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 |
Data |
2014-10-31 |
2015-01-31 |
2015-04-30 |
2015-07-31 |
2015-10-31 |
2016-01-31 |
2016-04-30 |
2016-07-31 |
2016-10-31 |
2017-01-31 |
2017-04-30 |
2017-07-31 |
2017-10-31 |
2018-01-31 |
2018-04-30 |
2018-07-31 |
2018-10-31 |
2019-01-31 |
2019-04-30 |
2019-07-31 |
2019-10-31 |
2020-01-31 |
2020-04-30 |
2020-07-31 |
2020-10-31 |
2021-01-31 |
2021-04-30 |
2021-07-31 |
2021-10-31 |
2022-01-31 |
2022-04-30 |
2022-07-31 |
2022-10-31 |
2023-01-31 |
2023-04-30 |
2023-07-31 |
2023-10-31 |
2024-01-31 |
2024-04-30 |
2024-07-31 |
2024-10-31 |
2025-01-31 |
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 |
Przychód (mln) |
812 |
514 |
433 |
474 |
910 |
527 |
457 |
442 |
883 |
603 |
529 |
538 |
1,025 |
715 |
612 |
625 |
1,073 |
767 |
634 |
644 |
1,128 |
755 |
405 |
297 |
827 |
526 |
520 |
483 |
1,015 |
748 |
689 |
605 |
1,078 |
854 |
607 |
660 |
1,067 |
765 |
610 |
645 |
1,067 |
840 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
12.0% |
2.5% |
5.6% |
<span style="color:red">-6.67%</span> |
<span style="color:red">-2.90%</span> |
14.4% |
15.7% |
21.6% |
16.0% |
18.5% |
15.6% |
16.1% |
4.7% |
7.3% |
3.6% |
3.1% |
5.2% |
<span style="color:red">-1.59%</span> |
<span style="color:red">-36.05%</span> |
<span style="color:red">-53.84%</span> |
<span style="color:red">-26.75%</span> |
<span style="color:red">-30.26%</span> |
28.3% |
62.5% |
22.8% |
42.2% |
32.5% |
25.3% |
6.2% |
14.2% |
<span style="color:red">-11.93%</span> |
9.0% |
<span style="color:red">-1.04%</span> |
<span style="color:red">-10.49%</span> |
0.5% |
<span style="color:red">-2.27%</span> |
<span style="color:red">-0.04%</span> |
9.8% |
Marża brutto |
36.3% |
35.7% |
35.7% |
35.5% |
37.0% |
33.9% |
36.2% |
35.2% |
36.4% |
32.8% |
38.2% |
37.7% |
38.1% |
36.3% |
38.5% |
37.1% |
35.6% |
33.8% |
37.3% |
36.0% |
35.4% |
33.3% |
30.7% |
45.3% |
36.0% |
35.6% |
37.6% |
39.9% |
34.2% |
33.7% |
35.7% |
37.8% |
32.0% |
33.0% |
41.2% |
41.9% |
40.6% |
35.8% |
41.0% |
42.8% |
38.4% |
39.5% |
Koszty i Wydatki (mln) |
699 |
478 |
421 |
453 |
770 |
515 |
452 |
447 |
768 |
615 |
534 |
542 |
884 |
685 |
589 |
601 |
933 |
720 |
609 |
618 |
986 |
701 |
445 |
294 |
717 |
498 |
473 |
444 |
857 |
679 |
634 |
574 |
981 |
797 |
591 |
628 |
877 |
712 |
596 |
603 |
892 |
768 |
EBIT (mln) |
113 |
36 |
12 |
21 |
139 |
12 |
5 |
-5 |
115 |
-22 |
-5 |
-4 |
141 |
22 |
23 |
23 |
140 |
44 |
26 |
27 |
143 |
32 |
-43 |
-11 |
110 |
27 |
47 |
39 |
158 |
67 |
55 |
31 |
97 |
60 |
15 |
31 |
190 |
53 |
14 |
41 |
169 |
72 |
EBIT Δ kw/kw |
18.7% |
192.2% |
117.9% |
503.0% |
21.1% |
156.9% |
199.6% |
40.7% |
18.5% |
200.0% |
123.4% |
115.9% |
0.9% |
50.8% |
9.7% |
13.7% |
2.0% |
37.4% |
159.1% |
336.1% |
3832700000.0% |
6883400000.0% |
192.4% |
129.3% |
30.4% |
59.1% |
14.1% |
24.6% |
62.7% |
11.9% |
257.3% |
0.7% |
48.9% |
1076400000.0% |
3428900000.0% |
24.1% |
2614000000.0% |
0.0% |
0.0% |
0.0% |
705.4% |
513.1% |
EBIT (%) |
13.9% |
7.1% |
2.7% |
4.4% |
15.3% |
2.4% |
1.2% |
<span style="color:red">-1.18%</span> |
13.0% |
<span style="color:red">-3.62%</span> |
<span style="color:red">-1.02%</span> |
<span style="color:red">-0.69%</span> |
13.8% |
3.1% |
3.8% |
3.7% |
13.0% |
5.8% |
4.0% |
4.2% |
12.7% |
4.3% |
<span style="color:red">-10.68%</span> |
<span style="color:red">-3.84%</span> |
13.3% |
5.2% |
9.0% |
8.1% |
15.6% |
9.0% |
7.9% |
5.2% |
9.0% |
7.0% |
2.5% |
4.8% |
17.8% |
6.9% |
2.2% |
6.4% |
15.8% |
8.5% |
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 |
16 |
16 |
12 |
9 |
0 |
0 |
0 |
0 |
0 |
0 |
Koszty finansowe (mln) |
2 |
2 |
1 |
1 |
2 |
3 |
1 |
1 |
2 |
12 |
10 |
10 |
14 |
10 |
10 |
10 |
12 |
12 |
10 |
11 |
13 |
11 |
10 |
9 |
19 |
12 |
12 |
13 |
12 |
13 |
12 |
13 |
16 |
16 |
12 |
9 |
11 |
7 |
5 |
5 |
6 |
2 |
Amortyzacja (mln) |
6 |
6 |
6 |
6 |
7 |
7 |
7 |
8 |
8 |
10 |
10 |
11 |
7 |
10 |
9 |
9 |
10 |
10 |
9 |
10 |
10 |
10 |
10 |
10 |
10 |
9 |
17 |
17 |
18 |
18 |
18 |
7 |
21 |
24 |
21 |
21 |
20 |
8 |
9 |
5 |
7 |
7 |
EBITDA (mln) |
119 |
42 |
17 |
27 |
146 |
20 |
13 |
2 |
122 |
-11 |
3 |
8 |
148 |
40 |
32 |
33 |
150 |
57 |
34 |
35 |
152 |
64 |
-30 |
0 |
120 |
37 |
54 |
46 |
166 |
81 |
61 |
38 |
105 |
-265 |
22 |
37 |
197 |
61 |
22 |
44 |
174 |
76 |
EBITDA(%) |
16.1% |
8.1% |
4.0% |
5.7% |
16.1% |
3.8% |
2.8% |
0.6% |
13.8% |
<span style="color:red">-0.17%</span> |
0.6% |
1.3% |
14.5% |
5.6% |
5.2% |
5.2% |
14.0% |
7.1% |
5.3% |
5.4% |
13.6% |
8.4% |
<span style="color:red">-7.97%</span> |
4.9% |
14.6% |
7.6% |
10.4% |
9.9% |
16.4% |
10.7% |
8.4% |
11.3% |
9.5% |
7.9% |
3.8% |
5.7% |
18.2% |
8.0% |
3.7% |
6.8% |
16.3% |
9.1% |
NOPLAT (mln) |
123 |
34 |
11 |
20 |
138 |
10 |
4 |
-6 |
112 |
-33 |
-16 |
-13 |
128 |
12 |
13 |
13 |
128 |
30 |
15 |
15 |
131 |
21 |
-56 |
-19 |
92 |
18 |
37 |
28 |
147 |
59 |
40 |
49 |
78 |
-305 |
4 |
22 |
176 |
38 |
8 |
34 |
161 |
67 |
Podatek (mln) |
43 |
12 |
4 |
7 |
51 |
2 |
2 |
-5 |
41 |
-13 |
-6 |
-5 |
46 |
12 |
3 |
3 |
34 |
6 |
3 |
4 |
36 |
-4 |
-16 |
-4 |
28 |
4 |
10 |
9 |
40 |
11 |
9 |
13 |
18 |
-43 |
1 |
6 |
49 |
10 |
2 |
9 |
46 |
19 |
Zysk Netto (mln) |
81 |
22 |
7 |
12 |
87 |
8 |
3 |
-1 |
71 |
-20 |
-10 |
-9 |
82 |
-1 |
10 |
10 |
94 |
24 |
12 |
11 |
95 |
25 |
-39 |
-15 |
63 |
15 |
26 |
19 |
107 |
48 |
31 |
36 |
61 |
-262 |
3 |
16 |
128 |
29 |
6 |
24 |
115 |
49 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
8.1% |
<span style="color:red">-64.16%</span> |
<span style="color:red">-59.01%</span> |
<span style="color:red">-110.38%</span> |
<span style="color:red">-19.04%</span> |
<span style="color:red">-352.45%</span> |
<span style="color:red">-474.99%</span> |
562.6% |
15.7% |
<span style="color:red">-97.30%</span> |
<span style="color:red">-195.13%</span> |
<span style="color:red">-217.61%</span> |
15.2% |
<span style="color:red">-4542.80%</span> |
21.8% |
10.3% |
1.4% |
5.0% |
<span style="color:red">-426.29%</span> |
<span style="color:red">-234.69%</span> |
<span style="color:red">-33.77%</span> |
<span style="color:red">-42.10%</span> |
<span style="color:red">-166.98%</span> |
<span style="color:red">-227.99%</span> |
68.9% |
230.8% |
16.4% |
89.5% |
<span style="color:red">-42.72%</span> |
<span style="color:red">-640.82%</span> |
<span style="color:red">-89.44%</span> |
<span style="color:red">-54.74%</span> |
108.9% |
<span style="color:red">-111.02%</span> |
79.3% |
47.3% |
<span style="color:red">-10.08%</span> |
69.1% |
Zysk netto (%) |
9.9% |
4.3% |
1.6% |
2.6% |
9.6% |
1.5% |
0.6% |
<span style="color:red">-0.29%</span> |
8.0% |
<span style="color:red">-3.33%</span> |
<span style="color:red">-1.96%</span> |
<span style="color:red">-1.59%</span> |
8.0% |
<span style="color:red">-0.08%</span> |
1.6% |
1.6% |
8.8% |
3.1% |
1.9% |
1.7% |
8.5% |
3.4% |
<span style="color:red">-9.70%</span> |
<span style="color:red">-5.04%</span> |
7.6% |
2.8% |
5.1% |
4.0% |
10.5% |
6.5% |
4.4% |
6.0% |
5.7% |
<span style="color:red">-30.65%</span> |
0.5% |
2.5% |
12.0% |
3.8% |
1.0% |
3.8% |
10.8% |
5.8% |
EPS |
1.8 |
0.5 |
0.15 |
0.28 |
1.92 |
0.17 |
0.06 |
-0.0283 |
1.54 |
-0.42 |
-0.21 |
-0.18 |
1.67 |
-0.0115 |
0.2 |
0.2 |
1.91 |
0.49 |
0.25 |
0.23 |
2.0 |
0.53 |
-0.82 |
-0.31 |
1.31 |
0.3 |
0.54 |
0.4 |
2.2 |
1.0 |
0.64 |
0.76 |
1.29 |
-5.56 |
0.0699 |
0.36 |
2.79 |
0.63 |
0.13 |
0.54 |
2.62 |
1.11 |
EPS (rozwodnione) |
1.77 |
0.48 |
0.15 |
0.27 |
1.87 |
0.17 |
0.06 |
-0.0283 |
1.5 |
-0.42 |
-0.21 |
-0.18 |
1.65 |
-0.011 |
0.2 |
0.2 |
1.86 |
0.48 |
0.24 |
0.23 |
1.97 |
0.52 |
-0.82 |
-0.31 |
1.29 |
0.3 |
0.53 |
0.39 |
2.16 |
0.98 |
0.62 |
0.74 |
1.26 |
-5.56 |
0.0682 |
0.35 |
2.74 |
0.61 |
0.12 |
0.53 |
2.55 |
1.09 |
Ilośc akcji (mln) |
45 |
45 |
45 |
45 |
45 |
46 |
46 |
46 |
46 |
48 |
49 |
48 |
49 |
47 |
49 |
49 |
49 |
49 |
49 |
48 |
48 |
48 |
48 |
48 |
48 |
48 |
48 |
48 |
49 |
48 |
48 |
48 |
47 |
47 |
46 |
46 |
46 |
46 |
45 |
45 |
44 |
44 |
Ważona ilośc akcji (mln) |
46 |
46 |
46 |
46 |
47 |
47 |
47 |
46 |
47 |
48 |
49 |
49 |
50 |
49 |
50 |
50 |
50 |
50 |
50 |
49 |
48 |
48 |
48 |
48 |
49 |
49 |
50 |
50 |
49 |
49 |
49 |
49 |
48 |
47 |
47 |
47 |
47 |
47 |
47 |
45 |
45 |
45 |
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 |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |