Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 | 43 | 44 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 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 | 2024 | 2024 | 2025 | 2025 | 2025 |
| Kwartał | 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 | Q3 | Q4 | Q1 | Q2 | Q3 |
| Data | 2014-09-30 | 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 | 2025-03-31 | 2025-06-30 | 2025-09-30 |
| Przychód (mln) | 2 | 1 | 3 | 5 | 7 | -2 | 9 | 5 | 5 | 0 | 5 | 6 | 5 | 7 | 6 | 9 | 9 | 10 | 12 | 12 | 25 | 12 | 11 | 16 | 14 | 19 | 16 | 21 | 18 | 38 | 34 | 25 | 27 | 16 | 72 | 31 | 30 | 27 | 40 | 29 | 33 | 28 | 32 | 29 | 28 |
| Przychód Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 203.5% | -353.73% | 192.1% | -10.69% | -28.51% | -101.74% | -47.34% | 26.5% | 9.8% | 23193.4% | 31.5% | 50.3% | 74.2% | 50.3% | 93.9% | 32.9% | 166.9% | 15.9% | -6.10% | 33.7% | -41.03% | 56.3% | 38.7% | 36.9% | 21.8% | 101.1% | 113.3% | 17.6% | 52.8% | -56.87% | 113.0% | 26.0% | 11.9% | 65.7% | -44.63% | -6.36% | 9.0% | 2.3% | -19.38% | -2.03% | -16.30% |
| Marża brutto | 45.0% | -13.39% | 79.8% | 84.7% | 97.8% | 151.9% | 96.3% | 87.8% | 102.9% | -907.28% | 86.1% | 101.3% | 92.4% | 99.2% | 101.0% | 88.1% | 97.3% | 103.7% | 91.2% | 104.8% | 84.7% | 98.8% | 90.9% | 84.7% | 106.9% | 94.7% | 94.3% | 81.7% | 80.5% | 90.9% | 86.6% | 88.7% | 83.3% | 80.8% | 92.7% | 89.4% | 86.2% | 8.0% | 36.4% | 8.5% | 87.9% | 88.1% | 89.8% | 90.8% | 90.3% |
| Koszty i Wydatki (mln) | 8 | 7 | 8 | 10 | 13 | 6 | 13 | 13 | 6 | 8 | 8 | 8 | 7 | 8 | 8 | 11 | 9 | 7 | 10 | 10 | 18 | 9 | 13 | 17 | 13 | 13 | 15 | 20 | 17 | 20 | 24 | 25 | 22 | 18 | 29 | 25 | 26 | 25 | 25 | 27 | 11 | 23 | 26 | 25 | 24 |
| EBIT (mln) | -6 | -6 | -5 | -5 | -6 | -3 | -3 | -8 | -1 | -2 | -3 | -2 | -2 | -1 | -1 | -2 | 0 | 2 | 2 | 2 | 7 | -1 | -2 | -1 | 2 | 5 | 1 | 1 | 1 | 22 | 10 | 0 | 5 | -2 | 43 | 6 | 4 | 2 | 15 | 3 | 22 | 5 | 6 | 3 | 3 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 14.4% | -48.55% | -31.02% | 51.2% | -83.26% | -27.56% | -16.99% | -75.13% | 54.6% | -50.16% | -52.22% | -2.68% | 125.3% | 267.0% | 242.0% | 184.6% | 1579.2% | -127.26% | -197.27% | -179.30% | -75.57% | 982.9% | 129.2% | 204.6% | -56.44% | 375.4% | 1733.9% | -83.63% | 568.4% | -107.32% | 329.5% | 2606.3% | -10.11% | 236.6% | -66.43% | -57.92% | 391.4% | 143.6% | -56.14% | 37.3% | -84.70% |
| EBIT (%) | -251.85% | -906.70% | -160.41% | -102.22% | -94.95% | 183.9% | -37.88% | -173.08% | -22.23% | -7675.55% | -59.72% | -34.03% | -31.29% | -16.42% | -21.70% | -22.04% | 4.5% | 18.3% | 15.9% | 14.0% | 28.6% | -4.29% | -16.46% | -8.32% | 11.8% | 24.2% | 3.5% | 6.4% | 4.2% | 57.3% | 29.8% | 0.9% | 18.5% | -9.72% | 60.0% | 19.0% | 14.9% | 8.0% | 36.4% | 8.5% | 67.0% | 19.1% | 19.8% | 12.0% | 12.3% |
| Przychody 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 | 1 | 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 | 6 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortyzacja (mln) | 0 | 0 | 0 | 0 | 4 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 4 |
| EBITDA (mln) | -5 | -6 | -5 | -5 | -2 | -3 | -3 | -8 | -1 | -2 | -3 | -2 | -1 | -1 | -0 | -1 | 2 | 2 | 3 | 2 | 8 | 0 | 1 | -0 | 3 | 7 | 2 | 3 | 2 | 20 | 12 | 2 | 7 | -0 | 45 | 8 | 8 | 5 | 17 | 5 | 25 | 8 | 9 | 6 | 7 |
| EBITDA(%) | -237.87% | -827.03% | -149.73% | -95.63% | -34.61% | 183.8% | -34.42% | -166.01% | -15.40% | -6589.20% | -52.86% | -27.94% | -24.57% | -8.24% | -0.25% | -6.81% | 19.0% | 18.3% | 22.1% | 20.6% | 32.5% | 4.0% | 11.5% | -0.24% | 22.5% | 38.6% | 12.3% | 13.1% | 12.5% | 52.1% | 34.5% | 8.4% | 25.9% | -2.88% | 62.3% | 24.4% | 25.0% | 20.0% | 43.2% | 17.8% | 74.7% | 27.8% | 26.9% | 20.9% | 25.0% |
| NOPLAT (mln) | -6 | -6 | -5 | -5 | -6 | -3 | -3 | -8 | -1 | -2 | -3 | -2 | -2 | -1 | -1 | -2 | 0 | 1 | 2 | 2 | 7 | -1 | -2 | -2 | 1 | 4 | 1 | 1 | 1 | 22 | 10 | 0 | 5 | -7 | 44 | 7 | 4 | 0 | 16 | 3 | 22 | 6 | 6 | 4 | 9 |
| Podatek (mln) | 0 | 2 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -4 | 0 | 0 | -0 | -0 | -2 | -0 | -1 | 0 | 0 | -9 | 1 | 1 | 3 | 1 | 8 | 1 | 3 | -1 | 1 |
| Zysk Netto (mln) | -6 | -8 | -5 | -5 | -6 | -3 | -3 | -8 | -1 | -2 | -3 | -2 | -2 | -1 | -1 | -2 | 0 | 1 | 2 | 1 | 7 | -1 | -2 | -2 | 1 | 9 | 1 | 1 | 1 | 22 | 12 | 1 | 6 | -8 | 44 | 15 | 3 | -0 | 13 | 2 | 14 | 5 | 3 | 5 | 8 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 16.6% | -61.06% | -32.31% | 51.6% | -83.45% | -20.63% | -15.26% | -74.98% | 50.4% | -49.16% | -48.78% | -5.65% | 123.1% | 206.0% | 206.4% | 170.4% | 1857.8% | -149.59% | -228.26% | -212.56% | -82.12% | 1435.3% | 136.9% | 168.7% | -34.41% | 156.1% | 1564.5% | -35.76% | 568.4% | -133.81% | 253.7% | 2164.7% | -45.02% | -94.38% | -70.75% | -88.24% | 339.7% | 1187.0% | -72.88% | 185.9% | -41.83% |
| Zysk netto (%) | -250.00% | -1156.02% | -160.54% | -104.43% | -96.06% | 177.4% | -37.20% | -177.21% | -22.23% | -8116.00% | -59.87% | -35.05% | -30.44% | -17.72% | -23.32% | -22.01% | 4.0% | 12.5% | 12.8% | 11.7% | 29.6% | -5.34% | -17.48% | -9.81% | 9.0% | 45.6% | 4.6% | 4.9% | 4.8% | 58.1% | 36.3% | 2.7% | 21.2% | -45.57% | 60.2% | 48.4% | 10.4% | -1.55% | 31.8% | 6.1% | 41.9% | 16.4% | 10.7% | 17.7% | 29.2% |
| EPS | -0.24 | -0.25 | -0.22 | -0.22 | -0.18 | -0.0785 | -0.0919 | -0.21 | -0.0194 | -0.0439 | -0.0519 | -0.0346 | -0.0267 | -0.0205 | -0.0244 | -0.0314 | 0.01 | 0.0208 | 0.03 | 0.02 | 0.12 | -0.0103 | -0.0318 | -0.0233 | 0.0199 | 0.13 | 0.0102 | 0.016 | 0.013 | 0.34 | 0.19 | 0.0103 | 0.0872 | -0.11 | 0.67 | 0.23 | 0.0479 | -0.0064 | 0.19 | 0.0273 | 0.21 | 0.0701 | 0.0528 | 0.0782 | 0.12 |
| EPS (rozwodnione) | -0.24 | -0.25 | -0.22 | -0.22 | -0.18 | -0.0785 | -0.0919 | -0.21 | -0.0194 | -0.0439 | -0.0519 | -0.0346 | -0.0267 | -0.0205 | -0.0244 | -0.0314 | 0.01 | 0.0208 | 0.03 | 0.02 | 0.12 | -0.0103 | -0.0306 | -0.0233 | 0.0199 | 0.13 | 0.0102 | 0.016 | 0.013 | 0.34 | 0.19 | 0.0103 | 0.0872 | -0.11 | 0.67 | 0.23 | 0.0479 | -0.0064 | 0.19 | 0.0273 | 0.21 | 0.0701 | 0.0528 | 0.0782 | 0.12 |
| Ilość akcji (mln) | 23 | 32 | 23 | 25 | 37 | 39 | 37 | 39 | 55 | 55 | 55 | 59 | 60 | 60 | 60 | 61 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 65 | 65 | 64 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 66 |
| Ważona ilość akcji (mln) | 23 | 32 | 23 | 25 | 37 | 39 | 37 | 39 | 55 | 55 | 55 | 59 | 60 | 60 | 60 | 61 | 63 | 63 | 63 | 63 | 63 | 63 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 65 | 66 |
| Waluta | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |