Rok finansowy |
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 |
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 |
Przychód (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
7 |
6 |
208 |
0 |
0 |
-416 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Przychód Δ kw/kw |
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% |
inf% |
inf% |
inf% |
0.0% |
<span style="color:red">-100.00%</span> |
<span style="color:red">-7400.28%</span> |
<span style="color:red">-99.31%</span> |
0.0% |
inf% |
<span style="color:red">-100.01%</span> |
<span style="color:red">-95.42%</span> |
inf% |
881.6% |
205.9% |
123.7% |
125.3% |
58.8% |
<span style="color:red">-46.31%</span> |
Marża brutto |
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% |
100.0% |
100.0% |
100.0% |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
100.0% |
100.0% |
<span style="color:red">-inf%</span> |
<span style="color:red">-3641.34%</span> |
<span style="color:red">-850.63%</span> |
100000.0% |
100000.0% |
100000.0% |
<span style="color:red">-183.55%</span> |
8.1% |
12.4% |
100.0% |
100.0% |
Koszty i Wydatki (mln) |
3 |
4 |
5 |
6 |
8 |
34 |
10 |
9 |
11 |
13 |
13 |
13 |
13 |
14 |
13 |
17 |
17 |
20 |
23 |
23 |
27 |
32 |
14 |
12 |
26 |
18 |
14 |
13 |
12 |
15 |
14 |
12 |
18 |
18 |
21 |
13 |
11 |
EBIT (mln) |
1 |
-4 |
-5 |
-6 |
-8 |
-34 |
-10 |
-9 |
-11 |
-13 |
-13 |
-13 |
-13 |
-14 |
-13 |
-17 |
-17 |
-20 |
-23 |
-16 |
-27 |
177 |
-14 |
-12 |
-26 |
-16 |
-14 |
-13 |
-12 |
-15 |
-14 |
-12 |
-18 |
-17 |
-21 |
-13 |
-11 |
EBIT Δ kw/kw |
112.9% |
89.2% |
47.3% |
38.2% |
31.3% |
155.1% |
22.1% |
28.6% |
15.8% |
4.4% |
0.8% |
21.4% |
24.0% |
30.8% |
19282442300.0% |
2.2% |
36.7% |
111.5% |
61.7% |
40.4% |
3.6% |
1185.4% |
0.1% |
8.8% |
116.5% |
9.2% |
0.9% |
6.4% |
33.1% |
14.5% |
30.9% |
9.1% |
0.0% |
0.0% |
0.0% |
856591700.0% |
84.4% |
EBIT (%) |
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% |
<span style="color:red">-237.25%</span> |
<span style="color:red">-478.58%</span> |
84.7% |
0.0% |
0.0% |
6.3% |
<span style="color:red">-1125.47%</span> |
0.0% |
<span style="color:red">-115329.27%</span> |
<span style="color:red">-26302.29%</span> |
<span style="color:red">-22509.53%</span> |
<span style="color:red">-18895.98%</span> |
<span style="color:red">-11038.46%</span> |
<span style="color:red">-12848.33%</span> |
<span style="color:red">-11768.24%</span> |
<span style="color:red">-12140.24%</span> |
<span style="color:red">-7645.09%</span> |
<span style="color:red">-14107.89%</span> |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1,536 |
0 |
0 |
0 |
0 |
Amortyzacja (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 |
EBITDA (mln) |
1 |
-4 |
-5 |
-6 |
-8 |
-34 |
-10 |
-9 |
-11 |
-13 |
-13 |
-13 |
-13 |
-14 |
-13 |
-17 |
-17 |
-20 |
-23 |
-16 |
-22 |
177 |
-14 |
-12 |
-26 |
-16 |
-14 |
-13 |
-11 |
-15 |
-13 |
-12 |
-15 |
-17 |
-21 |
-13 |
-11 |
EBITDA(%) |
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% |
<span style="color:red">-236.11%</span> |
<span style="color:red">-378.58%</span> |
84.8% |
0.0% |
0.0% |
6.3% |
<span style="color:red">-1120.35%</span> |
0.0% |
<span style="color:red">-111590.58%</span> |
<span style="color:red">-26302.29%</span> |
<span style="color:red">-22509.53%</span> |
<span style="color:red">-18369.33%</span> |
<span style="color:red">-10668.94%</span> |
<span style="color:red">-12564.78%</span> |
<span style="color:red">-11676.35%</span> |
<span style="color:red">-12140.24%</span> |
<span style="color:red">-7547.40%</span> |
<span style="color:red">-13896.05%</span> |
NOPLAT (mln) |
-3 |
-4 |
-5 |
-6 |
-8 |
-34 |
-10 |
-9 |
-11 |
-13 |
-13 |
-13 |
-13 |
-14 |
-13 |
-17 |
-17 |
-20 |
-23 |
-16 |
-22 |
177 |
-14 |
-12 |
-26 |
-16 |
-15 |
-12 |
-12 |
-13 |
-12 |
-11 |
-15 |
-12 |
9 |
-14 |
-9 |
Podatek (mln) |
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 |
-1 |
-0 |
-1,536 |
0 |
0 |
-0 |
0 |
0 |
0 |
0 |
Zysk Netto (mln) |
-3 |
-4 |
-5 |
-6 |
-8 |
-34 |
-10 |
-9 |
-11 |
-13 |
-13 |
-13 |
-13 |
-14 |
-13 |
-17 |
-17 |
-20 |
-23 |
-16 |
-22 |
176 |
-16 |
-11 |
-26 |
-16 |
-15 |
-11 |
-11 |
1,523 |
-12 |
-11 |
-15 |
-12 |
9 |
-14 |
-9 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
129.6% |
829.9% |
90.3% |
61.8% |
45.0% |
<span style="color:red">-61.50%</span> |
26.2% |
38.5% |
17.7% |
4.7% |
0.9% |
28.3% |
31.5% |
45.1% |
72.7% |
<span style="color:red">-1.26%</span> |
29.8% |
<span style="color:red">-978.71%</span> |
<span style="color:red">-29.99%</span> |
<span style="color:red">-30.69%</span> |
18.0% |
<span style="color:red">-109.15%</span> |
<span style="color:red">-5.80%</span> |
<span style="color:red">-2.22%</span> |
<span style="color:red">-55.94%</span> |
<span style="color:red">-9553.28%</span> |
<span style="color:red">-16.57%</span> |
1.1% |
33.8% |
<span style="color:red">-100.77%</span> |
<span style="color:red">-168.67%</span> |
24.5% |
<span style="color:red">-39.61%</span> |
Zysk netto (%) |
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% |
<span style="color:red">-237.56%</span> |
<span style="color:red">-386.27%</span> |
84.5% |
0.0% |
0.0% |
6.2% |
<span style="color:red">-1114.46%</span> |
0.0% |
<span style="color:red">-100264.74%</span> |
<span style="color:red">-24750.60%</span> |
2301600.0% |
<span style="color:red">-16544.44%</span> |
<span style="color:red">-10325.94%</span> |
<span style="color:red">-10823.55%</span> |
<span style="color:red">-7901.35%</span> |
5042.0% |
<span style="color:red">-8095.95%</span> |
<span style="color:red">-12175.00%</span> |
EPS |
-0.33 |
-0.19 |
-0.27 |
-0.3 |
-0.39 |
-1.39 |
-0.57 |
-0.38 |
-0.45 |
-0.54 |
-0.53 |
-0.53 |
-0.52 |
-0.46 |
-0.34 |
-0.43 |
-0.35 |
-0.37 |
-0.41 |
-0.28 |
-0.35 |
2.55 |
-0.23 |
-0.17 |
-0.39 |
-0.23 |
-0.21 |
-0.16 |
-0.16 |
21.6 |
-0.18 |
-0.16 |
-0.22 |
-0.17 |
0.12 |
-0.2 |
-0.13 |
EPS (rozwodnione) |
-0.33 |
-0.19 |
-0.27 |
-0.3 |
-0.39 |
-1.39 |
-0.57 |
-0.38 |
-0.45 |
-0.54 |
-0.53 |
-0.53 |
-0.52 |
-0.46 |
-0.34 |
-0.43 |
-0.35 |
-0.37 |
-0.41 |
-0.28 |
-0.34 |
2.53 |
-0.23 |
-0.17 |
-0.38 |
-0.23 |
-0.21 |
-0.16 |
-0.16 |
21.6 |
-0.18 |
-0.16 |
-0.22 |
-0.17 |
0.12 |
-0.2 |
-0.13 |
Ilośc akcji (mln) |
10 |
20 |
20 |
20 |
20 |
25 |
18 |
25 |
25 |
25 |
25 |
25 |
25 |
30 |
39 |
39 |
49 |
54 |
55 |
59 |
63 |
66 |
68 |
67 |
68 |
70 |
69 |
70 |
70 |
70 |
71 |
71 |
71 |
71 |
71 |
71 |
71 |
Ważona ilośc akcji (mln) |
10 |
20 |
20 |
20 |
20 |
25 |
18 |
25 |
25 |
25 |
25 |
25 |
25 |
30 |
39 |
39 |
49 |
55 |
56 |
59 |
64 |
67 |
68 |
68 |
68 |
70 |
70 |
70 |
70 |
70 |
71 |
71 |
71 |
71 |
71 |
71 |
71 |
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 |