Rok finansowy |
2006 |
2007 |
2007 |
2008 |
2008 |
2009 |
2009 |
2009 |
2009 |
2010 |
2010 |
2010 |
2010 |
2011 |
2011 |
2011 |
2011 |
2012 |
2012 |
2012 |
2012 |
2013 |
2013 |
2014 |
2014 |
2015 |
2015 |
2016 |
2016 |
2017 |
2017 |
2018 |
2018 |
2019 |
2019 |
2020 |
2020 |
2021 |
2021 |
2022 |
2022 |
2023 |
2023 |
2024 |
Data |
2007-01-31 |
2007-06-30 |
2008-01-31 |
2008-06-30 |
2008-12-31 |
2009-03-31 |
2009-06-30 |
2009-09-30 |
2009-12-31 |
2010-03-31 |
2010-06-30 |
2010-09-30 |
2010-12-31 |
2011-03-31 |
2011-06-30 |
2011-09-30 |
2011-12-31 |
2012-03-31 |
2012-06-30 |
2012-09-30 |
2012-12-31 |
2013-06-30 |
2013-12-31 |
2014-06-30 |
2014-12-31 |
2015-06-30 |
2015-12-31 |
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 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Przychód (mln) |
22 |
22 |
45 |
89 |
34 |
34 |
34 |
34 |
37 |
37 |
37 |
37 |
45 |
45 |
45 |
45 |
51 |
51 |
51 |
51 |
56 |
112 |
113 |
122 |
126 |
144 |
138 |
158 |
159 |
165 |
164 |
174 |
182 |
199 |
189 |
183 |
162 |
162 |
154 |
193 |
194 |
214 |
218 |
224 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
55.0% |
55.0% |
<span style="color:red">-23.45%</span> |
<span style="color:red">-61.72%</span> |
8.8% |
8.8% |
8.8% |
8.8% |
21.6% |
21.6% |
21.6% |
21.6% |
13.1% |
13.1% |
13.1% |
13.1% |
10.2% |
119.4% |
121.2% |
139.1% |
123.0% |
28.1% |
21.7% |
28.8% |
26.3% |
14.9% |
19.2% |
10.2% |
14.5% |
20.6% |
15.0% |
5.5% |
<span style="color:red">-11.11%</span> |
<span style="color:red">-18.61%</span> |
<span style="color:red">-18.31%</span> |
5.5% |
20.2% |
31.7% |
41.4% |
15.7% |
Marża brutto |
67.1% |
67.1% |
65.3% |
65.3% |
68.9% |
68.9% |
68.9% |
68.9% |
71.3% |
71.3% |
71.3% |
71.3% |
72.3% |
72.3% |
72.3% |
72.3% |
74.1% |
74.1% |
74.1% |
74.1% |
77.8% |
77.2% |
78.3% |
77.1% |
80.6% |
79.9% |
80.1% |
76.4% |
73.3% |
72.8% |
75.5% |
71.6% |
70.9% |
64.0% |
62.3% |
61.4% |
59.6% |
63.3% |
62.6% |
61.3% |
60.5% |
62.4% |
57.0% |
68.1% |
Koszty i Wydatki (mln) |
19 |
19 |
41 |
82 |
34 |
34 |
34 |
34 |
35 |
35 |
35 |
35 |
39 |
39 |
39 |
39 |
43 |
43 |
43 |
43 |
45 |
92 |
89 |
95 |
86 |
106 |
96 |
110 |
114 |
116 |
117 |
122 |
126 |
138 |
130 |
130 |
127 |
122 |
118 |
149 |
149 |
158 |
177 |
163 |
EBIT (mln) |
3 |
3 |
-13 |
-25 |
1 |
1 |
1 |
1 |
3 |
3 |
3 |
3 |
6 |
6 |
6 |
6 |
8 |
8 |
8 |
8 |
11 |
24 |
28 |
28 |
40 |
43 |
42 |
46 |
47 |
48 |
58 |
56 |
59 |
62 |
59 |
53 |
34 |
40 |
37 |
44 |
45 |
56 |
42 |
60 |
EBIT Δ kw/kw |
274.6% |
274.6% |
1626.0% |
3152.1% |
69.7% |
69.7% |
69.7% |
69.7% |
54.6% |
54.6% |
54.6% |
54.6% |
23.4% |
23.4% |
23.4% |
23.4% |
28.3% |
67.2% |
72.0% |
71.4% |
72.4% |
44.2% |
32.5% |
40.4% |
14.6% |
10.6% |
27.9% |
16.4% |
20.6% |
21.6% |
1.0% |
5.5% |
72.3% |
54.0% |
59.5% |
20.3% |
24.1% |
27.8% |
11.5% |
27.5% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
14.1% |
14.1% |
<span style="color:red">-28.46%</span> |
<span style="color:red">-56.93%</span> |
2.4% |
2.4% |
2.4% |
2.4% |
7.4% |
7.4% |
7.4% |
7.4% |
13.4% |
13.4% |
13.4% |
13.4% |
15.5% |
15.5% |
15.5% |
15.5% |
19.6% |
21.5% |
25.0% |
22.6% |
31.9% |
30.1% |
30.4% |
29.5% |
29.5% |
29.3% |
35.3% |
32.0% |
32.5% |
31.0% |
31.1% |
28.8% |
21.2% |
24.8% |
23.8% |
22.7% |
23.3% |
26.1% |
19.1% |
27.0% |
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 |
1 |
1 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
1 |
1 |
0 |
2 |
0 |
2 |
0 |
0 |
Koszty finansowe (mln) |
1 |
1 |
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 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
3 |
2 |
Amortyzacja (mln) |
4 |
4 |
7 |
14 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
8 |
14 |
14 |
14 |
9 |
9 |
9 |
8 |
8 |
7 |
1 |
1 |
2 |
11 |
10 |
10 |
11 |
11 |
12 |
13 |
14 |
12 |
23 |
6 |
EBITDA (mln) |
7 |
7 |
-6 |
-11 |
8 |
8 |
8 |
8 |
10 |
10 |
10 |
10 |
13 |
13 |
13 |
13 |
15 |
15 |
15 |
15 |
19 |
38 |
43 |
42 |
49 |
52 |
51 |
54 |
55 |
56 |
54 |
57 |
61 |
72 |
67 |
63 |
48 |
49 |
47 |
49 |
59 |
60 |
64 |
66 |
EBITDA(%) |
30.3% |
30.3% |
<span style="color:red">-12.39%</span> |
<span style="color:red">-24.78%</span> |
24.1% |
24.1% |
24.1% |
24.1% |
26.9% |
26.9% |
26.9% |
26.9% |
28.9% |
28.9% |
28.9% |
28.9% |
30.0% |
30.0% |
30.0% |
30.0% |
33.3% |
34.1% |
37.6% |
34.1% |
39.0% |
36.3% |
36.7% |
34.5% |
34.9% |
33.8% |
36.0% |
32.6% |
33.4% |
36.6% |
36.3% |
34.3% |
27.8% |
31.6% |
31.9% |
29.3% |
30.3% |
31.7% |
29.4% |
29.6% |
NOPLAT (mln) |
2 |
2 |
-13 |
-26 |
1 |
1 |
1 |
1 |
3 |
3 |
3 |
3 |
6 |
6 |
6 |
6 |
8 |
8 |
8 |
8 |
11 |
20 |
23 |
26 |
40 |
38 |
42 |
47 |
44 |
50 |
47 |
52 |
55 |
60 |
56 |
52 |
37 |
37 |
33 |
42 |
43 |
53 |
39 |
58 |
Podatek (mln) |
-0 |
-0 |
2 |
4 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
5 |
4 |
5 |
8 |
8 |
9 |
9 |
9 |
9 |
9 |
9 |
11 |
10 |
11 |
11 |
8 |
9 |
9 |
8 |
8 |
12 |
8 |
14 |
Zysk Netto (mln) |
2 |
2 |
-15 |
-30 |
0 |
0 |
0 |
0 |
2 |
2 |
2 |
2 |
4 |
4 |
4 |
4 |
6 |
6 |
6 |
6 |
9 |
15 |
20 |
21 |
32 |
30 |
33 |
38 |
36 |
40 |
38 |
42 |
44 |
50 |
45 |
41 |
29 |
28 |
25 |
33 |
35 |
41 |
32 |
44 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-79.67%</span> |
<span style="color:red">-79.67%</span> |
<span style="color:red">-103.24%</span> |
<span style="color:red">-101.62%</span> |
301.9% |
301.9% |
301.9% |
301.9% |
118.0% |
118.0% |
118.0% |
118.0% |
47.9% |
47.9% |
47.9% |
47.9% |
39.6% |
143.1% |
215.2% |
237.5% |
267.8% |
99.8% |
70.0% |
80.9% |
11.7% |
33.6% |
13.6% |
12.1% |
23.9% |
24.6% |
18.3% |
<span style="color:red">-4.47%</span> |
<span style="color:red">-34.92%</span> |
<span style="color:red">-44.22%</span> |
<span style="color:red">-44.74%</span> |
<span style="color:red">-18.72%</span> |
23.0% |
45.4% |
29.6% |
33.9% |
Zysk netto (%) |
10.7% |
10.7% |
<span style="color:red">-33.06%</span> |
<span style="color:red">-66.11%</span> |
1.4% |
1.4% |
1.4% |
1.4% |
5.2% |
5.2% |
5.2% |
5.2% |
9.3% |
9.3% |
9.3% |
9.3% |
12.1% |
12.1% |
12.1% |
12.1% |
15.4% |
13.4% |
17.3% |
17.1% |
25.3% |
21.0% |
24.1% |
24.0% |
22.4% |
24.4% |
23.0% |
24.5% |
24.2% |
25.2% |
23.7% |
22.2% |
17.7% |
17.3% |
16.0% |
17.1% |
18.2% |
19.0% |
14.7% |
19.8% |
EPS |
0.0072 |
0.0072 |
-0.0296 |
-0.0592 |
0.0009 |
0.0009 |
0.0009 |
0.0009 |
0.0037 |
0.0037 |
0.0037 |
0.0037 |
0.0081 |
0.0081 |
0.0081 |
0.0081 |
0.0118 |
0.0118 |
0.0118 |
0.0118 |
0.0158 |
0.028 |
0.035 |
0.038 |
0.058 |
0.055 |
0.0608 |
0.069 |
0.065 |
0.074 |
0.07 |
0.079 |
0.082 |
0.0936 |
0.0833 |
0.0757 |
0.0535 |
0.0522 |
0.046 |
0.0615 |
0.0658 |
0.0759 |
0.0597 |
0.0824 |
EPS (rozwodnione) |
0.0072 |
0.0072 |
-0.0296 |
-0.0592 |
0.0009 |
0.0009 |
0.0009 |
0.0009 |
0.0037 |
0.0037 |
0.0037 |
0.0037 |
0.0081 |
0.0081 |
0.0081 |
0.0081 |
0.0118 |
0.0118 |
0.0118 |
0.0118 |
0.0158 |
0.0275 |
0.0356 |
0.0381 |
0.0578 |
0.0547 |
0.0608 |
0.069 |
0.0649 |
0.0737 |
0.0702 |
0.0791 |
0.082 |
0.0935 |
0.0833 |
0.0756 |
0.0535 |
0.0522 |
0.046 |
0.0614 |
0.0653 |
0.0755 |
0.0593 |
0.0819 |
Ilośc akcji (mln) |
326 |
326 |
499 |
998 |
516 |
516 |
516 |
516 |
522 |
522 |
522 |
522 |
521 |
521 |
521 |
521 |
528 |
528 |
528 |
528 |
549 |
540 |
559 |
551 |
550 |
548 |
547 |
549 |
548 |
545 |
540 |
538 |
538 |
536 |
536 |
536 |
536 |
536 |
536 |
536 |
536 |
536 |
536 |
537 |
Ważona ilośc akcji (mln) |
326 |
326 |
499 |
998 |
516 |
516 |
516 |
516 |
522 |
522 |
522 |
522 |
521 |
521 |
521 |
521 |
528 |
528 |
528 |
528 |
549 |
549 |
549 |
550 |
551 |
552 |
547 |
549 |
548 |
547 |
538 |
537 |
538 |
537 |
536 |
537 |
536 |
537 |
536 |
537 |
541 |
539 |
539 |
540 |
Waluta |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |