Rok finansowy |
2014 |
2014 |
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 |
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 |
Kwartał |
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 |
Przychód (mln) |
9 |
12 |
12 |
19 |
20 |
20 |
19 |
18 |
19 |
22 |
19 |
20 |
17 |
22 |
20 |
22 |
20 |
25 |
21 |
22 |
20 |
24 |
22 |
20 |
17 |
20 |
20 |
21 |
21 |
24 |
23 |
25 |
24 |
29 |
27 |
27 |
20 |
23 |
25 |
17 |
18 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
117.0% |
61.9% |
53.9% |
<span style="color:red">-5.17%</span> |
<span style="color:red">-6.88%</span> |
9.9% |
4.6% |
6.5% |
<span style="color:red">-6.70%</span> |
0.9% |
4.6% |
11.3% |
17.8% |
11.1% |
4.8% |
<span style="color:red">-1.43%</span> |
<span style="color:red">-3.05%</span> |
<span style="color:red">-1.11%</span> |
3.0% |
<span style="color:red">-5.92%</span> |
<span style="color:red">-13.00%</span> |
<span style="color:red">-17.36%</span> |
<span style="color:red">-10.08%</span> |
4.7% |
21.0% |
18.5% |
16.8% |
17.9% |
17.1% |
21.8% |
18.5% |
6.4% |
<span style="color:red">-16.54%</span> |
<span style="color:red">-21.82%</span> |
<span style="color:red">-10.13%</span> |
<span style="color:red">-34.21%</span> |
<span style="color:red">-11.06%</span> |
Marża brutto |
19.8% |
22.6% |
23.4% |
30.2% |
29.9% |
30.3% |
29.1% |
30.5% |
29.8% |
31.9% |
32.2% |
30.8% |
30.4% |
32.5% |
33.3% |
31.5% |
33.8% |
32.0% |
29.8% |
31.6% |
30.1% |
31.5% |
31.0% |
31.2% |
31.2% |
32.4% |
28.8% |
32.5% |
33.8% |
32.2% |
32.5% |
33.0% |
32.0% |
34.3% |
33.8% |
35.5% |
36.4% |
32.6% |
14.7% |
34.5% |
35.9% |
Koszty i Wydatki (mln) |
10 |
12 |
12 |
18 |
19 |
19 |
19 |
17 |
18 |
20 |
18 |
18 |
17 |
20 |
20 |
19 |
19 |
22 |
21 |
20 |
19 |
22 |
22 |
19 |
17 |
19 |
19 |
19 |
19 |
22 |
22 |
22 |
23 |
25 |
27 |
23 |
43 |
22 |
23 |
18 |
18 |
EBIT (mln) |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
1 |
2 |
1 |
2 |
1 |
2 |
1 |
2 |
1 |
2 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
2 |
3 |
2 |
4 |
-23 |
1 |
1 |
-0 |
0 |
EBIT Δ kw/kw |
76.0% |
78.8% |
5.3% |
15.5% |
377300000.0% |
29.5% |
37.5% |
2452100000.0% |
3.0% |
22.4% |
56.8% |
27.6% |
37.4% |
5.4% |
10.4% |
19.4% |
41.2% |
6.7% |
2.3% |
40.9% |
82.3% |
38.7% |
27.2% |
37.3% |
70.8% |
28.7% |
16.2% |
18.0% |
3.3% |
32.8% |
4.9% |
22.5% |
108.4% |
197.8% |
58.7% |
1533.7% |
0.0% |
0.0% |
0.0% |
0.0% |
65.9% |
EBIT (%) |
3.2% |
2.1% |
10.0% |
6.3% |
6.1% |
6.2% |
6.2% |
5.7% |
4.5% |
8.0% |
9.5% |
8.7% |
5.0% |
10.2% |
5.8% |
10.8% |
6.7% |
9.7% |
6.2% |
9.2% |
4.9% |
9.2% |
5.8% |
6.9% |
3.1% |
8.0% |
8.9% |
10.6% |
8.8% |
9.5% |
9.1% |
10.9% |
7.8% |
11.6% |
8.1% |
13.3% |
<span style="color:red">-110.83%</span> |
5.0% |
5.7% |
<span style="color:red">-1.41%</span> |
2.3% |
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 |
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 |
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 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
-0 |
0 |
2 |
1 |
1 |
1 |
2 |
1 |
1 |
2 |
2 |
2 |
1 |
2 |
1 |
3 |
2 |
3 |
1 |
2 |
1 |
3 |
2 |
2 |
1 |
2 |
2 |
3 |
2 |
3 |
2 |
3 |
2 |
4 |
3 |
4 |
1 |
2 |
2 |
0 |
1 |
EBITDA(%) |
<span style="color:red">-4.10%</span> |
2.7% |
13.3% |
6.9% |
6.9% |
6.7% |
10.1% |
6.5% |
5.2% |
8.6% |
11.0% |
9.4% |
5.8% |
10.9% |
6.8% |
11.5% |
8.6% |
11.4% |
6.4% |
11.3% |
7.2% |
11.3% |
8.4% |
9.4% |
5.7% |
10.1% |
11.3% |
12.5% |
10.7% |
11.3% |
10.9% |
12.5% |
9.4% |
14.8% |
11.6% |
14.8% |
7.1% |
7.0% |
8.0% |
1.5% |
5.0% |
NOPLAT (mln) |
-0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
1 |
2 |
1 |
2 |
1 |
2 |
1 |
2 |
1 |
2 |
1 |
1 |
0 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
2 |
4 |
2 |
3 |
1 |
1 |
1 |
-0 |
0 |
Podatek (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
1 |
-1 |
1 |
-0 |
1 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
1 |
0 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
-0 |
Zysk Netto (mln) |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
1 |
1 |
1 |
1 |
2 |
1 |
2 |
1 |
1 |
1 |
2 |
1 |
1 |
0 |
1 |
1 |
2 |
1 |
1 |
2 |
2 |
1 |
3 |
1 |
2 |
1 |
1 |
2 |
-0 |
0 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
133.4% |
143.2% |
1.2% |
24.9% |
2.5% |
40.3% |
68.8% |
58.4% |
<span style="color:red">-3.57%</span> |
14.9% |
<span style="color:red">-34.73%</span> |
44.0% |
15.6% |
27.2% |
35.1% |
<span style="color:red">-16.54%</span> |
<span style="color:red">-20.29%</span> |
<span style="color:red">-6.24%</span> |
<span style="color:red">-25.54%</span> |
<span style="color:red">-28.73%</span> |
<span style="color:red">-44.48%</span> |
<span style="color:red">-28.28%</span> |
9.2% |
67.2% |
301.4% |
22.8% |
44.8% |
13.5% |
<span style="color:red">-0.89%</span> |
83.9% |
<span style="color:red">-9.38%</span> |
24.1% |
<span style="color:red">-44.08%</span> |
<span style="color:red">-72.63%</span> |
8.0% |
<span style="color:red">-112.60%</span> |
<span style="color:red">-38.79%</span> |
Zysk netto (%) |
3.4% |
2.9% |
7.5% |
3.1% |
3.6% |
4.3% |
4.9% |
4.1% |
4.0% |
5.5% |
8.0% |
6.1% |
4.1% |
6.3% |
5.0% |
7.9% |
4.0% |
7.2% |
6.4% |
6.7% |
3.3% |
6.8% |
4.6% |
5.0% |
2.1% |
5.9% |
5.6% |
8.1% |
7.0% |
6.2% |
7.0% |
7.8% |
5.9% |
9.3% |
5.3% |
9.0% |
4.0% |
3.3% |
6.4% |
<span style="color:red">-1.73%</span> |
2.7% |
EPS |
0.1 |
0.12 |
0.28 |
0.21 |
0.24 |
0.29 |
0.28 |
0.25 |
0.25 |
0.37 |
0.48 |
0.4 |
0.24 |
0.43 |
0.31 |
0.53 |
0.25 |
0.55 |
0.42 |
0.44 |
0.2 |
0.51 |
0.31 |
0.31 |
0.11 |
0.37 |
0.34 |
0.53 |
0.45 |
0.45 |
0.5 |
0.6 |
0.45 |
0.83 |
0.45 |
0.74 |
0.25 |
0.23 |
0.43 |
-0.0932 |
0.15 |
EPS (rozwodnione) |
0.1 |
0.12 |
0.28 |
0.2 |
0.24 |
0.29 |
0.28 |
0.25 |
0.25 |
0.37 |
0.48 |
0.4 |
0.24 |
0.43 |
0.31 |
0.53 |
0.25 |
0.55 |
0.42 |
0.44 |
0.2 |
0.51 |
0.31 |
0.31 |
0.11 |
0.37 |
0.34 |
0.53 |
0.45 |
0.45 |
0.5 |
0.6 |
0.45 |
0.83 |
0.45 |
0.74 |
0.25 |
0.23 |
0.43 |
-0.0932 |
0.15 |
Ilośc akcji (mln) |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
Ważona ilośc akcji (mln) |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
Waluta |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |