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 |
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 |
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) |
3 |
4 |
3 |
3 |
8 |
5 |
4 |
9 |
6 |
5 |
5 |
5 |
6 |
6 |
7 |
5 |
6 |
7 |
7 |
7 |
6 |
4 |
6 |
8 |
8 |
7 |
5 |
6 |
8 |
9 |
11 |
13 |
14 |
17 |
13 |
16 |
15 |
12 |
12 |
10 |
11 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
136.9% |
48.5% |
32.4% |
182.3% |
<span style="color:red">-24.63%</span> |
<span style="color:red">-7.00%</span> |
22.1% |
<span style="color:red">-44.80%</span> |
<span style="color:red">-4.99%</span> |
15.5% |
42.5% |
8.3% |
5.9% |
12.7% |
8.9% |
29.1% |
<span style="color:red">-5.67%</span> |
<span style="color:red">-35.22%</span> |
<span style="color:red">-17.61%</span> |
14.3% |
48.2% |
67.3% |
<span style="color:red">-15.38%</span> |
<span style="color:red">-20.82%</span> |
<span style="color:red">-8.87%</span> |
31.8% |
113.8% |
111.3% |
83.8% |
77.5% |
18.4% |
22.8% |
10.5% |
<span style="color:red">-26.79%</span> |
<span style="color:red">-8.21%</span> |
<span style="color:red">-33.06%</span> |
<span style="color:red">-29.55%</span> |
Marża brutto |
93.2% |
70.7% |
80.3% |
<span style="color:red">-7.37%</span> |
43.4% |
62.0% |
73.2% |
28.6% |
64.4% |
73.1% |
65.0% |
83.0% |
84.2% |
85.8% |
84.9% |
82.5% |
78.1% |
71.1% |
54.9% |
79.4% |
79.6% |
86.1% |
75.2% |
65.7% |
46.6% |
71.9% |
74.2% |
70.4% |
69.1% |
55.6% |
40.9% |
60.0% |
62.8% |
59.8% |
58.0% |
84.4% |
69.8% |
66.8% |
67.8% |
83.3% |
<span style="color:red">-4.69%</span> |
Koszty i Wydatki (mln) |
4 |
4 |
4 |
6 |
9 |
5 |
4 |
9 |
5 |
5 |
5 |
4 |
5 |
4 |
5 |
5 |
5 |
6 |
7 |
5 |
6 |
4 |
5 |
6 |
8 |
6 |
5 |
5 |
7 |
9 |
12 |
11 |
12 |
13 |
10 |
13 |
11 |
10 |
10 |
9 |
9 |
EBIT (mln) |
-1 |
-0 |
-1 |
-3 |
-6 |
0 |
-0 |
-0 |
1 |
0 |
0 |
0 |
-0 |
1 |
2 |
0 |
1 |
1 |
2 |
1 |
-0 |
0 |
1 |
2 |
3 |
1 |
0 |
1 |
1 |
1 |
4 |
3 |
3 |
4 |
3 |
3 |
4 |
2 |
2 |
1 |
1 |
EBIT Δ kw/kw |
91.1% |
325.5% |
185.9% |
762.9% |
1012.1% |
51.3% |
966.7% |
227.2% |
270.4% |
72.0% |
98.3% |
24.0% |
159.3% |
113.2% |
3.8% |
67.2% |
240.6% |
601.1% |
53.3% |
21.4% |
113.4% |
91.0% |
1302.7% |
107300000.0% |
144.4% |
19.5% |
98.0% |
84.7% |
56.7% |
77.5% |
16.9% |
100600000.0% |
24.6% |
119.9% |
71.4% |
87.2% |
0.0% |
0.0% |
0.0% |
0.0% |
495400000.0% |
EBIT (%) |
<span style="color:red">-15.64%</span> |
<span style="color:red">-11.88%</span> |
<span style="color:red">-22.62%</span> |
<span style="color:red">-114.11%</span> |
<span style="color:red">-74.26%</span> |
3.5% |
<span style="color:red">-5.97%</span> |
<span style="color:red">-4.68%</span> |
10.8% |
7.8% |
0.6% |
6.7% |
<span style="color:red">-6.67%</span> |
24.2% |
23.9% |
8.1% |
10.6% |
10.1% |
21.1% |
19.1% |
<span style="color:red">-8.01%</span> |
2.2% |
16.7% |
21.3% |
40.3% |
14.7% |
1.4% |
8.9% |
18.1% |
9.4% |
32.8% |
27.4% |
22.8% |
23.4% |
23.7% |
17.8% |
27.3% |
14.6% |
15.0% |
14.2% |
13.8% |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
EBITDA (mln) |
1 |
-0 |
-1 |
-4 |
-6 |
0 |
-0 |
-0 |
-0 |
0 |
-0 |
0 |
-1 |
1 |
2 |
0 |
1 |
1 |
2 |
1 |
-0 |
0 |
1 |
2 |
3 |
1 |
0 |
1 |
2 |
1 |
4 |
4 |
3 |
4 |
3 |
3 |
4 |
2 |
2 |
2 |
5 |
EBITDA(%) |
15.4% |
<span style="color:red">-7.52%</span> |
<span style="color:red">-17.04%</span> |
<span style="color:red">-105.89%</span> |
<span style="color:red">-5.89%</span> |
5.1% |
<span style="color:red">-3.91%</span> |
<span style="color:red">-3.80%</span> |
12.1% |
9.4% |
5.9% |
13.5% |
42.9% |
25.6% |
27.3% |
9.7% |
14.6% |
11.2% |
22.2% |
20.3% |
<span style="color:red">-6.59%</span> |
4.3% |
18.2% |
22.5% |
41.4% |
16.0% |
3.3% |
10.6% |
19.2% |
10.8% |
34.0% |
28.5% |
23.7% |
24.2% |
24.6% |
17.9% |
28.2% |
15.7% |
16.3% |
14.7% |
45.6% |
NOPLAT (mln) |
-0 |
-1 |
-1 |
-4 |
-6 |
0 |
1 |
-0 |
-0 |
0 |
-0 |
0 |
-1 |
1 |
2 |
0 |
1 |
1 |
2 |
1 |
-0 |
0 |
1 |
2 |
3 |
1 |
0 |
1 |
1 |
1 |
4 |
3 |
3 |
4 |
3 |
3 |
4 |
2 |
3 |
1 |
2 |
Podatek (mln) |
-0 |
0 |
0 |
0 |
-0 |
0 |
0 |
0 |
-0 |
0 |
0 |
-0 |
-0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-1 |
0 |
-1 |
0 |
-3 |
0 |
-1 |
0 |
0 |
0 |
1 |
1 |
-7 |
1 |
0 |
1 |
-0 |
1 |
1 |
0 |
2 |
Zysk Netto (mln) |
-0 |
-1 |
-1 |
-4 |
-6 |
0 |
1 |
-0 |
-0 |
0 |
-0 |
0 |
-0 |
1 |
2 |
0 |
0 |
1 |
1 |
1 |
1 |
0 |
2 |
1 |
6 |
1 |
1 |
0 |
1 |
1 |
3 |
2 |
10 |
3 |
3 |
2 |
5 |
2 |
2 |
1 |
-0 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
3118.7% |
<span style="color:red">-110.22%</span> |
<span style="color:red">-190.04%</span> |
<span style="color:red">-89.80%</span> |
<span style="color:red">-94.57%</span> |
325.0% |
<span style="color:red">-131.89%</span> |
<span style="color:red">-122.37%</span> |
29.4% |
405.5% |
<span style="color:red">-946.73%</span> |
344.6% |
<span style="color:red">-205.43%</span> |
<span style="color:red">-52.52%</span> |
<span style="color:red">-11.34%</span> |
229.5% |
41.4% |
<span style="color:red">-93.79%</span> |
36.5% |
3.9% |
994.8% |
2615.8% |
<span style="color:red">-71.21%</span> |
<span style="color:red">-62.50%</span> |
<span style="color:red">-84.80%</span> |
<span style="color:red">-37.50%</span> |
339.2% |
385.2% |
938.5% |
338.6% |
7.8% |
<span style="color:red">-14.04%</span> |
<span style="color:red">-50.95%</span> |
<span style="color:red">-36.41%</span> |
<span style="color:red">-10.15%</span> |
<span style="color:red">-44.92%</span> |
<span style="color:red">-104.15%</span> |
Zysk netto (%) |
<span style="color:red">-5.20%</span> |
<span style="color:red">-16.10%</span> |
<span style="color:red">-23.43%</span> |
<span style="color:red">-119.64%</span> |
<span style="color:red">-70.67%</span> |
1.1% |
15.9% |
<span style="color:red">-4.32%</span> |
<span style="color:red">-5.09%</span> |
5.1% |
<span style="color:red">-4.16%</span> |
1.8% |
<span style="color:red">-6.94%</span> |
22.2% |
24.7% |
7.2% |
6.9% |
9.3% |
20.1% |
18.4% |
10.4% |
0.9% |
33.3% |
16.7% |
76.5% |
14.5% |
11.3% |
7.9% |
12.8% |
6.9% |
23.3% |
18.2% |
72.1% |
17.0% |
21.2% |
12.7% |
32.0% |
14.8% |
20.8% |
10.5% |
<span style="color:red">-1.89%</span> |
EPS |
-0.0061 |
-0.0208 |
-0.0246 |
-0.13 |
-0.19 |
0.0021 |
0.02 |
-0.013 |
-0.0105 |
0.01 |
-0.007 |
0.0029 |
-0.0136 |
0.05 |
0.06 |
0.01 |
0.0141 |
0.02 |
0.05 |
0.04 |
0.019 |
0.0013 |
0.07 |
0.04 |
0.2 |
0.03 |
0.02 |
0.01 |
0.0268 |
0.0179 |
0.0714 |
0.0637 |
0.28 |
0.0786 |
0.0757 |
0.0538 |
0.13 |
0.0492 |
0.068 |
0.0298 |
-0.0056 |
EPS (rozwodnione) |
-0.0061 |
-0.0208 |
-0.0246 |
-0.13 |
-0.19 |
0.0021 |
0.02 |
-0.013 |
-0.0105 |
0.01 |
-0.007 |
0.0029 |
-0.0136 |
0.05 |
0.06 |
0.01 |
0.0141 |
0.02 |
0.05 |
0.04 |
0.019 |
0.0013 |
0.07 |
0.04 |
0.2 |
0.03 |
0.02 |
0.01 |
0.0259 |
0.0176 |
0.0697 |
0.0618 |
0.27 |
0.0758 |
0.0738 |
0.0525 |
0.13 |
0.0481 |
0.0678 |
0.0293 |
-0.0055 |
Ilośc akcji (mln) |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
29 |
29 |
29 |
29 |
29 |
29 |
30 |
29 |
29 |
29 |
31 |
35 |
35 |
36 |
36 |
36 |
36 |
36 |
36 |
36 |
37 |
37 |
37 |
37 |
37 |
37 |
36 |
Ważona ilośc akcji (mln) |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
28 |
29 |
29 |
29 |
29 |
29 |
29 |
30 |
30 |
31 |
32 |
31 |
38 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
38 |
38 |
37 |
37 |
37 |
37 |
37 |
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 |