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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 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 | 2024 | 2024 | 2024 | 2024 | 2025 | 2025 | 2025 |
| Kwartał | 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 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 |
| Data | 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) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 42 | 45 | 70 | 84 | 91 | 88 | 96 | 98 |
| Przychód Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | inf | inf | inf | inf | 359.1% | 213.3% | -100.00% | -100.00% | -100.00% | -100.00% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | inf | inf | inf | inf | 879.9% | 116.3% | 94.9% | 36.6% | 16.6% |
| Marża brutto | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -inf | -inf | -inf | -inf | -inf | -inf | -inf | -inf | -inf | -inf | 97.4% | 89.6% | 94.7% | 91.5% | 92.0% | 94.6% | 94.3% | 92.5% | 94.2% |
| Koszty i Wydatki (mln) | 0 | 1 | 0 | 1 | 2 | 1 | 2 | 2 | 3 | 4 | 5 | 6 | 5 | 6 | 6 | 7 | 10 | 10 | 14 | 16 | 16 | 22 | 25 | 29 | 31 | 35 | 36 | 38 | 35 | 39 | 52 | 62 | 61 | 50 | 52 | 57 | 56 |
| EBIT (mln) | -0 | -1 | -0 | -1 | -2 | -1 | -2 | -2 | -3 | -4 | -5 | -6 | -5 | -6 | -6 | -7 | -10 | -10 | -14 | -16 | -16 | -22 | -50 | -29 | -31 | -35 | -49 | -38 | -26 | 3 | -7 | 9 | 22 | 41 | 36 | 39 | 41 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 550.0% | 141.6% | 389.7% | 242.5% | 42.0% | 181.6% | 106.1% | 140.5% | 79.7% | 45.9% | 26.7% | 18.1% | 81.2% | 69.3% | 141.4% | 135.7% | 61.7% | 109.9% | 249.9% | 75.4% | 100.9% | 58.9% | -2.79% | 32.3% | -17.35% | 109.0% | -86.31% | 122.5% | 186.3% | 1218.6% | 641.2% | 358.9% | 84.4% |
| EBIT (%) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -1792.91% | -1415.61% | -1369.59% | -410.81% | -805.15% | -1086.72% | 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% | -303.80% | 7.4% | -14.77% | 12.2% | 26.8% | 45.4% | 41.0% | 40.9% | 42.3% |
| Przychody finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 4 | 5 | 7 | 8 | 8 | 7 | 0 | 0 | 0 | 7 | 7 |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 25 | 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 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| EBITDA (mln) | -0 | -1 | -0 | -1 | -2 | -2 | -2 | -2 | -3 | -4 | -5 | -6 | -5 | -6 | -5 | -6 | -9 | -10 | -14 | -16 | -15 | -21 | -24 | -28 | -30 | -31 | -35 | -38 | -26 | 12 | 7 | 23 | 36 | 43 | 38 | 41 | 50 |
| EBITDA(%) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -1778.74% | -1401.73% | -1352.07% | -404.87% | -782.50% | -1054.43% | 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% | -303.80% | 11.0% | 16.4% | 32.8% | 43.5% | 47.1% | 42.9% | 42.5% | 50.7% |
| NOPLAT (mln) | -0 | -1 | -0 | -1 | -5 | -1 | -2 | -2 | -3 | -4 | -4 | -5 | -4 | -5 | -5 | -7 | -10 | -10 | -16 | -16 | -16 | -22 | -50 | -28 | -30 | -32 | -45 | -33 | 81 | 11 | 1 | 16 | 30 | 49 | 44 | 47 | 48 |
| Podatek (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 1 | 2 | 3 | 26 | 1 | -1 | 2 | 0 | 0 | 3 | 3 | 8 | 8 | -31 |
| Zysk Netto (mln) | -0 | -1 | -0 | -1 | -5 | -1 | -2 | -2 | -3 | -4 | -4 | -5 | -4 | -5 | -5 | -7 | -10 | -10 | -16 | -16 | -16 | -22 | -50 | -28 | -30 | -32 | -45 | -33 | 81 | 9 | 1 | 16 | 27 | 45 | 36 | 38 | 79 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 1537.6% | 122.2% | 335.2% | 199.9% | -47.75% | 166.2% | 91.2% | 135.0% | 55.1% | 44.5% | 29.9% | 27.8% | 125.0% | 93.8% | 196.0% | 139.5% | 62.2% | 110.0% | 216.0% | 71.8% | 91.5% | 47.0% | -9.34% | 18.2% | 370.5% | 127.1% | 102.1% | 146.9% | -66.34% | 423.2% | 3734.0% | 146.2% | 192.0% |
| Zysk netto (%) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -1692.91% | -1315.61% | -1269.59% | -361.05% | -705.15% | -986.72% | 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% | 943.7% | 20.6% | 2.1% | 22.2% | 32.4% | 49.9% | 40.5% | 39.9% | 81.2% |
| EPS | -0.0753 | -0.15 | -0.12 | -0.0874 | -1.26 | -0.14 | -0.21 | -0.22 | -0.26 | -0.27 | -0.29 | -0.37 | -0.25 | -0.31 | -0.31 | -0.37 | -0.49 | -0.53 | -0.74 | -0.74 | -0.7 | -0.95 | -1.99 | -1.1 | -1.17 | -1.25 | -1.76 | -1.25 | 2.88 | 0.31 | 0.03 | 0.54 | 0.95 | 1.58 | 1.24 | 1.33 | 2.7412 |
| EPS (rozwodnione) | -0.0753 | -0.15 | -0.12 | -0.0874 | -1.26 | -0.14 | -0.21 | -0.22 | -0.26 | -0.27 | -0.29 | -0.37 | -0.25 | -0.31 | -0.31 | -0.37 | -0.49 | -0.53 | -0.74 | -0.74 | -0.7 | -0.94 | -1.99 | -1.1 | -1.17 | -1.25 | -1.76 | -1.25 | 2.79 | 0.3 | 0.03 | 0.53 | 0.91 | 1.52 | 1.2 | 1.29 | 2.6603 |
| Ilość akcji (mln) | 4 | 4 | 4 | 9 | 4 | 10 | 10 | 10 | 11 | 14 | 14 | 15 | 17 | 17 | 17 | 18 | 20 | 20 | 21 | 22 | 22 | 23 | 25 | 26 | 26 | 26 | 26 | 27 | 28 | 28 | 28 | 29 | 29 | 29 | 29 | 29 | 29 |
| Ważona ilość akcji (mln) | 4 | 4 | 4 | 9 | 4 | 10 | 10 | 10 | 11 | 14 | 14 | 15 | 17 | 17 | 17 | 18 | 20 | 20 | 21 | 22 | 22 | 23 | 25 | 26 | 26 | 26 | 26 | 27 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 30 | 30 |
| 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 |