Rok finansowy |
2014 |
2015 |
2015 |
2015 |
2015 |
2016 |
2016 |
2016 |
2016 |
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 |
2014-12-31 |
2015-03-31 |
2015-06-30 |
2015-09-30 |
2015-12-31 |
2016-03-31 |
2016-06-30 |
2016-09-30 |
2016-12-31 |
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 |
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 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Przychód (mln) |
7 |
6 |
6 |
6 |
6 |
8 |
8 |
8 |
8 |
9 |
9 |
10 |
10 |
11 |
11 |
11 |
12 |
12 |
13 |
14 |
14 |
14 |
15 |
15 |
16 |
17 |
18 |
19 |
19 |
19 |
20 |
24 |
26 |
24 |
26 |
26 |
35 |
35 |
36 |
31 |
27 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-19.92%</span> |
34.3% |
34.3% |
41.1% |
41.1% |
14.2% |
14.2% |
17.3% |
17.3% |
15.0% |
17.7% |
18.2% |
24.9% |
17.5% |
17.8% |
21.8% |
12.6% |
11.7% |
16.2% |
9.6% |
15.9% |
19.4% |
18.7% |
22.6% |
21.7% |
16.3% |
16.8% |
29.5% |
34.6% |
26.4% |
26.3% |
5.6% |
36.5% |
43.2% |
40.5% |
22.4% |
<span style="color:red">-22.50%</span> |
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% |
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% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
89.5% |
113.3% |
100.0% |
Koszty i Wydatki (mln) |
5 |
7 |
7 |
6 |
6 |
7 |
7 |
7 |
7 |
8 |
8 |
8 |
8 |
-9 |
-9 |
-9 |
-9 |
-10 |
-9 |
-10 |
-10 |
-11 |
-11 |
-12 |
-11 |
-10 |
-11 |
-12 |
-12 |
-13 |
-18 |
1 |
1 |
1 |
-15 |
-14 |
25 |
23 |
26 |
27 |
27 |
EBIT (mln) |
2 |
-0 |
-0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
4 |
4 |
4 |
3 |
3 |
4 |
4 |
6 |
6 |
7 |
7 |
7 |
3 |
12 |
14 |
9 |
11 |
11 |
11 |
12 |
11 |
4 |
0 |
EBIT Δ kw/kw |
69800.0% |
118.5% |
118.5% |
99.7% |
99.7% |
20.5% |
20.5% |
38.0% |
38.0% |
17.6% |
21.6% |
13.0% |
28.2% |
35.4% |
46.7% |
37.3% |
17.3% |
8.7% |
3.6% |
11.0% |
18.7% |
51.4% |
47.1% |
48.6% |
36.0% |
5.3% |
157.0% |
39.7% |
51.0% |
27.9% |
77.6% |
2.2% |
28.5% |
24.4% |
5.4% |
182.1% |
0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
EBIT (%) |
33.4% |
<span style="color:red">-3.63%</span> |
<span style="color:red">-3.63%</span> |
0.1% |
0.1% |
14.6% |
14.6% |
16.3% |
16.3% |
16.1% |
16.1% |
22.4% |
22.4% |
17.0% |
17.4% |
21.7% |
24.9% |
22.4% |
27.8% |
28.4% |
26.8% |
21.9% |
23.1% |
23.4% |
28.4% |
37.9% |
36.8% |
37.1% |
36.5% |
34.4% |
12.3% |
47.5% |
55.4% |
37.7% |
43.4% |
44.0% |
31.6% |
34.8% |
29.3% |
12.7% |
0.0% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
9 |
9 |
10 |
11 |
11 |
12 |
13 |
13 |
13 |
13 |
14 |
14 |
15 |
16 |
17 |
17 |
17 |
18 |
23 |
26 |
26 |
30 |
30 |
32 |
4 |
33 |
31 |
32 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
3 |
5 |
7 |
8 |
3 |
9 |
8 |
8 |
9 |
Amortyzacja (mln) |
-2 |
0 |
0 |
-0 |
-0 |
-1 |
-1 |
-1 |
-1 |
-1 |
-1 |
-2 |
-2 |
-2 |
0 |
0 |
0 |
-3 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
EBITDA (mln) |
-0 |
1 |
1 |
1 |
1 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
2 |
3 |
3 |
3 |
4 |
4 |
4 |
3 |
3 |
4 |
4 |
6 |
7 |
7 |
7 |
7 |
3 |
10 |
12 |
4 |
12 |
12 |
11 |
12 |
11 |
4 |
0 |
EBITDA(%) |
<span style="color:red">-4.17%</span> |
2.0% |
2.0% |
15.2% |
15.2% |
<span style="color:red">-2.26%</span> |
<span style="color:red">-2.26%</span> |
<span style="color:red">-1.89%</span> |
<span style="color:red">-1.89%</span> |
<span style="color:red">-1.77%</span> |
<span style="color:red">-1.77%</span> |
<span style="color:red">-2.36%</span> |
<span style="color:red">-2.36%</span> |
17.0% |
18.1% |
22.3% |
25.5% |
22.4% |
28.4% |
28.9% |
27.3% |
22.5% |
23.6% |
25.9% |
31.0% |
40.3% |
37.2% |
37.5% |
36.9% |
34.7% |
12.6% |
47.8% |
55.6% |
38.0% |
43.7% |
44.2% |
0.2% |
<span style="color:red">-1.41%</span> |
<span style="color:red">-1.16%</span> |
13.0% |
0.0% |
NOPLAT (mln) |
2 |
-1 |
-1 |
-0 |
-0 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
4 |
4 |
4 |
3 |
3 |
4 |
4 |
6 |
6 |
7 |
7 |
7 |
3 |
10 |
12 |
4 |
11 |
11 |
11 |
12 |
10 |
4 |
9 |
Podatek (mln) |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
2 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
1 |
0 |
2 |
2 |
1 |
2 |
2 |
3 |
2 |
2 |
1 |
2 |
Zysk Netto (mln) |
2 |
-0 |
-0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
1 |
2 |
2 |
3 |
2 |
3 |
3 |
3 |
2 |
3 |
3 |
4 |
5 |
5 |
6 |
5 |
5 |
2 |
8 |
9 |
3 |
9 |
9 |
8 |
9 |
8 |
3 |
7 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-82.48%</span> |
<span style="color:red">-296.41%</span> |
<span style="color:red">-296.41%</span> |
263.9% |
263.9% |
39.1% |
39.1% |
<span style="color:red">-86.38%</span> |
<span style="color:red">-86.38%</span> |
33.2% |
49.7% |
1279.6% |
1678.2% |
62.5% |
82.6% |
55.9% |
10.9% |
8.8% |
<span style="color:red">-2.28%</span> |
<span style="color:red">-8.95%</span> |
25.2% |
107.5% |
89.0% |
93.7% |
51.3% |
6.1% |
<span style="color:red">-59.37%</span> |
40.8% |
65.1% |
<span style="color:red">-39.40%</span> |
330.6% |
15.1% |
<span style="color:red">-10.43%</span> |
187.6% |
<span style="color:red">-9.61%</span> |
<span style="color:red">-64.42%</span> |
<span style="color:red">-11.82%</span> |
Zysk netto (%) |
23.1% |
<span style="color:red">-6.31%</span> |
<span style="color:red">-6.31%</span> |
5.1% |
5.1% |
9.2% |
9.2% |
13.1% |
13.1% |
11.2% |
11.2% |
1.5% |
1.5% |
13.0% |
14.3% |
17.7% |
21.6% |
18.0% |
22.1% |
22.6% |
21.3% |
17.5% |
18.6% |
18.8% |
23.0% |
30.4% |
29.6% |
29.7% |
28.6% |
27.8% |
10.3% |
32.3% |
35.1% |
13.3% |
35.1% |
35.2% |
23.0% |
26.7% |
22.6% |
10.2% |
26.2% |
EPS |
0.43 |
-0.0962 |
-0.0962 |
0.0758 |
0.0758 |
0.19 |
0.19 |
0.28 |
0.28 |
0.26 |
0.26 |
0.0375 |
0.0375 |
0.31 |
0.39 |
0.51 |
0.47 |
0.5 |
0.63 |
0.7 |
0.66 |
0.54 |
0.61 |
0.64 |
0.81 |
1.12 |
1.16 |
1.06 |
0.97 |
0.95 |
0.38 |
1.4 |
1.61 |
0.57 |
1.61 |
1.61 |
1.44 |
1.65 |
1.46 |
0.57 |
0.63 |
EPS (rozwodnione) |
0.43 |
-0.0962 |
-0.0962 |
0.0758 |
0.0758 |
0.19 |
0.19 |
0.28 |
0.28 |
0.26 |
0.26 |
0.0375 |
0.0375 |
0.31 |
0.39 |
0.51 |
0.47 |
0.5 |
0.63 |
0.7 |
0.64 |
0.54 |
0.61 |
0.64 |
0.81 |
1.12 |
1.16 |
1.06 |
0.97 |
0.95 |
0.38 |
1.4 |
1.61 |
0.57 |
1.61 |
1.61 |
1.44 |
1.65 |
1.46 |
0.57 |
0.63 |
Ilośc akcji (mln) |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
6 |
4 |
4 |
4 |
4 |
5 |
5 |
5 |
5 |
4 |
4 |
5 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
11 |
Ważona ilośc akcji (mln) |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
6 |
4 |
4 |
5 |
5 |
5 |
5 |
5 |
5 |
4 |
4 |
5 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
11 |
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 |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |