173 |
15 |
10 |
-62 |
-95 |
81 |
53 |
-6 |
46 |
-21 |
-87 |
0 |
60 |
-102 |
128 |
51 |
-35 |
-138 |
-160 |
117 |
-40 |
57 |
Podatek (mln) |
0 |
0 |
0 |
0 |
64 |
5 |
-220 |
-30 |
-34 |
-105 |
-139 |
41 |
16 |
-44 |
9 |
-56 |
-124 |
0 |
28 |
-132 |
102 |
22 |
-67 |
-170 |
-189 |
87 |
-71 |
57 |
Zysk Netto (mln) |
0 |
0 |
0 |
0 |
114 |
48 |
-173 |
15 |
10 |
-62 |
-95 |
81 |
53 |
-6 |
46 |
-21 |
-87 |
249 |
60 |
-102 |
128 |
51 |
-35 |
-138 |
-160 |
117 |
-40 |
57 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
inf% |
<span style="color:red">-inf%</span> |
inf% |
<span style="color:red">-91.21%</span> |
<span style="color:red">-227.54%</span> |
<span style="color:red">-45.37%</span> |
457.3% |
430.3% |
<span style="color:red">-90.37%</span> |
<span style="color:red">-148.65%</span> |
<span style="color:red">-125.56%</span> |
<span style="color:red">-262.37%</span> |
<span style="color:red">-4288.30%</span> |
30.2% |
394.7% |
<span style="color:red">-247.59%</span> |
<span style="color:red">-79.70%</span> |
<span style="color:red">-158.73%</span> |
34.9% |
<span style="color:red">-225.12%</span> |
131.3% |
14.2% |
<span style="color:red">-141.17%</span> |
Zysk netto (%) |
0.0% |
0.0% |
0.0% |
0.0% |
190.4% |
91.1% |
<span style="color:red">-307.42%</span> |
26.6% |
18.7% |
<span style="color:red">-117.43%</span> |
<span style="color:red">-178.90%</span> |
168.8% |
116.3% |
<span style="color:red">-12.90%</span> |
102.4% |
<span style="color:red">-48.06%</span> |
<span style="color:red">-192.51%</span> |
957.6% |
151.1% |
<span style="color:red">-272.22%</span> |
386.4% |
141.9% |
<span style="color:red">-92.67%</span> |
<span style="color:red">-360.61%</span> |
<span style="color:red">-469.32%</span> |
336.1% |
<span style="color:red">-112.32%</span> |
165.5% |
EPS |
0.0 |
0.0 |
0.0 |
0.0 |
0.44 |
0.1808 |
-0.64 |
0.055 |
0.0384 |
-0.24 |
-0.36 |
0.32 |
0.22 |
-0.0236 |
0.1828 |
-0.082 |
-0.34 |
1.0 |
0.24 |
-0.42 |
0.52 |
0.2 |
-0.1424 |
-0.56 |
-0.64 |
0.48 |
-0.1624 |
0.23 |
EPS (rozwodnione) |
0.0 |
0.0 |
0.0 |
0.0 |
0.44 |
0.1808 |
-0.64 |
0.055 |
0.0384 |
-0.24 |
-0.36 |
0.32 |
0.22 |
-0.0236 |
0.1828 |
-0.082 |
-0.34 |
1.0 |
0.24 |
-0.42 |
0.52 |
0.2 |
-0.1424 |
-0.56 |
-0.64 |
0.48 |
-0.1624 |
0.23 |
Ilośc akcji (mln) |
246 |
246 |
246 |
246 |
263 |
267 |
267 |
264 |
261 |
259 |
256 |
255 |
253 |
252 |
252 |
252 |
249 |
249 |
248 |
248 |
248 |
248 |
248 |
248 |
248 |
248 |
248 |
248 |
Ważona ilośc akcji (mln) |
246 |
246 |
246 |
246 |
263 |
267 |
267 |
264 |
261 |
259 |
256 |
255 |
253 |
252 |
252 |
252 |
249 |
249 |
248 |
248 |
248 |
248 |
248 |
248 |
248 |
248 |
248 |
248 |
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 |