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) |
44 |
49 |
46 |
46 |
50 |
51 |
49 |
49 |
54 |
55 |
49 |
49 |
52 |
53 |
52 |
50 |
50 |
52 |
47 |
53 |
57 |
57 |
43 |
48 |
48 |
52 |
48 |
49 |
55 |
65 |
62 |
61 |
62 |
64 |
6 |
58 |
59 |
60 |
57 |
41 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
13.4% |
3.7% |
7.2% |
6.4% |
7.7% |
8.1% |
<span style="color:red">-0.15%</span> |
0.8% |
<span style="color:red">-2.09%</span> |
<span style="color:red">-4.51%</span> |
5.8% |
0.1% |
<span style="color:red">-4.87%</span> |
<span style="color:red">-1.66%</span> |
<span style="color:red">-9.36%</span> |
7.8% |
13.5% |
9.4% |
<span style="color:red">-8.91%</span> |
<span style="color:red">-10.40%</span> |
<span style="color:red">-14.79%</span> |
<span style="color:red">-9.55%</span> |
12.3% |
3.2% |
13.5% |
26.5% |
29.9% |
24.0% |
13.5% |
<span style="color:red">-2.13%</span> |
<span style="color:red">-90.25%</span> |
<span style="color:red">-5.49%</span> |
<span style="color:red">-4.58%</span> |
<span style="color:red">-6.49%</span> |
829.2% |
<span style="color:red">-28.72%</span> |
Marża brutto |
61.1% |
62.7% |
60.0% |
60.6% |
58.4% |
59.5% |
57.8% |
58.0% |
57.3% |
55.3% |
56.3% |
55.5% |
55.5% |
56.2% |
58.1% |
55.5% |
58.1% |
59.4% |
61.9% |
61.7% |
58.3% |
57.4% |
61.4% |
56.1% |
48.7% |
54.2% |
71.5% |
54.2% |
51.8% |
51.8% |
52.8% |
54.5% |
55.1% |
56.2% |
56.1% |
54.2% |
20.2% |
21.0% |
17.1% |
68.7% |
Koszty i Wydatki (mln) |
43 |
45 |
44 |
44 |
51 |
47 |
47 |
47 |
54 |
52 |
50 |
47 |
50 |
50 |
51 |
49 |
56 |
51 |
48 |
50 |
54 |
54 |
43 |
46 |
64 |
51 |
41 |
47 |
54 |
59 |
61 |
60 |
62 |
59 |
6 |
55 |
55 |
57 |
56 |
41 |
EBIT (mln) |
1 |
4 |
2 |
2 |
-1 |
4 |
2 |
2 |
-0 |
3 |
-1 |
2 |
2 |
3 |
1 |
0 |
-6 |
1 |
-1 |
4 |
2 |
3 |
-1 |
2 |
-16 |
1 |
7 |
2 |
-1 |
7 |
3 |
3 |
18 |
5 |
0 |
3 |
4 |
3 |
1 |
0 |
EBIT Δ kw/kw |
210.4% |
1.2% |
11.1% |
1.1% |
703.6% |
15.9% |
513.8% |
17.5% |
106.3% |
8.8% |
154.1% |
7073.3% |
136.6% |
148.1% |
252.3% |
99.2% |
369.6% |
58.0% |
15.9% |
1802000000.0% |
114.3% |
292.0% |
108.0% |
0.1% |
1699.3% |
172600000.0% |
183.9% |
831300000.0% |
104.8% |
51.3% |
591.2% |
16.0% |
359.1% |
289800000.0% |
56.6% |
inf% |
0.0% |
0.0% |
0.0% |
236700000.0% |
EBIT (%) |
2.8% |
8.2% |
4.5% |
3.8% |
<span style="color:red">-2.26%</span> |
7.8% |
4.8% |
3.6% |
<span style="color:red">-0.26%</span> |
6.2% |
<span style="color:red">-1.15%</span> |
4.4% |
4.2% |
6.0% |
2.0% |
0.1% |
<span style="color:red">-12.19%</span> |
2.4% |
<span style="color:red">-1.46%</span> |
7.1% |
4.0% |
5.3% |
<span style="color:red">-1.38%</span> |
4.7% |
<span style="color:red">-32.63%</span> |
1.5% |
15.3% |
4.5% |
<span style="color:red">-1.60%</span> |
11.4% |
4.1% |
4.4% |
29.5% |
7.7% |
6.1% |
5.5% |
6.7% |
4.2% |
1.5% |
0.0% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
1 |
1 |
1 |
1 |
1 |
Koszty finansowe (mln) |
1 |
0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
0 |
1 |
0 |
0 |
1 |
1 |
Amortyzacja (mln) |
3 |
4 |
4 |
4 |
5 |
4 |
4 |
4 |
5 |
5 |
5 |
5 |
4 |
4 |
4 |
4 |
5 |
6 |
5 |
5 |
11 |
5 |
6 |
3 |
7 |
4 |
4 |
5 |
6 |
5 |
5 |
5 |
6 |
4 |
4 |
4 |
5 |
4 |
7 |
4 |
EBITDA (mln) |
4 |
8 |
5 |
6 |
7 |
9 |
7 |
7 |
7 |
9 |
6 |
7 |
8 |
9 |
6 |
5 |
2 |
8 |
5 |
10 |
14 |
9 |
6 |
7 |
-12 |
8 |
4 |
7 |
5 |
11 |
7 |
7 |
5 |
9 |
7 |
8 |
9 |
8 |
8 |
6 |
EBITDA(%) |
13.5% |
20.2% |
11.3% |
12.6% |
13.5% |
16.6% |
14.1% |
12.8% |
13.0% |
15.4% |
10.5% |
15.1% |
13.2% |
15.1% |
11.9% |
10.3% |
2.2% |
14.8% |
9.9% |
16.4% |
26.5% |
15.6% |
14.2% |
15.1% |
<span style="color:red">-19.07%</span> |
12.5% |
25.9% |
15.5% |
13.6% |
18.9% |
12.1% |
13.1% |
8.4% |
14.6% |
77.7% |
13.0% |
14.9% |
11.0% |
15.0% |
14.7% |
NOPLAT (mln) |
1 |
6 |
1 |
1 |
1 |
4 |
2 |
2 |
2 |
3 |
-0 |
2 |
2 |
3 |
1 |
0 |
-4 |
2 |
-1 |
3 |
2 |
3 |
-0 |
2 |
-20 |
1 |
7 |
2 |
-1 |
6 |
2 |
2 |
-1 |
4 |
0 |
3 |
4 |
4 |
1 |
2 |
Podatek (mln) |
1 |
2 |
-0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
-0 |
1 |
0 |
1 |
1 |
0 |
-1 |
1 |
-0 |
1 |
3 |
1 |
-0 |
1 |
-1 |
1 |
-0 |
1 |
1 |
1 |
2 |
1 |
-1 |
1 |
0 |
2 |
-2 |
1 |
1 |
1 |
Zysk Netto (mln) |
1 |
3 |
1 |
0 |
-1 |
2 |
1 |
1 |
1 |
2 |
-0 |
1 |
1 |
2 |
1 |
0 |
-2 |
1 |
-1 |
2 |
-1 |
2 |
-0 |
1 |
-19 |
1 |
-0 |
2 |
-2 |
5 |
-0 |
1 |
-1 |
2 |
0 |
1 |
6 |
3 |
0 |
5 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-168.06%</span> |
<span style="color:red">-28.35%</span> |
166.9% |
408.4% |
<span style="color:red">-284.75%</span> |
<span style="color:red">-6.79%</span> |
<span style="color:red">-104.94%</span> |
9.0% |
36.0% |
<span style="color:red">-0.09%</span> |
<span style="color:red">-1462.86%</span> |
<span style="color:red">-93.53%</span> |
<span style="color:red">-284.00%</span> |
<span style="color:red">-44.85%</span> |
<span style="color:red">-167.19%</span> |
2454.3% |
<span style="color:red">-62.14%</span> |
52.9% |
<span style="color:red">-87.05%</span> |
<span style="color:red">-44.13%</span> |
2039.9% |
<span style="color:red">-52.75%</span> |
194.0% |
34.5% |
<span style="color:red">-90.24%</span> |
506.9% |
<span style="color:red">-49.18%</span> |
<span style="color:red">-39.94%</span> |
<span style="color:red">-68.20%</span> |
<span style="color:red">-55.61%</span> |
<span style="color:red">-179.84%</span> |
22.5% |
<span style="color:red">-1114.31%</span> |
11.2% |
102.0% |
326.5% |
Zysk netto (%) |
1.7% |
6.7% |
1.2% |
0.5% |
<span style="color:red">-1.01%</span> |
4.6% |
2.9% |
2.3% |
1.7% |
4.0% |
<span style="color:red">-0.14%</span> |
2.5% |
2.4% |
4.1% |
1.8% |
0.2% |
<span style="color:red">-4.68%</span> |
2.3% |
<span style="color:red">-1.37%</span> |
3.9% |
<span style="color:red">-1.56%</span> |
3.3% |
<span style="color:red">-0.19%</span> |
2.4% |
<span style="color:red">-39.17%</span> |
1.7% |
<span style="color:red">-0.51%</span> |
3.2% |
<span style="color:red">-3.37%</span> |
8.1% |
<span style="color:red">-0.20%</span> |
1.5% |
<span style="color:red">-0.94%</span> |
3.7% |
1.6% |
2.0% |
10.0% |
4.4% |
0.4% |
11.8% |
EPS |
0.0465 |
0.21 |
0.04 |
0.02 |
-0.0328 |
0.15 |
0.09 |
0.07 |
0.0584 |
0.14 |
-0.0043 |
0.0768 |
0.0795 |
0.14 |
0.06 |
0.01 |
-0.15 |
0.08 |
-0.0489 |
0.09 |
-0.0554 |
0.12 |
-0.0052 |
0.13 |
-1.18 |
0.05 |
-0.0152 |
0.1 |
-0.12 |
0.33 |
-0.0101 |
0.06 |
-0.0369 |
0.15 |
0.0632 |
0.0728 |
0.38 |
0.17 |
0.01 |
0.31 |
EPS (rozwodnione) |
0.0465 |
0.2 |
0.04 |
0.02 |
-0.0316 |
0.15 |
0.09 |
0.07 |
0.0584 |
0.13 |
-0.0043 |
0.0768 |
0.0795 |
0.14 |
0.06 |
0.01 |
-0.15 |
0.08 |
-0.0489 |
0.09 |
-0.0554 |
0.12 |
-0.0052 |
0.12 |
-1.18 |
0.05 |
-0.0152 |
0.1 |
-0.12 |
0.33 |
-0.0101 |
0.06 |
-0.0369 |
0.15 |
0.0632 |
0.0728 |
0.38 |
0.17 |
0.01 |
0.31 |
Ilośc akcji (mln) |
16 |
16 |
13 |
11 |
15 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
15 |
13 |
16 |
16 |
15 |
16 |
16 |
16 |
17 |
16 |
16 |
16 |
16 |
12 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
20 |
16 |
Ważona ilośc akcji (mln) |
16 |
16 |
13 |
11 |
16 |
16 |
16 |
16 |
16 |
17 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
15 |
13 |
16 |
16 |
15 |
16 |
16 |
16 |
18 |
16 |
16 |
16 |
16 |
12 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
20 |
16 |
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 |