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) |
7 |
6 |
7 |
7 |
7 |
8 |
9 |
8 |
8 |
9 |
10 |
8 |
11 |
10 |
13 |
10 |
13 |
5 |
20 |
11 |
27 |
5 |
21 |
16 |
22 |
36 |
95 |
40 |
30 |
40 |
57 |
28 |
25 |
24 |
36 |
56 |
132 |
30 |
21 |
26 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
5.2% |
18.7% |
20.0% |
8.2% |
21.8% |
14.6% |
9.1% |
3.5% |
28.8% |
14.1% |
27.9% |
28.1% |
20.5% |
<span style="color:red">-47.27%</span> |
61.4% |
4.6% |
108.5% |
<span style="color:red">-12.64%</span> |
5.2% |
41.6% |
<span style="color:red">-20.17%</span> |
694.6% |
348.7% |
160.1% |
38.8% |
11.1% |
<span style="color:red">-40.47%</span> |
<span style="color:red">-31.89%</span> |
<span style="color:red">-18.25%</span> |
<span style="color:red">-40.87%</span> |
<span style="color:red">-36.75%</span> |
104.0% |
430.8% |
25.4% |
<span style="color:red">-42.28%</span> |
<span style="color:red">-53.40%</span> |
Marża brutto |
33.3% |
<span style="color:red">-2.42%</span> |
85.6% |
14.7% |
47.6% |
<span style="color:red">-1.01%</span> |
77.2% |
6.8% |
58.6% |
<span style="color:red">-1.36%</span> |
72.4% |
<span style="color:red">-7.17%</span> |
73.2% |
<span style="color:red">-0.38%</span> |
73.3% |
<span style="color:red">-0.05%</span> |
73.4% |
<span style="color:red">-118.03%</span> |
16.5% |
1.9% |
32.2% |
<span style="color:red">-182.81%</span> |
11.8% |
3.6% |
<span style="color:red">-30.45%</span> |
4.9% |
20.1% |
10.2% |
<span style="color:red">-84.60%</span> |
11.2% |
<span style="color:red">-26.62%</span> |
13.4% |
<span style="color:red">-42.48%</span> |
3.3% |
<span style="color:red">-21.50%</span> |
8.0% |
20.6% |
7.1% |
56.0% |
100.0% |
Koszty i Wydatki (mln) |
18 |
8 |
8 |
8 |
18 |
9 |
10 |
9 |
16 |
9 |
11 |
9 |
17 |
11 |
13 |
-1 |
1 |
-6 |
-19 |
-1 |
1 |
-5 |
-22 |
16 |
21 |
3 |
6 |
37 |
30 |
35 |
51 |
24 |
21 |
22 |
36 |
52 |
123 |
28 |
24 |
28 |
EBIT (mln) |
-5 |
-1 |
-2 |
-0 |
-5 |
-1 |
-2 |
-0 |
-3 |
-1 |
-1 |
-1 |
-2 |
-1 |
-0 |
-1 |
1 |
-1 |
1 |
-1 |
1 |
-0 |
-0 |
-0 |
1 |
3 |
6 |
3 |
2 |
6 |
6 |
5 |
3 |
2 |
1 |
2 |
9 |
0 |
-3 |
-2 |
EBIT Δ kw/kw |
7.7% |
33.8% |
33.3% |
10.8% |
404200000.0% |
357500000.0% |
23.5% |
84.8% |
51.7% |
37.9% |
674.1% |
48.2% |
296.1% |
3.8% |
124.6% |
27.0% |
18.8% |
680.6% |
340.8% |
140.0% |
14.4% |
100200000.0% |
104.9% |
109.0% |
51.6% |
57.9% |
2.8% |
46.0% |
22.3% |
181.4% |
797.7% |
132.7% |
69.6% |
348.9% |
124.0% |
201.6% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
<span style="color:red">-82.48%</span> |
<span style="color:red">-19.70%</span> |
<span style="color:red">-29.68%</span> |
<span style="color:red">-1.93%</span> |
<span style="color:red">-72.82%</span> |
<span style="color:red">-12.40%</span> |
<span style="color:red">-18.55%</span> |
<span style="color:red">-2.00%</span> |
<span style="color:red">-32.21%</span> |
<span style="color:red">-13.84%</span> |
<span style="color:red">-13.77%</span> |
<span style="color:red">-12.70%</span> |
<span style="color:red">-16.49%</span> |
<span style="color:red">-8.79%</span> |
<span style="color:red">-1.39%</span> |
<span style="color:red">-6.69%</span> |
7.0% |
<span style="color:red">-16.07%</span> |
3.5% |
<span style="color:red">-5.03%</span> |
4.1% |
<span style="color:red">-2.36%</span> |
<span style="color:red">-1.38%</span> |
<span style="color:red">-1.48%</span> |
4.5% |
6.9% |
6.3% |
6.3% |
6.7% |
14.8% |
10.9% |
17.2% |
10.6% |
8.9% |
1.9% |
3.6% |
6.5% |
1.6% |
<span style="color:red">-13.93%</span> |
<span style="color:red">-7.66%</span> |
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 |
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 |
2 |
1 |
2 |
2 |
1 |
1 |
Amortyzacja (mln) |
1 |
1 |
1 |
1 |
0 |
1 |
1 |
1 |
0 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
1 |
0 |
1 |
1 |
1 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
EBITDA (mln) |
-5 |
-1 |
-2 |
0 |
-5 |
-0 |
-1 |
0 |
-2 |
-1 |
-1 |
-1 |
-1 |
-0 |
0 |
-1 |
1 |
-1 |
1 |
0 |
2 |
-1 |
1 |
0 |
2 |
3 |
6 |
3 |
5 |
7 |
7 |
4 |
2 |
1 |
1 |
3 |
10 |
1 |
-1 |
-1 |
EBITDA(%) |
<span style="color:red">-73.91%</span> |
<span style="color:red">-10.84%</span> |
<span style="color:red">-21.01%</span> |
5.8% |
<span style="color:red">-66.60%</span> |
<span style="color:red">-5.38%</span> |
<span style="color:red">-11.15%</span> |
4.8% |
<span style="color:red">-26.42%</span> |
<span style="color:red">-7.83%</span> |
<span style="color:red">-7.53%</span> |
<span style="color:red">-6.30%</span> |
<span style="color:red">-11.75%</span> |
<span style="color:red">-3.58%</span> |
1.5% |
<span style="color:red">-6.02%</span> |
13.2% |
<span style="color:red">-16.07%</span> |
2.8% |
<span style="color:red">-4.38%</span> |
7.7% |
<span style="color:red">-2.36%</span> |
<span style="color:red">-2.24%</span> |
4.4% |
4.9% |
6.9% |
6.3% |
9.7% |
7.0% |
16.4% |
12.1% |
19.6% |
13.4% |
11.4% |
3.8% |
7.6% |
7.6% |
9.5% |
<span style="color:red">-5.10%</span> |
<span style="color:red">-4.74%</span> |
NOPLAT (mln) |
-2 |
-2 |
-1 |
-1 |
-4 |
-1 |
-1 |
-1 |
-1 |
-0 |
-1 |
-1 |
-0 |
-1 |
-0 |
-1 |
1 |
-1 |
-0 |
-1 |
0 |
-1 |
-1 |
-0 |
1 |
2 |
6 |
2 |
1 |
4 |
7 |
3 |
-2 |
-0 |
-0 |
1 |
7 |
-1 |
-5 |
-3 |
Podatek (mln) |
0 |
-0 |
0 |
-0 |
0 |
-0 |
0 |
-0 |
-0 |
-0 |
0 |
-0 |
0 |
-0 |
0 |
0 |
0 |
1 |
0 |
0 |
-0 |
1 |
-1 |
-0 |
2 |
1 |
3 |
2 |
-0 |
3 |
1 |
2 |
1 |
2 |
1 |
3 |
3 |
-0 |
-2 |
-0 |
Zysk Netto (mln) |
-2 |
-2 |
-1 |
-1 |
-4 |
-1 |
-1 |
-1 |
-0 |
-0 |
-1 |
-1 |
-0 |
-1 |
-0 |
-1 |
1 |
-1 |
0 |
-1 |
1 |
-1 |
0 |
-1 |
0 |
1 |
3 |
1 |
2 |
1 |
4 |
2 |
-2 |
-2 |
-1 |
-1 |
2 |
-1 |
-0 |
-2 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
78.9% |
<span style="color:red">-31.23%</span> |
<span style="color:red">-28.41%</span> |
15.5% |
<span style="color:red">-87.71%</span> |
<span style="color:red">-75.60%</span> |
<span style="color:red">-11.60%</span> |
29.8% |
<span style="color:red">-93.78%</span> |
235.0% |
<span style="color:red">-49.71%</span> |
<span style="color:red">-15.79%</span> |
<span style="color:red">-2129.03%</span> |
3.3% |
<span style="color:red">-234.20%</span> |
<span style="color:red">-11.48%</span> |
86.6% |
25.3% |
<span style="color:red">-37.15%</span> |
<span style="color:red">-18.88%</span> |
<span style="color:red">-77.17%</span> |
<span style="color:red">-206.23%</span> |
946.4% |
<span style="color:red">-225.75%</span> |
825.7% |
<span style="color:red">-17.91%</span> |
47.0% |
118.4% |
<span style="color:red">-187.75%</span> |
<span style="color:red">-281.37%</span> |
<span style="color:red">-121.81%</span> |
<span style="color:red">-139.65%</span> |
<span style="color:red">-195.73%</span> |
<span style="color:red">-60.78%</span> |
<span style="color:red">-76.54%</span> |
243.9% |
Zysk netto (%) |
<span style="color:red">-34.17%</span> |
<span style="color:red">-25.47%</span> |
<span style="color:red">-14.50%</span> |
<span style="color:red">-8.50%</span> |
<span style="color:red">-58.14%</span> |
<span style="color:red">-14.75%</span> |
<span style="color:red">-8.65%</span> |
<span style="color:red">-9.06%</span> |
<span style="color:red">-5.86%</span> |
<span style="color:red">-3.14%</span> |
<span style="color:red">-7.01%</span> |
<span style="color:red">-11.38%</span> |
<span style="color:red">-0.28%</span> |
<span style="color:red">-9.23%</span> |
<span style="color:red">-2.76%</span> |
<span style="color:red">-7.48%</span> |
4.8% |
<span style="color:red">-18.07%</span> |
2.3% |
<span style="color:red">-6.33%</span> |
4.3% |
<span style="color:red">-25.92%</span> |
1.4% |
<span style="color:red">-3.62%</span> |
1.2% |
3.5% |
3.2% |
1.8% |
8.1% |
2.6% |
7.9% |
5.6% |
<span style="color:red">-8.75%</span> |
<span style="color:red">-7.85%</span> |
<span style="color:red">-2.72%</span> |
<span style="color:red">-1.09%</span> |
1.6% |
<span style="color:red">-2.46%</span> |
<span style="color:red">-1.11%</span> |
<span style="color:red">-8.06%</span> |
EPS |
-0.0518 |
-0.0374 |
-0.0248 |
-0.0142 |
-0.0896 |
-0.0194 |
-0.0134 |
-0.0124 |
-0.0077 |
-0.0047 |
-0.0118 |
-0.016 |
-0.0005 |
-0.0156 |
-0.0059 |
-0.0134 |
0.0104 |
-0.016 |
0.0078 |
-0.0117 |
0.0194 |
-0.02 |
0.0049 |
-0.0095 |
0.0044 |
0.0209 |
0.0505 |
0.0117 |
0.0247 |
0.0172 |
0.0742 |
0.0256 |
-0.0361 |
-0.0311 |
-0.0162 |
-0.0102 |
0.0345 |
-0.0122 |
-0.0038 |
-0.0349 |
EPS (rozwodnione) |
-0.0518 |
-0.0374 |
-0.026 |
-0.0142 |
-4.82 |
-0.0194 |
-0.0134 |
-0.0124 |
-0.54 |
-0.0047 |
-0.0117 |
-0.016 |
-0.0005 |
-0.0156 |
-0.0059 |
-0.0133 |
0.0104 |
-0.016 |
0.0078 |
-0.0117 |
0.0194 |
-0.02 |
0.0049 |
-0.0095 |
0.0044 |
0.0209 |
0.0505 |
0.0117 |
0.0247 |
0.0172 |
0.0742 |
0.0256 |
-0.0361 |
-0.0311 |
-0.0162 |
-0.0102 |
0.0345 |
-0.0122 |
-0.0038 |
-0.0349 |
Ilośc akcji (mln) |
44 |
44 |
44 |
44 |
45 |
58 |
58 |
58 |
64 |
58 |
58 |
58 |
58 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
59 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
Ważona ilośc akcji (mln) |
44 |
44 |
42 |
44 |
1 |
58 |
58 |
58 |
1 |
58 |
59 |
58 |
58 |
59 |
59 |
59 |
60 |
59 |
59 |
59 |
60 |
59 |
59 |
59 |
61 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
60 |
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 |