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 |
2014-11-30 |
2015-02-28 |
2015-05-31 |
2015-08-31 |
2015-11-30 |
2016-02-29 |
2016-05-31 |
2016-08-31 |
2016-11-30 |
2017-02-28 |
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 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
4 |
4 |
5 |
4 |
5 |
5 |
4 |
5 |
5 |
7 |
6 |
6 |
8 |
6 |
4 |
5 |
6 |
6 |
6 |
6 |
7 |
8 |
7 |
7 |
7 |
7 |
7 |
8 |
8 |
8 |
9 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
18.4% |
<span style="color:red">-4.12%</span> |
13.7% |
<span style="color:red">-0.58%</span> |
1.5% |
<span style="color:red">-10.38%</span> |
28.1% |
22.3% |
45.9% |
36.1% |
17.6% |
18.1% |
<span style="color:red">-8.34%</span> |
23.3% |
18.8% |
45.5% |
45.7% |
27.3% |
44.1% |
<span style="color:red">-8.12%</span> |
<span style="color:red">-34.79%</span> |
<span style="color:red">-14.20%</span> |
<span style="color:red">-28.29%</span> |
<span style="color:red">-0.65%</span> |
60.0% |
15.0% |
18.4% |
28.5% |
13.2% |
18.4% |
5.9% |
<span style="color:red">-9.76%</span> |
<span style="color:red">-2.16%</span> |
10.9% |
21.5% |
16.8% |
23.0% |
Marża brutto |
59.5% |
56.4% |
57.7% |
63.4% |
67.1% |
59.6% |
64.8% |
62.1% |
64.6% |
54.5% |
60.0% |
61.8% |
64.1% |
61.1% |
60.8% |
63.6% |
63.5% |
61.3% |
65.0% |
66.2% |
63.4% |
59.8% |
63.7% |
64.8% |
56.6% |
59.5% |
58.1% |
57.9% |
59.0% |
58.0% |
51.1% |
55.7% |
55.5% |
56.1% |
56.1% |
62.0% |
57.1% |
59.4% |
65.0% |
63.4% |
62.9% |
Koszty i Wydatki (mln) |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
4 |
3 |
4 |
4 |
4 |
4 |
5 |
5 |
4 |
5 |
5 |
6 |
6 |
6 |
5 |
8 |
7 |
7 |
9 |
9 |
10 |
9 |
10 |
10 |
10 |
9 |
9 |
10 |
10 |
10 |
10 |
EBIT (mln) |
0 |
0 |
-0 |
1 |
0 |
0 |
-0 |
-0 |
-0 |
-0 |
0 |
0 |
1 |
1 |
1 |
0 |
-0 |
-0 |
0 |
1 |
-0 |
1 |
-1 |
0 |
-1 |
-2 |
-1 |
-1 |
-2 |
-3 |
-4 |
-2 |
-3 |
-3 |
-3 |
-2 |
-2 |
-2 |
-1 |
-2 |
-2 |
EBIT Δ kw/kw |
53.7% |
2.3% |
78.7% |
526.0% |
358.0% |
442.6% |
294.2% |
130.3% |
116.2% |
127.0% |
69.2% |
18.7% |
259.3% |
535.6% |
1619.8% |
41.5% |
168086000.0% |
119.7% |
279611200.0% |
129.8% |
86.3% |
106787900.0% |
25.3% |
127.1% |
44.9% |
29.2% |
61616800.0% |
113135400.0% |
15.9% |
2.3% |
12.1% |
14.6% |
14.3% |
55.9% |
59847400.0% |
40268400.0% |
62573800.0% |
0.0% |
0.0% |
0.0% |
413.7% |
EBIT (%) |
5.1% |
13.1% |
<span style="color:red">-3.00%</span> |
16.0% |
9.2% |
14.0% |
<span style="color:red">-12.36%</span> |
<span style="color:red">-3.78%</span> |
<span style="color:red">-3.52%</span> |
<span style="color:red">-4.56%</span> |
5.0% |
10.2% |
14.9% |
12.4% |
13.7% |
10.6% |
<span style="color:red">-10.22%</span> |
<span style="color:red">-2.31%</span> |
0.7% |
12.5% |
<span style="color:red">-2.57%</span> |
9.2% |
<span style="color:red">-13.39%</span> |
5.9% |
<span style="color:red">-28.70%</span> |
<span style="color:red">-40.75%</span> |
<span style="color:red">-24.98%</span> |
<span style="color:red">-21.89%</span> |
<span style="color:red">-32.56%</span> |
<span style="color:red">-50.07%</span> |
<span style="color:red">-55.20%</span> |
<span style="color:red">-19.71%</span> |
<span style="color:red">-34.19%</span> |
<span style="color:red">-41.35%</span> |
<span style="color:red">-46.49%</span> |
<span style="color:red">-25.57%</span> |
<span style="color:red">-30.58%</span> |
<span style="color:red">-23.93%</span> |
<span style="color:red">-14.14%</span> |
<span style="color:red">-20.82%</span> |
<span style="color:red">-17.98%</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 |
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 |
0 |
EBITDA (mln) |
0 |
1 |
-0 |
1 |
0 |
1 |
-0 |
-0 |
-0 |
-0 |
0 |
0 |
1 |
1 |
1 |
1 |
-0 |
0 |
1 |
2 |
1 |
1 |
-1 |
0 |
-1 |
-2 |
-1 |
-1 |
-2 |
-3 |
-3 |
-1 |
-2 |
-3 |
-3 |
-2 |
-2 |
-2 |
-1 |
-1 |
-1 |
EBITDA(%) |
7.8% |
15.5% |
0.2% |
18.2% |
11.5% |
15.7% |
<span style="color:red">-10.54%</span> |
<span style="color:red">-1.25%</span> |
<span style="color:red">-0.90%</span> |
<span style="color:red">-2.04%</span> |
6.1% |
11.9% |
16.6% |
14.0% |
15.8% |
24.9% |
<span style="color:red">-8.21%</span> |
19.4% |
43.4% |
40.0% |
28.9% |
10.8% |
18.3% |
7.4% |
<span style="color:red">-26.01%</span> |
<span style="color:red">-38.35%</span> |
<span style="color:red">-22.86%</span> |
<span style="color:red">-19.85%</span> |
<span style="color:red">-30.70%</span> |
<span style="color:red">-48.21%</span> |
<span style="color:red">-52.94%</span> |
<span style="color:red">-17.46%</span> |
<span style="color:red">-31.63%</span> |
<span style="color:red">-37.70%</span> |
<span style="color:red">-43.39%</span> |
<span style="color:red">-22.31%</span> |
<span style="color:red">-27.40%</span> |
<span style="color:red">-21.10%</span> |
<span style="color:red">-11.56%</span> |
<span style="color:red">-18.04%</span> |
<span style="color:red">-15.59%</span> |
NOPLAT (mln) |
0 |
0 |
-0 |
1 |
0 |
0 |
-0 |
-0 |
-0 |
-0 |
0 |
0 |
1 |
1 |
1 |
0 |
-0 |
-0 |
0 |
1 |
-0 |
1 |
-1 |
0 |
-1 |
-2 |
-1 |
-1 |
-1 |
-3 |
-4 |
-1 |
-2 |
-3 |
-3 |
-2 |
-2 |
-2 |
-1 |
-2 |
-2 |
Podatek (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 |
-1 |
-0 |
-0 |
-0 |
-1 |
-1 |
-0 |
-0 |
-1 |
-1 |
-0 |
5 |
0 |
0 |
0 |
0 |
Zysk Netto (mln) |
0 |
0 |
-0 |
0 |
0 |
0 |
-0 |
-0 |
-0 |
-0 |
0 |
0 |
1 |
0 |
0 |
0 |
-0 |
-0 |
0 |
1 |
-0 |
0 |
-1 |
0 |
-1 |
-1 |
-1 |
-1 |
-1 |
-3 |
-3 |
-1 |
-2 |
-2 |
-2 |
-1 |
-7 |
-2 |
-1 |
-2 |
-2 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
80.8% |
15.2% |
260.9% |
<span style="color:red">-124.64%</span> |
<span style="color:red">-162.23%</span> |
<span style="color:red">-133.30%</span> |
<span style="color:red">-163.64%</span> |
<span style="color:red">-421.69%</span> |
<span style="color:red">-622.44%</span> |
<span style="color:red">-451.43%</span> |
220.4% |
45.5% |
<span style="color:red">-165.19%</span> |
<span style="color:red">-121.17%</span> |
<span style="color:red">-83.57%</span> |
68.6% |
<span style="color:red">-77.40%</span> |
<span style="color:red">-626.32%</span> |
<span style="color:red">-1476.31%</span> |
<span style="color:red">-61.77%</span> |
939.9% |
<span style="color:red">-383.95%</span> |
4.5% |
<span style="color:red">-538.96%</span> |
28.0% |
98.8% |
159.8% |
12.0% |
85.0% |
<span style="color:red">-4.99%</span> |
<span style="color:red">-14.56%</span> |
11.6% |
277.7% |
<span style="color:red">-19.70%</span> |
<span style="color:red">-60.39%</span> |
15.5% |
<span style="color:red">-79.09%</span> |
Zysk netto (%) |
3.5% |
8.7% |
<span style="color:red">-2.46%</span> |
10.6% |
5.3% |
10.4% |
<span style="color:red">-7.80%</span> |
<span style="color:red">-2.62%</span> |
<span style="color:red">-3.27%</span> |
<span style="color:red">-3.88%</span> |
3.9% |
6.9% |
11.7% |
10.0% |
10.6% |
8.5% |
<span style="color:red">-8.31%</span> |
<span style="color:red">-1.72%</span> |
1.5% |
9.8% |
<span style="color:red">-1.29%</span> |
7.1% |
<span style="color:red">-13.96%</span> |
4.1% |
<span style="color:red">-20.57%</span> |
<span style="color:red">-23.50%</span> |
<span style="color:red">-20.34%</span> |
<span style="color:red">-18.11%</span> |
<span style="color:red">-16.46%</span> |
<span style="color:red">-40.64%</span> |
<span style="color:red">-44.62%</span> |
<span style="color:red">-15.79%</span> |
<span style="color:red">-26.91%</span> |
<span style="color:red">-32.61%</span> |
<span style="color:red">-35.98%</span> |
<span style="color:red">-19.54%</span> |
<span style="color:red">-103.90%</span> |
<span style="color:red">-23.62%</span> |
<span style="color:red">-11.73%</span> |
<span style="color:red">-19.33%</span> |
<span style="color:red">-17.66%</span> |
EPS |
0.0024 |
0.0079 |
-0.0017 |
0.01 |
0.0044 |
0.0 |
-0.0061 |
-0.0022 |
-0.0028 |
-0.003 |
0.0039 |
0.01 |
0.0143 |
0.0106 |
0.0125 |
0.0101 |
-0.0093 |
-0.0022 |
0.002 |
0.02 |
-0.002 |
0.01 |
-0.0267 |
0.01 |
-0.0191 |
-0.029 |
-0.0253 |
-0.0247 |
-0.024 |
-0.0568 |
-0.065 |
-0.0272 |
-0.0436 |
-0.053 |
-0.0547 |
-0.03 |
-0.16 |
-0.0424 |
-0.0216 |
-0.0345 |
-0.0341 |
EPS (rozwodnione) |
0.0024 |
0.0079 |
-0.0017 |
0.01 |
0.0044 |
0.0 |
-0.0061 |
-0.0022 |
-0.0028 |
-0.003 |
0.0039 |
0.01 |
0.0141 |
0.0106 |
0.0125 |
0.0101 |
-0.0091 |
-0.0022 |
0.002 |
0.02 |
-0.002 |
0.01 |
-0.0267 |
0.01 |
-0.0191 |
-0.029 |
-0.0253 |
-0.0247 |
-0.024 |
-0.0568 |
-0.065 |
-0.0272 |
-0.0436 |
-0.053 |
-0.0547 |
-0.03 |
-0.16 |
-0.0424 |
-0.0216 |
-0.0345 |
-0.0341 |
Ilośc akcji (mln) |
38 |
38 |
38 |
38 |
38 |
0 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
39 |
40 |
40 |
40 |
44 |
44 |
44 |
44 |
44 |
45 |
45 |
45 |
45 |
45 |
45 |
46 |
46 |
46 |
46 |
46 |
46 |
46 |
Ważona ilośc akcji (mln) |
38 |
38 |
38 |
38 |
38 |
0 |
38 |
38 |
38 |
38 |
38 |
38 |
39 |
38 |
38 |
38 |
39 |
39 |
39 |
39 |
40 |
40 |
40 |
44 |
44 |
44 |
44 |
44 |
45 |
45 |
45 |
45 |
45 |
45 |
46 |
46 |
46 |
46 |
46 |
46 |
46 |
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 |