Rok finansowy |
2010 |
2010 |
2012 |
2013 |
2013 |
2014 |
2014 |
2015 |
2015 |
2016 |
2016 |
2017 |
2017 |
2018 |
2018 |
2019 |
2019 |
2020 |
2020 |
2021 |
2021 |
2022 |
2022 |
2023 |
2023 |
2024 |
2024 |
Data |
2010-05-01 |
2010-10-31 |
2012-10-31 |
2013-04-30 |
2013-10-31 |
2014-04-30 |
2014-10-31 |
2015-04-30 |
2015-10-31 |
2016-04-30 |
2016-10-31 |
2017-04-30 |
2017-10-31 |
2018-04-30 |
2018-10-31 |
2019-04-30 |
2019-10-31 |
2020-04-30 |
2020-10-31 |
2021-04-30 |
2021-10-31 |
2022-04-30 |
2022-10-31 |
2023-04-30 |
2023-10-31 |
2024-04-30 |
2024-10-31 |
Kwartał |
Q2 |
Q4 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Przychód (mln) |
0 |
0 |
21 |
21 |
19 |
19 |
18 |
17 |
16 |
16 |
15 |
17 |
13 |
16 |
11 |
10 |
12 |
15 |
9 |
19 |
10 |
11 |
9 |
21 |
2 |
11 |
11 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
inf% |
<span style="color:red">-16.47%</span> |
<span style="color:red">-19.31%</span> |
<span style="color:red">-17.64%</span> |
<span style="color:red">-15.68%</span> |
<span style="color:red">-13.34%</span> |
4.5% |
<span style="color:red">-16.23%</span> |
<span style="color:red">-1.18%</span> |
<span style="color:red">-28.70%</span> |
<span style="color:red">-42.29%</span> |
<span style="color:red">-8.10%</span> |
<span style="color:red">-1.56%</span> |
<span style="color:red">-13.67%</span> |
90.4% |
<span style="color:red">-18.63%</span> |
<span style="color:red">-27.48%</span> |
<span style="color:red">-4.93%</span> |
10.0% |
<span style="color:red">-77.57%</span> |
3.2% |
24.6% |
Marża brutto |
0.0% |
0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
90.1% |
86.5% |
89.2% |
85.3% |
84.0% |
87.0% |
90.0% |
84.3% |
92.5% |
100.0% |
88.2% |
85.9% |
106.1% |
42.7% |
77.7% |
100.0% |
Koszty i Wydatki (mln) |
0 |
0 |
18 |
8 |
24 |
4 |
6 |
7 |
31 |
5 |
12 |
18 |
15 |
23 |
12 |
-17 |
-12 |
38 |
-31 |
-2 |
4 |
46 |
33 |
-6 |
9 |
1 |
1 |
EBIT (mln) |
0 |
0 |
19 |
18 |
17 |
16 |
15 |
14 |
14 |
14 |
13 |
18 |
14 |
-6 |
0 |
29 |
25 |
-23 |
40 |
21 |
9 |
-35 |
-24 |
27 |
-7 |
10 |
10 |
EBIT Δ kw/kw |
100.0% |
100.0% |
21.0% |
25.4% |
22.7% |
19.3% |
1513096600.0% |
17.6% |
6396173000.0% |
322.4% |
10189.0% |
39.3% |
44.0% |
72.7% |
99.7% |
36.3% |
190.1% |
1978654200.0% |
268.9% |
21.8% |
229.8% |
449.0% |
342.3% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
0.0% |
0.0% |
87.3% |
87.4% |
87.3% |
87.1% |
86.4% |
86.4% |
86.4% |
86.6% |
85.5% |
100.3% |
103.3% |
<span style="color:red">-39.41%</span> |
1.2% |
286.6% |
200.6% |
<span style="color:red">-146.87%</span> |
425.3% |
110.5% |
85.0% |
<span style="color:red">-316.64%</span> |
<span style="color:red">-264.87%</span> |
128.4% |
<span style="color:red">-291.95%</span> |
87.9% |
87.7% |
Przychody fiansowe (mln) |
0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
1 |
23 |
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 |
6 |
0 |
0 |
0 |
Amortyzacja (mln) |
0 |
0 |
-19 |
-18 |
-17 |
-16 |
-15 |
-14 |
-14 |
-14 |
-13 |
18 |
14 |
-5 |
-5 |
-5 |
-5 |
-5 |
-5 |
-4 |
-9 |
-4 |
-4 |
-16 |
-5 |
-10 |
-10 |
EBITDA (mln) |
0 |
0 |
20 |
10 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
17 |
14 |
-6 |
0 |
0 |
25 |
-23 |
40 |
21 |
0 |
-35 |
-24 |
7 |
-7 |
-0 |
0 |
EBITDA(%) |
0.0% |
0.0% |
94.3% |
50.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
99.1% |
104.7% |
<span style="color:red">-39.41%</span> |
1.2% |
0.0% |
200.6% |
<span style="color:red">-146.87%</span> |
425.3% |
110.5% |
0.0% |
<span style="color:red">-316.64%</span> |
<span style="color:red">-264.87%</span> |
31.2% |
<span style="color:red">-291.95%</span> |
<span style="color:red">-0.00%</span> |
0.0% |
NOPLAT (mln) |
0 |
0 |
39 |
29 |
-5 |
22 |
11 |
10 |
-15 |
10 |
27 |
0 |
0 |
-7 |
-1 |
27 |
23 |
-23 |
40 |
21 |
5 |
-36 |
-22 |
27 |
-9 |
29 |
17 |
Podatek (mln) |
0 |
0 |
20 |
10 |
-22 |
6 |
-4 |
-5 |
-29 |
-4 |
14 |
0 |
0 |
5 |
5 |
5 |
5 |
5 |
5 |
4 |
-3 |
-22 |
-15 |
0 |
0 |
0 |
0 |
Zysk Netto (mln) |
0 |
0 |
39 |
29 |
-5 |
22 |
11 |
10 |
-15 |
10 |
27 |
71 |
71 |
-7 |
-1 |
27 |
23 |
-23 |
40 |
21 |
5 |
-36 |
-22 |
27 |
-9 |
29 |
17 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-inf%</span> |
inf% |
<span style="color:red">-71.36%</span> |
<span style="color:red">-66.12%</span> |
216.1% |
<span style="color:red">-54.80%</span> |
143.8% |
638.1% |
<span style="color:red">-567.98%</span> |
<span style="color:red">-171.70%</span> |
<span style="color:red">-104.46%</span> |
<span style="color:red">-61.58%</span> |
<span style="color:red">-66.94%</span> |
226.4% |
<span style="color:red">-3417.69%</span> |
<span style="color:red">-24.28%</span> |
<span style="color:red">-76.99%</span> |
51.8% |
<span style="color:red">-155.51%</span> |
30.1% |
<span style="color:red">-267.75%</span> |
<span style="color:red">-180.33%</span> |
<span style="color:red">-175.49%</span> |
Zysk netto (%) |
0.0% |
0.0% |
181.7% |
137.8% |
<span style="color:red">-24.51%</span> |
118.4% |
62.3% |
57.9% |
<span style="color:red">-94.08%</span> |
63.5% |
175.2% |
408.5% |
525.6% |
<span style="color:red">-46.07%</span> |
<span style="color:red">-10.97%</span> |
272.0% |
189.1% |
<span style="color:red">-152.72%</span> |
421.4% |
108.2% |
53.5% |
<span style="color:red">-319.70%</span> |
<span style="color:red">-246.06%</span> |
128.0% |
<span style="color:red">-400.08%</span> |
248.8% |
149.1% |
EPS |
0.0 |
0.0 |
0.5 |
0.36 |
-0.0612 |
0.28 |
0.1428 |
0.1258 |
-0.1982 |
0.1328 |
0.36 |
1.0 |
1.0 |
-0.1 |
-0.0179 |
0.42 |
0.37 |
-0.37 |
0.65 |
0.34 |
0.089 |
-0.59 |
-0.37 |
0.48 |
-0.16 |
0.52 |
0.3 |
EPS (rozwodnione) |
0.0 |
0.0 |
0.5 |
0.36 |
-0.0612 |
0.28 |
0.1428 |
0.1258 |
-0.1982 |
0.1328 |
0.36 |
1.0 |
1.0 |
-0.1 |
-0.0179 |
0.42 |
0.37 |
-0.37 |
0.65 |
0.34 |
0.089 |
-0.59 |
-0.37 |
0.48 |
-0.16 |
0.52 |
0.3 |
Ilośc akcji (mln) |
78 |
78 |
78 |
78 |
78 |
78 |
77 |
77 |
76 |
75 |
75 |
71 |
71 |
68 |
67 |
65 |
64 |
63 |
62 |
60 |
60 |
60 |
60 |
57 |
57 |
55 |
55 |
Ważona ilośc akcji (mln) |
78 |
78 |
78 |
78 |
78 |
78 |
77 |
77 |
76 |
75 |
75 |
71 |
71 |
68 |
67 |
65 |
64 |
63 |
62 |
60 |
60 |
60 |
60 |
57 |
57 |
55 |
55 |
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 |