Rok finansowy |
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 |
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 |
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) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
4 |
7 |
4 |
2 |
5 |
4 |
5 |
5 |
7 |
21 |
6 |
11 |
5 |
-5 |
3 |
4 |
5 |
2 |
1 |
0 |
11 |
21 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
inf% |
inf% |
inf% |
436.3% |
24.8% |
42.1% |
<span style="color:red">-45.44%</span> |
9.2% |
106.8% |
36.4% |
455.5% |
22.6% |
110.3% |
<span style="color:red">-30.68%</span> |
<span style="color:red">-125.13%</span> |
<span style="color:red">-40.81%</span> |
<span style="color:red">-67.10%</span> |
6.0% |
<span style="color:red">-138.58%</span> |
<span style="color:red">-79.09%</span> |
<span style="color:red">-92.03%</span> |
113.8% |
948.5% |
Marża brutto |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
20.8% |
62.4% |
80.6% |
57.9% |
100.0% |
7.3% |
8.3% |
31.8% |
<span style="color:red">-91.76%</span> |
<span style="color:red">-369.87%</span> |
<span style="color:red">-1042.55%</span> |
<span style="color:red">-9.85%</span> |
75.2% |
Koszty i Wydatki (mln) |
7 |
8 |
9 |
8 |
18 |
25 |
15 |
20 |
21 |
23 |
14 |
12 |
20 |
28 |
14 |
17 |
27 |
26 |
29 |
29 |
34 |
35 |
28 |
36 |
35 |
32 |
38 |
46 |
47 |
46 |
51 |
53 |
EBIT (mln) |
-7 |
-8 |
-9 |
-8 |
-18 |
-25 |
-15 |
-20 |
-21 |
-21 |
-11 |
-5 |
-16 |
-25 |
-8 |
-13 |
-22 |
-20 |
-23 |
-8 |
-29 |
-24 |
-23 |
-41 |
-32 |
-29 |
-33 |
-44 |
-47 |
-46 |
-40 |
-31 |
EBIT Δ kw/kw |
61.4% |
69.9% |
40.5% |
58.5% |
12.8% |
18.6% |
35.1% |
270.1% |
32.0% |
15.9% |
29.4% |
58.8% |
28.8% |
23.2% |
62.6% |
62.7% |
23.3% |
13.8% |
1.1% |
80.2% |
9.5% |
17.5% |
30.4% |
6.2% |
32.1% |
37.3% |
18.2% |
0.0% |
0.0% |
0.0% |
0.0% |
276.5% |
EBIT (%) |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-2635.90%</span> |
<span style="color:red">-1071.18%</span> |
<span style="color:red">-304.44%</span> |
<span style="color:red">-78.40%</span> |
<span style="color:red">-372.48%</span> |
<span style="color:red">-1019.75%</span> |
<span style="color:red">-165.57%</span> |
<span style="color:red">-348.97%</span> |
<span style="color:red">-479.48%</span> |
<span style="color:red">-400.37%</span> |
<span style="color:red">-324.63%</span> |
<span style="color:red">-38.61%</span> |
<span style="color:red">-510.10%</span> |
<span style="color:red">-220.82%</span> |
<span style="color:red">-473.59%</span> |
776.4% |
<span style="color:red">-952.61%</span> |
<span style="color:red">-813.14%</span> |
<span style="color:red">-642.01%</span> |
<span style="color:red">-2144.80%</span> |
<span style="color:red">-6710.47%</span> |
<span style="color:red">-16279.79%</span> |
<span style="color:red">-367.01%</span> |
<span style="color:red">-147.22%</span> |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
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 |
2 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
Amortyzacja (mln) |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
4 |
3 |
3 |
3 |
3 |
EBITDA (mln) |
-7 |
-7 |
-8 |
-9 |
-16 |
-29 |
-15 |
-21 |
-17 |
-20 |
-10 |
-5 |
-15 |
-24 |
-5 |
-9 |
-22 |
-18 |
-24 |
-8 |
-29 |
-32 |
-33 |
-11 |
-24 |
-23 |
-37 |
-40 |
-14 |
-42 |
-33 |
-33 |
EBITDA(%) |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-2572.25%</span> |
<span style="color:red">-1042.09%</span> |
<span style="color:red">-289.54%</span> |
<span style="color:red">-64.01%</span> |
<span style="color:red">-334.36%</span> |
<span style="color:red">-973.91%</span> |
<span style="color:red">-141.54%</span> |
<span style="color:red">-309.77%</span> |
<span style="color:red">-439.28%</span> |
<span style="color:red">-359.66%</span> |
<span style="color:red">-294.85%</span> |
<span style="color:red">-28.69%</span> |
<span style="color:red">-472.22%</span> |
<span style="color:red">-198.72%</span> |
<span style="color:red">-425.50%</span> |
714.3% |
<span style="color:red">-934.64%</span> |
<span style="color:red">-702.94%</span> |
<span style="color:red">-563.59%</span> |
<span style="color:red">-1953.04%</span> |
<span style="color:red">-6240.60%</span> |
<span style="color:red">-14944.68%</span> |
<span style="color:red">-299.84%</span> |
<span style="color:red">-154.58%</span> |
NOPLAT (mln) |
-7 |
-7 |
-8 |
-9 |
-16 |
-30 |
-15 |
-22 |
-18 |
-21 |
-11 |
-5 |
-16 |
-25 |
-6 |
-10 |
-24 |
-20 |
-26 |
-10 |
-31 |
-34 |
-37 |
-27 |
-30 |
-30 |
-44 |
20 |
-20 |
-49 |
-39 |
-39 |
Podatek (mln) |
0 |
0 |
0 |
-1 |
0 |
0 |
0 |
-0 |
0 |
-0 |
-0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
2 |
0 |
14 |
-14 |
2 |
3 |
3 |
-8 |
3 |
0 |
0 |
-3 |
Zysk Netto (mln) |
-7 |
-7 |
-8 |
-9 |
-16 |
-30 |
-15 |
-21 |
-18 |
-21 |
-10 |
-5 |
-16 |
-25 |
-6 |
-10 |
-24 |
-20 |
-26 |
-10 |
-33 |
-34 |
-52 |
-14 |
-32 |
-30 |
-44 |
20 |
-20 |
-49 |
-39 |
-39 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
140.5% |
317.6% |
82.7% |
144.7% |
9.6% |
<span style="color:red">-30.55%</span> |
<span style="color:red">-32.18%</span> |
<span style="color:red">-73.97%</span> |
<span style="color:red">-12.79%</span> |
22.1% |
<span style="color:red">-38.52%</span> |
90.9% |
50.6% |
<span style="color:red">-20.98%</span> |
303.4% |
<span style="color:red">-5.25%</span> |
41.2% |
69.1% |
99.5% |
36.9% |
<span style="color:red">-3.98%</span> |
<span style="color:red">-12.93%</span> |
<span style="color:red">-14.42%</span> |
<span style="color:red">-248.96%</span> |
<span style="color:red">-36.17%</span> |
64.4% |
<span style="color:red">-11.21%</span> |
<span style="color:red">-294.90%</span> |
Zysk netto (%) |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-2290.81%</span> |
<span style="color:red">-1050.75%</span> |
<span style="color:red">-291.99%</span> |
<span style="color:red">-78.95%</span> |
<span style="color:red">-372.51%</span> |
<span style="color:red">-1027.52%</span> |
<span style="color:red">-126.31%</span> |
<span style="color:red">-276.17%</span> |
<span style="color:red">-513.97%</span> |
<span style="color:red">-392.61%</span> |
<span style="color:red">-373.47%</span> |
<span style="color:red">-47.10%</span> |
<span style="color:red">-592.15%</span> |
<span style="color:red">-315.76%</span> |
<span style="color:red">-1074.75%</span> |
256.6% |
<span style="color:red">-960.65%</span> |
<span style="color:red">-835.62%</span> |
<span style="color:red">-868.06%</span> |
990.9% |
<span style="color:red">-2932.86%</span> |
<span style="color:red">-17241.13%</span> |
<span style="color:red">-360.49%</span> |
<span style="color:red">-184.19%</span> |
EPS |
-0.35 |
-0.37 |
-0.44 |
-0.45 |
-0.6 |
-2.2 |
-0.59 |
-0.73 |
-0.62 |
-0.63 |
-0.3 |
-0.15 |
-0.43 |
-0.69 |
-0.17 |
-0.28 |
-0.54 |
-0.46 |
-0.59 |
-0.22 |
-0.75 |
-0.76 |
-1.16 |
-0.31 |
-0.66 |
-0.53 |
-0.74 |
0.32 |
-0.32 |
-0.76 |
-0.55 |
-0.49 |
EPS (rozwodnione) |
-0.35 |
-0.37 |
-0.44 |
-0.45 |
-0.6 |
-2.2 |
-0.59 |
-0.73 |
-0.62 |
-0.63 |
-0.3 |
-0.15 |
-0.43 |
-0.69 |
-0.17 |
-0.28 |
-0.54 |
-0.46 |
-0.59 |
-0.22 |
-0.75 |
-0.76 |
-1.16 |
-0.31 |
-0.66 |
-0.53 |
-0.74 |
0.32 |
-0.32 |
-0.76 |
-0.55 |
-0.49 |
Ilośc akcji (mln) |
19 |
19 |
19 |
19 |
27 |
14 |
26 |
29 |
29 |
33 |
35 |
36 |
37 |
37 |
37 |
37 |
44 |
44 |
44 |
44 |
45 |
45 |
45 |
44 |
49 |
55 |
60 |
64 |
64 |
64 |
72 |
70 |
Ważona ilośc akcji (mln) |
19 |
19 |
19 |
19 |
27 |
14 |
26 |
29 |
29 |
33 |
35 |
37 |
37 |
37 |
37 |
37 |
44 |
44 |
44 |
44 |
45 |
45 |
45 |
44 |
49 |
55 |
60 |
64 |
64 |
64 |
72 |
70 |
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 |