Rok finansowy |
2015 |
2015 |
2015 |
2015 |
2015 |
2016 |
2016 |
2017 |
2017 |
2018 |
2018 |
2019 |
2019 |
2020 |
2020 |
2021 |
2021 |
2022 |
2022 |
2023 |
2023 |
Data |
2015-09-30 |
2015-12-31 |
2016-01-31 |
2016-03-31 |
2016-06-30 |
2016-12-31 |
2017-06-30 |
2017-12-31 |
2018-06-30 |
2018-12-31 |
2019-06-30 |
2019-12-31 |
2020-06-30 |
2020-12-31 |
2021-06-30 |
2021-12-31 |
2022-06-30 |
2022-12-31 |
2023-06-30 |
2023-12-31 |
2024-06-30 |
Kwartał |
Q1 |
Q2 |
Q2 |
Q3 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Przychód (mln) |
0 |
0 |
0 |
1 |
0 |
0 |
2 |
7 |
23 |
12 |
23 |
24 |
14 |
8 |
29 |
19 |
85 |
18 |
180 |
52 |
47 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
262.5% |
<span style="color:red">-29.64%</span> |
747.5% |
395.1% |
5225.3% |
6859.3% |
1034.1% |
265.1% |
<span style="color:red">-37.74%</span> |
<span style="color:red">-30.83%</span> |
25.9% |
<span style="color:red">-19.71%</span> |
488.0% |
128.1% |
521.8% |
171.4% |
<span style="color:red">-44.47%</span> |
Marża brutto |
<span style="color:red">-161.61%</span> |
<span style="color:red">-161.61%</span> |
<span style="color:red">-161.61%</span> |
12.6% |
<span style="color:red">-34.50%</span> |
<span style="color:red">-250.72%</span> |
61.0% |
0.5% |
71.4% |
48.4% |
63.8% |
50.8% |
66.0% |
66.4% |
73.3% |
71.8% |
93.6% |
80.7% |
98.0% |
100.0% |
93.1% |
Koszty i Wydatki (mln) |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
8 |
9 |
11 |
14 |
17 |
13 |
9 |
13 |
13 |
51 |
19 |
129 |
8 |
15 |
EBIT (mln) |
-1 |
-1 |
-1 |
-0 |
-1 |
-1 |
1 |
-2 |
14 |
1 |
9 |
7 |
4 |
-1 |
17 |
7 |
83 |
11 |
176 |
44 |
32 |
EBIT Δ kw/kw |
46.4% |
112.0% |
291.0% |
70.0% |
104.5% |
217.2% |
92.6% |
124.9% |
267.7% |
181.9% |
43.7% |
234100000.0% |
95.5% |
112.2% |
90.5% |
84.1% |
158.1% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
<span style="color:red">-553.33%</span> |
<span style="color:red">-553.33%</span> |
<span style="color:red">-553.33%</span> |
<span style="color:red">-36.59%</span> |
<span style="color:red">-143.98%</span> |
<span style="color:red">-733.82%</span> |
34.2% |
<span style="color:red">-24.63%</span> |
59.7% |
9.0% |
40.9% |
27.1% |
26.1% |
<span style="color:red">-15.88%</span> |
57.7% |
36.2% |
97.8% |
57.2% |
97.7% |
84.0% |
68.3% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
2 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
3 |
4 |
4 |
5 |
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 |
Amortyzacja (mln) |
1 |
1 |
1 |
0 |
-1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
0 |
0 |
0 |
-1 |
-2 |
-1 |
1 |
-2 |
14 |
1 |
9 |
7 |
4 |
-1 |
17 |
7 |
83 |
11 |
157 |
44 |
32 |
EBITDA(%) |
350.6% |
350.6% |
350.6% |
<span style="color:red">-58.75%</span> |
<span style="color:red">-448.11%</span> |
<span style="color:red">-732.36%</span> |
34.4% |
<span style="color:red">-24.51%</span> |
59.8% |
9.1% |
41.1% |
27.2% |
26.4% |
<span style="color:red">-15.54%</span> |
58.8% |
36.3% |
98.1% |
57.6% |
97.7% |
84.0% |
68.3% |
NOPLAT (mln) |
-1 |
-1 |
-1 |
-1 |
-2 |
-3 |
1 |
-2 |
14 |
1 |
9 |
7 |
1 |
-1 |
14 |
4 |
42 |
-4 |
54 |
9 |
7 |
Podatek (mln) |
0 |
0 |
0 |
-0 |
1 |
1 |
0 |
0 |
4 |
0 |
3 |
2 |
1 |
0 |
4 |
1 |
10 |
2 |
15 |
2 |
2 |
Zysk Netto (mln) |
-0 |
-1 |
-1 |
-1 |
-1 |
-2 |
0 |
-1 |
10 |
1 |
6 |
5 |
0 |
-1 |
10 |
3 |
32 |
-2 |
39 |
7 |
5 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
180.3% |
152.4% |
<span style="color:red">-108.02%</span> |
124.8% |
<span style="color:red">-852.24%</span> |
<span style="color:red">-134.87%</span> |
8284.0% |
<span style="color:red">-481.09%</span> |
<span style="color:red">-95.59%</span> |
<span style="color:red">-242.16%</span> |
59.5% |
<span style="color:red">-45.47%</span> |
7253.3% |
93.7% |
288.5% |
178.0% |
<span style="color:red">-83.05%</span> |
Zysk netto (%) |
<span style="color:red">-390.92%</span> |
<span style="color:red">-390.92%</span> |
<span style="color:red">-390.92%</span> |
<span style="color:red">-42.18%</span> |
<span style="color:red">-302.24%</span> |
<span style="color:red">-1402.21%</span> |
3.7% |
<span style="color:red">-19.15%</span> |
42.7% |
7.0% |
27.4% |
20.0% |
3.0% |
<span style="color:red">-14.44%</span> |
34.6% |
13.6% |
37.8% |
<span style="color:red">-12.26%</span> |
21.7% |
13.9% |
11.6% |
EPS |
-0.0125 |
-0.025 |
-0.025 |
-0.0161 |
-0.0403 |
-0.0649 |
0.0013 |
-0.0225 |
0.17 |
0.0127 |
0.0565 |
0.0429 |
0.0039 |
-0.0112 |
0.0847 |
0.023 |
0.3 |
-0.0213 |
0.34 |
0.0637 |
0.0493 |
EPS (rozwodnione) |
-0.0125 |
-0.025 |
-0.025 |
-0.0161 |
-0.0403 |
-0.0649 |
0.0013 |
-0.0225 |
0.17 |
0.0127 |
0.0565 |
0.0429 |
0.0039 |
-0.0112 |
0.0847 |
0.023 |
0.3 |
-0.0213 |
0.34 |
0.0637 |
0.0493 |
Ilośc akcji (mln) |
37 |
37 |
37 |
35 |
33 |
36 |
57 |
56 |
58 |
65 |
111 |
112 |
111 |
104 |
118 |
114 |
106 |
106 |
116 |
114 |
110 |
Ważona ilośc akcji (mln) |
37 |
37 |
37 |
35 |
33 |
36 |
57 |
56 |
58 |
65 |
111 |
112 |
110 |
105 |
119 |
114 |
106 |
107 |
116 |
115 |
110 |
Waluta |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |