Rok finansowy |
2004 |
2005 |
2005 |
2006 |
2006 |
2007 |
2007 |
2008 |
2008 |
2009 |
2009 |
2009 |
2010 |
2010 |
2010 |
2010 |
2011 |
2011 |
2011 |
2011 |
2012 |
2012 |
2012 |
2012 |
2013 |
2013 |
2013 |
2013 |
2014 |
2014 |
2015 |
2015 |
2016 |
2016 |
2017 |
2017 |
2018 |
2018 |
2019 |
2019 |
2020 |
2020 |
2021 |
2021 |
2022 |
2022 |
2023 |
2023 |
2024 |
Data |
2005-01-31 |
2005-06-30 |
2005-12-31 |
2006-06-30 |
2006-12-31 |
2007-06-30 |
2007-12-31 |
2008-06-30 |
2008-12-31 |
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 |
2013-03-31 |
2013-06-30 |
2013-09-30 |
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 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q3 |
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 |
Przychód (mln) |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
3 |
0 |
2 |
1 |
2 |
2 |
0 |
0 |
3 |
0 |
1 |
0 |
14 |
0 |
0 |
0 |
1 |
0 |
3 |
0 |
15 |
63 |
169 |
24 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-88.59%</span> |
119.7% |
119.7% |
1214.9% |
1214.9% |
165.0% |
165.0% |
2.2% |
2.2% |
<span style="color:red">-7.10%</span> |
<span style="color:red">-7.10%</span> |
<span style="color:red">-100.00%</span> |
<span style="color:red">-100.00%</span> |
<span style="color:red">-100.00%</span> |
<span style="color:red">-100.00%</span> |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
0.0% |
inf% |
inf% |
<span style="color:red">-45.18%</span> |
inf% |
<span style="color:red">-97.02%</span> |
<span style="color:red">-88.63%</span> |
98.4% |
<span style="color:red">-100.00%</span> |
934.4% |
<span style="color:red">-100.00%</span> |
368.2% |
0.0% |
<span style="color:red">-21.55%</span> |
0.0% |
<span style="color:red">-94.87%</span> |
0.0% |
545.9% |
0.0% |
1929.7% |
inf% |
5186.2% |
inf% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-41.65%</span> |
0.0% |
<span style="color:red">-132.63%</span> |
<span style="color:red">-207.30%</span> |
<span style="color:red">-274.30%</span> |
<span style="color:red">-303.78%</span> |
<span style="color:red">-12396.72%</span> |
<span style="color:red">-4019.75%</span> |
<span style="color:red">-122.59%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-384.15%</span> |
<span style="color:red">-inf%</span> |
75.3% |
<span style="color:red">-inf%</span> |
99.8% |
<span style="color:red">-inf%</span> |
99.6% |
<span style="color:red">-inf%</span> |
99.9% |
<span style="color:red">-inf%</span> |
100.0% |
82.4% |
90.7% |
100.0% |
Koszty i Wydatki (mln) |
0 |
5 |
5 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
2 |
2 |
2 |
0 |
0 |
6 |
0 |
10 |
6 |
6 |
8 |
9 |
9 |
7 |
4 |
12 |
4 |
7 |
8 |
4 |
5 |
4 |
8 |
3 |
7 |
9 |
15 |
18 |
20 |
EBIT (mln) |
-6 |
-4 |
-4 |
-5 |
-5 |
-6 |
-6 |
-8 |
-8 |
0 |
0 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-3 |
-3 |
-3 |
-3 |
-4 |
-4 |
-5 |
-7 |
-9 |
-8 |
-4 |
-3 |
-3 |
-4 |
10 |
-8 |
-4 |
-5 |
-4 |
-8 |
-3 |
-7 |
6 |
48 |
151 |
4 |
EBIT Δ kw/kw |
12.6% |
31.4% |
31.4% |
34.0% |
34.0% |
23812.2% |
23812.2% |
526.9% |
526.9% |
102.1% |
102.1% |
1392200000.0% |
5.3% |
5.3% |
5.3% |
8.8% |
8.8% |
8.8% |
8.8% |
54.9% |
54.9% |
56.2% |
54.9% |
23.8% |
36.5% |
44.9% |
56.7% |
59.1% |
45.5% |
36.5% |
87.9% |
248.0% |
109.3% |
139.8% |
56.1% |
29.0% |
26.7% |
330.6% |
124844900.0% |
124844900.0% |
27.6% |
173.3% |
117.0% |
102.1% |
280.5% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
<span style="color:red">-1501.89%</span> |
<span style="color:red">-3859.13%</span> |
<span style="color:red">-3859.13%</span> |
<span style="color:red">-11696.91%</span> |
<span style="color:red">-11696.91%</span> |
<span style="color:red">-2561.38%</span> |
<span style="color:red">-2561.38%</span> |
<span style="color:red">-1348.29%</span> |
<span style="color:red">-1348.29%</span> |
2.0% |
2.0% |
<span style="color:red">-105.24%</span> |
<span style="color:red">-105.24%</span> |
<span style="color:red">-105.24%</span> |
<span style="color:red">-105.24%</span> |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-105.90%</span> |
0.0% |
<span style="color:red">-181.09%</span> |
<span style="color:red">-312.00%</span> |
<span style="color:red">-350.33%</span> |
<span style="color:red">-404.53%</span> |
<span style="color:red">-14849.18%</span> |
<span style="color:red">-5032.72%</span> |
<span style="color:red">-129.32%</span> |
0.0% |
<span style="color:red">-412.52%</span> |
0.0% |
69.4% |
0.0% |
<span style="color:red">-740.20%</span> |
0.0% |
<span style="color:red">-587.31%</span> |
0.0% |
<span style="color:red">-101.09%</span> |
0.0% |
39.4% |
76.5% |
89.4% |
16.7% |
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 |
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 |
5 |
6 |
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 |
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 |
Amortyzacja (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
-5 |
-4 |
-4 |
-5 |
-5 |
-6 |
-6 |
-7 |
-7 |
0 |
0 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-3 |
-3 |
-3 |
-3 |
-4 |
-4 |
-5 |
-6 |
-9 |
-8 |
-4 |
-3 |
-3 |
-4 |
10 |
-8 |
-4 |
-5 |
-4 |
-8 |
-3 |
-7 |
6 |
48 |
151 |
4 |
EBITDA(%) |
<span style="color:red">-1376.61%</span> |
<span style="color:red">-3498.26%</span> |
<span style="color:red">-3498.26%</span> |
<span style="color:red">-10787.63%</span> |
<span style="color:red">-10787.63%</span> |
<span style="color:red">-2372.95%</span> |
<span style="color:red">-2372.95%</span> |
<span style="color:red">-1249.65%</span> |
<span style="color:red">-1249.65%</span> |
12.2% |
12.2% |
<span style="color:red">-96.60%</span> |
<span style="color:red">-96.60%</span> |
<span style="color:red">-96.60%</span> |
<span style="color:red">-96.60%</span> |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-99.02%</span> |
0.0% |
<span style="color:red">-171.13%</span> |
<span style="color:red">-308.21%</span> |
<span style="color:red">-347.48%</span> |
<span style="color:red">-401.61%</span> |
<span style="color:red">-14780.33%</span> |
<span style="color:red">-5007.41%</span> |
<span style="color:red">-128.05%</span> |
0.0% |
<span style="color:red">-406.50%</span> |
0.0% |
69.7% |
0.0% |
<span style="color:red">-740.00%</span> |
0.0% |
<span style="color:red">-586.89%</span> |
0.0% |
<span style="color:red">-100.97%</span> |
0.0% |
39.5% |
76.5% |
89.4% |
16.8% |
NOPLAT (mln) |
-3 |
-4 |
-4 |
-5 |
-5 |
-6 |
-6 |
-8 |
-8 |
-0 |
-0 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-3 |
-3 |
-3 |
-3 |
-7 |
-5 |
-4 |
-6 |
-8 |
-8 |
-4 |
-4 |
7 |
-4 |
7 |
-8 |
-3 |
-5 |
-5 |
-8 |
-3 |
-7 |
6 |
50 |
156 |
12 |
Podatek (mln) |
-3 |
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 |
0 |
0 |
0 |
0 |
0 |
-0 |
0 |
-1 |
0 |
-3 |
0 |
-1 |
2 |
46 |
4 |
Zysk Netto (mln) |
0 |
-4 |
-4 |
-5 |
-5 |
-6 |
-6 |
-8 |
-8 |
-0 |
-0 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-3 |
-3 |
-3 |
-3 |
-7 |
-5 |
-4 |
-5 |
-8 |
-7 |
-5 |
-4 |
7 |
-4 |
7 |
-8 |
-3 |
-5 |
-4 |
-8 |
0 |
-7 |
7 |
48 |
109 |
8 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-inf%</span> |
47.0% |
47.0% |
52.4% |
52.4% |
<span style="color:red">-99.88%</span> |
<span style="color:red">-99.88%</span> |
<span style="color:red">-83.81%</span> |
<span style="color:red">-83.81%</span> |
17031.2% |
17031.2% |
<span style="color:red">-4.91%</span> |
<span style="color:red">-4.91%</span> |
<span style="color:red">-4.91%</span> |
<span style="color:red">-4.91%</span> |
7.3% |
7.3% |
7.3% |
7.3% |
121.8% |
121.8% |
140.5% |
121.8% |
161.1% |
64.8% |
18.9% |
89.3% |
9.2% |
58.5% |
27.3% |
<span style="color:red">-33.58%</span> |
<span style="color:red">-184.98%</span> |
<span style="color:red">-44.48%</span> |
<span style="color:red">-254.64%</span> |
122.0% |
<span style="color:red">-142.85%</span> |
16.2% |
<span style="color:red">-161.82%</span> |
1.0% |
<span style="color:red">-105.80%</span> |
48.2% |
<span style="color:red">-263.31%</span> |
<span style="color:red">-700.26%</span> |
64180.0% |
<span style="color:red">-213.64%</span> |
Zysk netto (%) |
0.0% |
<span style="color:red">-3867.39%</span> |
<span style="color:red">-3867.39%</span> |
<span style="color:red">-11696.91%</span> |
<span style="color:red">-11696.91%</span> |
<span style="color:red">-2587.13%</span> |
<span style="color:red">-2587.13%</span> |
<span style="color:red">-1355.94%</span> |
<span style="color:red">-1355.94%</span> |
<span style="color:red">-0.58%</span> |
<span style="color:red">-0.58%</span> |
<span style="color:red">-107.40%</span> |
<span style="color:red">-107.40%</span> |
<span style="color:red">-107.40%</span> |
<span style="color:red">-107.40%</span> |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-111.47%</span> |
0.0% |
<span style="color:red">-360.23%</span> |
<span style="color:red">-326.74%</span> |
<span style="color:red">-241.77%</span> |
<span style="color:red">-331.76%</span> |
<span style="color:red">-13195.08%</span> |
<span style="color:red">-4554.32%</span> |
<span style="color:red">-155.15%</span> |
0.0% |
1084.0% |
0.0% |
51.2% |
0.0% |
<span style="color:red">-592.12%</span> |
0.0% |
<span style="color:red">-618.13%</span> |
0.0% |
5.3% |
0.0% |
49.7% |
76.0% |
64.7% |
33.0% |
EPS |
0.0 |
-0.76 |
-0.76 |
-0.78 |
-0.78 |
-0.82 |
-0.82 |
-0.62 |
-0.62 |
-0.0005 |
-0.0005 |
-0.0588 |
-0.0588 |
-0.0588 |
-0.0588 |
-0.031 |
-0.031 |
-0.031 |
-0.031 |
-0.0217 |
-0.0217 |
-0.0217 |
-0.0217 |
-0.0448 |
-0.0448 |
-0.0514 |
-0.0448 |
-0.11 |
-0.0604 |
-0.0466 |
-0.0646 |
-0.0949 |
-0.0835 |
-0.0574 |
-0.0405 |
0.0691 |
-0.0418 |
0.0707 |
-0.0787 |
-0.0285 |
-0.0475 |
-0.038 |
-0.0696 |
0.0013 |
-0.056 |
0.0575 |
0.38 |
0.86 |
0.0628 |
EPS (rozwodnione) |
0.0 |
-0.76 |
-0.76 |
-0.78 |
-0.78 |
-0.82 |
-0.82 |
-0.62 |
-0.62 |
-0.0005 |
-0.0005 |
-0.0588 |
-0.0588 |
-0.0588 |
-0.0588 |
-0.031 |
-0.031 |
-0.031 |
-0.031 |
-0.0217 |
-0.0217 |
-0.0217 |
-0.0217 |
-0.0448 |
-0.0448 |
-0.0514 |
-0.0448 |
-0.11 |
-0.0604 |
-0.0466 |
-0.0646 |
-0.0944 |
-0.0835 |
-0.0572 |
-0.0405 |
0.0695 |
-0.0418 |
0.0706 |
-0.0787 |
-0.0285 |
-0.0475 |
-0.038 |
-0.0696 |
0.0013 |
-0.056 |
0.0574 |
0.37 |
0.83 |
0.0613 |
Ilośc akcji (mln) |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
15 |
15 |
21 |
21 |
21 |
21 |
38 |
38 |
38 |
38 |
59 |
59 |
59 |
59 |
63 |
63 |
60 |
63 |
67 |
77 |
78 |
83 |
85 |
88 |
81 |
88 |
99 |
98 |
101 |
100 |
103 |
100 |
117 |
114 |
129 |
126 |
126 |
126 |
127 |
128 |
Ważona ilośc akcji (mln) |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
15 |
15 |
21 |
21 |
21 |
21 |
38 |
38 |
38 |
38 |
59 |
59 |
59 |
59 |
63 |
63 |
60 |
63 |
67 |
77 |
78 |
83 |
85 |
88 |
81 |
88 |
98 |
98 |
102 |
100 |
103 |
100 |
117 |
114 |
129 |
126 |
126 |
130 |
131 |
131 |
Waluta |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |