Oponeo.pl S.A.

Rachunek Zysków i Strat kwartalnie


Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
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) 128 78 111 67 161 91 149 82 224 135 162 110 302 125 227 132 358 160 238 154 410 168 292 184 419 255 368 242 650 276 416 318 685 292 497 323 759 337 531 381 877
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 25.4% 16.3% 33.8% 21.3% 39.5% 48.5% 8.6% 33.9% 34.8% <span style="color:red">-7.15%</span> 40.4% 21.0% 18.4% 28.1% 4.7% 15.9% 14.6% 4.8% 22.8% 19.7% 2.2% 51.6% 25.8% 31.7% 55.1% 8.4% 13.1% 31.4% 5.4% 5.9% 19.6% 1.6% 10.8% 15.3% 6.8% 17.8% 15.5%
Marża brutto 16.2% 13.9% 19.0% 15.9% 17.7% 13.8% 19.9% 17.6% 16.7% 16.4% 22.2% 15.3% 17.9% 15.8% 22.7% 15.8% 18.4% 16.0% 23.3% 15.4% 19.2% 15.5% 23.2% 16.2% 22.3% 17.6% 24.0% 16.4% 21.0% 17.0% 23.5% 17.9% 19.4% 17.7% 19.1% 17.7% 22.0% 19.1% 25.2% 22.6% 22.4%
Koszty i Wydatki (mln) 124 79 105 69 153 97 140 81 216 137 154 113 292 131 212 138 338 164 222 162 387 176 271 189 389 259 336 245 595 280 400 314 638 298 484 331 694 334 495 368 -803
EBIT (mln) 4 -1 7 -2 8 6 9 0 9 -2 8 -4 14 -6 16 -6 20 -4 16 -8 24 -9 21 -5 30 -4 31 -3 55 -3 15 4 47 -5 13 -8 65 3 36 13 73
EBIT Δ kw/kw 40.6% 126.4% 27.6% 563.0% 12.0% 330.4% 14.7% 109.3% 1234000000.0% 58.8% 48.6% 38.8% 31.3% 64.9% 5.4% 27.5% 17.6% 58.1% 20.3% 54.7% 20.4% 114.4% 33.1% 97.0% 45.7% 18.9% 100.1% 160.7% 17.1% 31.9% 17.5% 154.8% 392000000.0% 264.8% 802200000.0% 160.5% 0.0% 0.0% 0.0% 0.0% 7500400000.0%
EBIT (%) 3.5% <span style="color:red">-1.90%</span> 6.0% <span style="color:red">-2.30%</span> 4.7% 6.2% 6.2% 0.4% 3.8% <span style="color:red">-1.80%</span> 4.9% <span style="color:red">-3.27%</span> 4.5% <span style="color:red">-4.71%</span> 6.9% <span style="color:red">-4.42%</span> 5.5% <span style="color:red">-2.23%</span> 6.9% <span style="color:red">-5.26%</span> 5.8% <span style="color:red">-5.09%</span> 7.1% <span style="color:red">-2.84%</span> 7.1% <span style="color:red">-1.57%</span> 8.4% <span style="color:red">-1.09%</span> 8.5% <span style="color:red">-1.21%</span> 3.7% 1.4% 6.9% <span style="color:red">-1.68%</span> 2.6% <span style="color:red">-2.46%</span> 8.5% 0.9% 6.9% 3.5% 8.4%
Przychody fiansowe (mln) 0 0 0 0 0 0 1 2 0 1 2 0 0 1 0 2 0 0 0 1 0 0 1 0 0 1 0 1 0 0 0 0 12 1 0 0 1 1 0 2 0
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 1 1 0 0 0 0 1 0 0 0 1 12 0 1 1 10 2 3 3 4 6
Amortyzacja (mln) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 3 3 3 3 3 3 3 3 3 4 4 3 4 5 5 5 6 6 6 6 6 7 7 8
EBITDA (mln) 6 0 8 -1 9 7 -1 1 -3 -0 9 -2 12 -4 17 -2 21 -0 20 -4 26 -6 24 -2 31 1 35 2 58 0 21 9 52 1 19 -2 83 9 44 22 79
EBITDA(%) 4.4% 0.1% 7.2% <span style="color:red">-1.22%</span> 5.4% <span style="color:red">-5.08%</span> 7.1% 4.8% 4.5% <span style="color:red">-0.43%</span> 6.9% <span style="color:red">-1.97%</span> 5.0% <span style="color:red">-3.06%</span> 6.9% <span style="color:red">-2.12%</span> 5.8% <span style="color:red">-0.15%</span> 8.3% <span style="color:red">-2.74%</span> 6.1% <span style="color:red">-3.29%</span> 7.6% <span style="color:red">-1.26%</span> 7.7% 0.2% 9.4% 0.7% 8.7% 0.1% 4.5% 3.1% 6.9% 0.2% 4.9% <span style="color:red">-0.52%</span> 9.3% 2.8% 8.2% 5.8% 9.0%
NOPLAT (mln) 4 -1 7 -2 7 6 9 2 10 -2 10 -4 17 -5 14 -4 19 -4 16 -7 25 -10 20 -5 29 -3 31 -3 54 -4 12 -8 52 -6 18 -17 75 2 35 11 65
Podatek (mln) 0 0 -0 0 1 1 1 7 2 -1 1 1 3 -0 2 0 5 0 4 -1 7 -7 4 -1 6 -1 6 1 9 -1 4 -1 8 -2 5 -1 12 0 8 2 12
Zysk Netto (mln) 4 -1 7 -2 7 5 9 -5 8 -1 10 -5 14 -4 12 -4 13 -4 12 -7 18 -3 17 -4 23 -2 25 -4 42 -3 7 -7 43 -4 12 -17 63 0 24 7 55
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 84.5% <span style="color:red">-426.33%</span> 25.7% 144.1% 12.1% <span style="color:red">-119.37%</span> 12.7% 0.4% 80.0% 404.2% 22.0% <span style="color:red">-16.25%</span> <span style="color:red">-1.93%</span> <span style="color:red">-19.70%</span> 5.2% 59.5% 32.8% <span style="color:red">-9.12%</span> 34.6% <span style="color:red">-40.03%</span> 25.6% <span style="color:red">-26.42%</span> 46.7% 0.1% 86.0% 13.6% <span style="color:red">-69.88%</span> 71.1% 3.8% 32.0% 55.9% 152.5% 45.1% <span style="color:red">-112.78%</span> 104.8% <span style="color:red">-138.53%</span> <span style="color:red">-12.64%</span>
Zysk netto (%) 2.9% <span style="color:red">-1.80%</span> 6.2% <span style="color:red">-2.97%</span> 4.2% 5.1% 5.8% <span style="color:red">-5.98%</span> 3.4% <span style="color:red">-0.66%</span> 6.0% <span style="color:red">-4.48%</span> 4.5% <span style="color:red">-3.58%</span> 5.2% <span style="color:red">-3.10%</span> 3.8% <span style="color:red">-2.24%</span> 5.2% <span style="color:red">-4.27%</span> 4.4% <span style="color:red">-1.95%</span> 5.8% <span style="color:red">-2.14%</span> 5.4% <span style="color:red">-0.94%</span> 6.7% <span style="color:red">-1.62%</span> 6.4% <span style="color:red">-0.99%</span> 1.8% <span style="color:red">-2.11%</span> 6.3% <span style="color:red">-1.23%</span> 2.3% <span style="color:red">-5.25%</span> 8.3% 0.1% 4.5% 1.7% 6.3%
EPS 0.27 -0.1 0.49 -0.14 0.49 0.33 0.62 -0.35 0.55 -0.0637 0.7 -0.35 0.99 -0.32 0.85 -0.3 0.97 -0.26 0.9 -0.47 1.29 -0.23 1.21 -0.28 1.62 -0.17 1.77 -0.28 1.42 -0.2 0.18 -0.48 3.12 -0.26 0.86 -1.27 5.49 0.041 2.11 0.63 4.91
EPS (rozwodnione) 0.27 -0.1 0.49 -0.14 0.49 0.33 0.62 -0.35 0.55 -0.0637 0.7 -0.35 0.99 -0.32 0.85 -0.3 0.97 -0.26 0.9 -0.47 1.29 -0.23 1.21 -0.28 1.62 -0.17 1.77 -0.28 1.1 -0.2 0.18 -0.48 3.12 -0.26 0.86 -1.27 5.49 0.041 2.11 0.63 4.91
Ilośc akcji (mln) 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 31 14 41 14 14 14 13 13 11 11 11 10 11
Ważona ilośc akcji (mln) 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 41 14 41 14 14 14 13 13 11 11 11 10 11
Waluta PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN PLN