Rok finansowy |
2011 |
2011 |
2012 |
2012 |
2013 |
2013 |
2014 |
2014 |
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 |
Data |
2011-07-31 |
2012-01-31 |
2012-07-31 |
2013-01-31 |
2013-07-31 |
2014-01-31 |
2014-07-31 |
2014-10-31 |
2015-01-31 |
2015-04-30 |
2015-07-31 |
2015-10-31 |
2016-01-31 |
2016-04-30 |
2016-07-31 |
2016-10-31 |
2017-01-31 |
2017-04-30 |
2017-07-31 |
2017-10-31 |
2018-01-31 |
2018-04-30 |
2018-07-31 |
2018-10-31 |
2019-01-31 |
2019-04-30 |
2019-07-31 |
2019-10-31 |
2020-01-31 |
2020-04-30 |
2020-07-31 |
2020-10-31 |
2021-01-31 |
2021-04-30 |
2021-07-31 |
2021-10-31 |
2022-01-31 |
2022-04-30 |
2022-07-31 |
2022-10-31 |
2023-01-31 |
2023-04-30 |
2023-07-31 |
2023-10-31 |
2024-01-31 |
2024-04-30 |
2024-07-31 |
Kwartał |
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 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Przychód (mln) |
610 |
610 |
589 |
589 |
546 |
329 |
340 |
903 |
-222 |
285 |
344 |
366 |
366 |
329 |
329 |
377 |
377 |
359 |
359 |
431 |
431 |
371 |
371 |
382 |
382 |
336 |
651 |
376 |
724 |
194 |
375 |
334 |
643 |
311 |
599 |
398 |
760 |
368 |
706 |
427 |
807 |
385 |
735 |
422 |
422 |
397 |
397 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-10.48%</span> |
<span style="color:red">-46.10%</span> |
<span style="color:red">-42.19%</span> |
53.2% |
<span style="color:red">-140.56%</span> |
<span style="color:red">-13.50%</span> |
1.1% |
<span style="color:red">-59.43%</span> |
<span style="color:red">-265.22%</span> |
15.8% |
<span style="color:red">-4.29%</span> |
2.8% |
2.8% |
9.0% |
9.0% |
14.4% |
14.4% |
3.3% |
3.3% |
<span style="color:red">-11.34%</span> |
<span style="color:red">-11.34%</span> |
<span style="color:red">-9.32%</span> |
75.4% |
<span style="color:red">-1.54%</span> |
89.7% |
<span style="color:red">-42.37%</span> |
<span style="color:red">-42.35%</span> |
<span style="color:red">-11.15%</span> |
<span style="color:red">-11.24%</span> |
60.3% |
59.8% |
19.2% |
18.2% |
18.3% |
17.8% |
7.4% |
6.2% |
4.8% |
4.1% |
<span style="color:red">-1.21%</span> |
<span style="color:red">-47.67%</span> |
3.1% |
<span style="color:red">-45.92%</span> |
Marża brutto |
57.0% |
57.0% |
56.0% |
56.0% |
48.3% |
59.8% |
57.4% |
82.5% |
65.1% |
53.4% |
61.4% |
57.6% |
57.6% |
58.2% |
58.2% |
58.5% |
58.5% |
56.0% |
56.0% |
55.3% |
55.3% |
57.6% |
57.6% |
55.3% |
55.3% |
57.5% |
17.7% |
56.4% |
19.3% |
59.2% |
2.4% |
55.7% |
19.1% |
60.1% |
20.4% |
57.0% |
19.2% |
58.3% |
20.0% |
55.8% |
19.4% |
59.4% |
22.2% |
58.2% |
58.2% |
60.5% |
60.5% |
Koszty i Wydatki (mln) |
590 |
590 |
584 |
584 |
536 |
298 |
340 |
858 |
-231 |
-274 |
-310 |
328 |
328 |
312 |
312 |
335 |
335 |
363 |
363 |
416 |
416 |
361 |
361 |
369 |
369 |
315 |
647 |
431 |
707 |
226 |
446 |
308 |
622 |
281 |
574 |
360 |
736 |
338 |
697 |
405 |
811 |
356 |
713 |
389 |
389 |
307 |
307 |
EBIT (mln) |
24 |
24 |
18 |
18 |
20 |
31 |
27 |
36 |
11 |
10 |
34 |
36 |
36 |
20 |
20 |
37 |
37 |
19 |
19 |
38 |
38 |
24 |
24 |
21 |
22 |
15 |
3 |
28 |
17 |
-25 |
-71 |
33 |
21 |
31 |
25 |
35 |
24 |
23 |
9 |
26 |
-4 |
32 |
22 |
36 |
36 |
90 |
90 |
EBIT Δ kw/kw |
19.5% |
23.4% |
30.8% |
49.1% |
89.0% |
210.5% |
22.2% |
1.4% |
70.1% |
50.5% |
2731500000.0% |
4.2% |
4.2% |
6.8% |
6.8% |
3.4% |
3.4% |
19.0% |
19.0% |
87.4% |
7454100000.0% |
4034600000.0% |
625.7% |
26.8% |
27.9% |
161.7% |
104.6% |
16.1% |
19.7% |
180.1% |
384.4% |
3.3% |
10.3% |
38.1% |
192.2% |
33.6% |
726.1% |
30.0% |
60.7% |
28.1% |
110.5% |
64.3% |
75.8% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
3.9% |
3.9% |
3.1% |
3.1% |
3.7% |
9.5% |
7.8% |
4.0% |
<span style="color:red">-4.80%</span> |
3.5% |
9.9% |
9.7% |
9.7% |
6.2% |
6.2% |
9.9% |
9.9% |
5.3% |
5.3% |
8.9% |
8.9% |
6.4% |
6.4% |
5.4% |
5.7% |
4.6% |
0.5% |
7.5% |
2.3% |
<span style="color:red">-12.87%</span> |
<span style="color:red">-19.01%</span> |
10.0% |
3.3% |
10.0% |
4.2% |
8.7% |
3.1% |
6.1% |
1.2% |
6.1% |
<span style="color:red">-0.47%</span> |
8.4% |
3.0% |
8.5% |
8.5% |
22.7% |
22.7% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
26 |
0 |
0 |
0 |
2 |
0 |
0 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
2 |
2 |
3 |
3 |
3 |
3 |
16 |
1 |
17 |
1 |
17 |
0 |
16 |
0 |
16 |
0 |
15 |
0 |
12 |
0 |
12 |
0 |
13 |
0 |
16 |
0 |
0 |
0 |
Koszty finansowe (mln) |
23 |
23 |
31 |
31 |
0 |
14 |
23 |
40 |
0 |
8 |
7 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
35 |
0 |
37 |
0 |
35 |
0 |
34 |
0 |
34 |
0 |
32 |
0 |
26 |
0 |
27 |
0 |
29 |
0 |
0 |
0 |
40 |
Amortyzacja (mln) |
35 |
35 |
34 |
34 |
26 |
14 |
15 |
39 |
-9 |
13 |
13 |
14 |
14 |
14 |
14 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
17 |
17 |
16 |
106 |
16 |
107 |
15 |
102 |
16 |
101 |
15 |
102 |
16 |
109 |
16 |
111 |
17 |
113 |
16 |
114 |
18 |
18 |
17 |
17 |
EBITDA (mln) |
58 |
58 |
47 |
47 |
47 |
41 |
42 |
76 |
9 |
33 |
34 |
50 |
50 |
34 |
64 |
52 |
52 |
34 |
34 |
54 |
54 |
39 |
39 |
37 |
62 |
31 |
152 |
44 |
-2 |
-9 |
40 |
49 |
154 |
46 |
163 |
51 |
188 |
39 |
173 |
43 |
161 |
49 |
174 |
54 |
54 |
52 |
52 |
EBITDA(%) |
9.4% |
9.4% |
8.1% |
8.1% |
8.5% |
12.6% |
12.4% |
8.4% |
<span style="color:red">-0.78%</span> |
3.5% |
9.9% |
13.5% |
13.5% |
10.4% |
10.4% |
13.8% |
13.8% |
9.3% |
9.3% |
12.5% |
12.5% |
10.5% |
10.5% |
9.7% |
10.0% |
9.3% |
16.8% |
11.8% |
17.1% |
<span style="color:red">-4.89%</span> |
8.3% |
14.8% |
18.9% |
15.0% |
21.2% |
12.8% |
17.5% |
10.5% |
16.9% |
10.1% |
13.6% |
12.6% |
18.4% |
12.7% |
12.7% |
13.0% |
13.0% |
NOPLAT (mln) |
-0 |
-0 |
-18 |
-18 |
-16 |
14 |
4 |
-4 |
12 |
3 |
27 |
35 |
35 |
14 |
14 |
39 |
39 |
-7 |
-7 |
12 |
12 |
7 |
7 |
10 |
10 |
5 |
11 |
-73 |
-146 |
-49 |
-98 |
9 |
19 |
14 |
27 |
23 |
46 |
18 |
36 |
10 |
20 |
16 |
32 |
20 |
20 |
16 |
16 |
Podatek (mln) |
3 |
3 |
5 |
5 |
9 |
-0 |
6 |
56 |
-5 |
8 |
20 |
0 |
0 |
5 |
5 |
9 |
9 |
1 |
1 |
1 |
1 |
4 |
4 |
0 |
0 |
3 |
6 |
0 |
0 |
11 |
-22 |
46 |
-92 |
5 |
10 |
7 |
14 |
6 |
12 |
2 |
5 |
5 |
10 |
5 |
5 |
5 |
5 |
Zysk Netto (mln) |
-4 |
-4 |
-23 |
-23 |
-25 |
14 |
-2 |
-60 |
16 |
-5 |
7 |
35 |
35 |
9 |
9 |
30 |
30 |
-8 |
-8 |
11 |
11 |
3 |
3 |
10 |
10 |
3 |
5 |
-73 |
-146 |
-38 |
-76 |
55 |
111 |
8 |
17 |
16 |
32 |
12 |
24 |
8 |
16 |
11 |
22 |
15 |
15 |
11 |
11 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
576.6% |
<span style="color:red">-474.85%</span> |
<span style="color:red">-91.61%</span> |
167.0% |
<span style="color:red">-164.96%</span> |
<span style="color:red">-134.86%</span> |
<span style="color:red">-478.90%</span> |
<span style="color:red">-157.54%</span> |
110.6% |
<span style="color:red">-282.95%</span> |
24.8% |
<span style="color:red">-13.46%</span> |
<span style="color:red">-13.46%</span> |
<span style="color:red">-188.55%</span> |
<span style="color:red">-188.55%</span> |
<span style="color:red">-65.03%</span> |
<span style="color:red">-65.03%</span> |
<span style="color:red">-132.82%</span> |
<span style="color:red">-132.82%</span> |
<span style="color:red">-3.25%</span> |
<span style="color:red">-3.25%</span> |
1.7% |
103.5% |
<span style="color:red">-816.67%</span> |
<span style="color:red">-1533.33%</span> |
<span style="color:red">-1530.89%</span> |
<span style="color:red">-1530.89%</span> |
<span style="color:red">-176.12%</span> |
<span style="color:red">-176.12%</span> |
<span style="color:red">-122.40%</span> |
<span style="color:red">-122.40%</span> |
<span style="color:red">-71.59%</span> |
<span style="color:red">-71.59%</span> |
39.2% |
39.2% |
<span style="color:red">-50.66%</span> |
<span style="color:red">-50.66%</span> |
<span style="color:red">-5.92%</span> |
<span style="color:red">-5.92%</span> |
93.3% |
<span style="color:red">-3.36%</span> |
<span style="color:red">-3.56%</span> |
<span style="color:red">-51.78%</span> |
Zysk netto (%) |
<span style="color:red">-0.61%</span> |
<span style="color:red">-0.61%</span> |
<span style="color:red">-3.84%</span> |
<span style="color:red">-3.84%</span> |
<span style="color:red">-4.64%</span> |
4.3% |
<span style="color:red">-0.56%</span> |
<span style="color:red">-6.68%</span> |
<span style="color:red">-7.44%</span> |
<span style="color:red">-1.72%</span> |
2.1% |
9.5% |
9.5% |
2.7% |
2.7% |
8.0% |
8.0% |
<span style="color:red">-2.21%</span> |
<span style="color:red">-2.21%</span> |
2.4% |
2.4% |
0.7% |
0.7% |
2.7% |
2.7% |
0.8% |
0.8% |
<span style="color:red">-19.38%</span> |
<span style="color:red">-20.12%</span> |
<span style="color:red">-19.56%</span> |
<span style="color:red">-20.23%</span> |
16.6% |
17.3% |
2.7% |
2.8% |
4.0% |
4.1% |
3.2% |
3.4% |
1.8% |
1.9% |
2.9% |
3.0% |
3.6% |
3.6% |
2.7% |
2.7% |
EPS |
-0.0155 |
-0.0155 |
-0.095 |
-0.095 |
-0.1812 |
0.1 |
-0.01415 |
-0.41 |
0.11 |
-0.0203 |
0.0303 |
0.15 |
0.15 |
0.0395 |
0.0395 |
0.13 |
0.13 |
-0.035 |
-0.035 |
0.045 |
0.045 |
0.01 |
0.01 |
0.0449 |
0.0449 |
0.01 |
0.0221 |
-0.32 |
-0.61 |
-0.17 |
-0.32 |
0.25 |
0.46 |
0.0365 |
0.0744 |
0.054 |
0.11 |
0.041 |
0.0823 |
0.0278 |
0.056 |
0.0405 |
0.0811 |
0.0545 |
0.0545 |
0.041 |
0.041 |
EPS (rozwodnione) |
-0.0155 |
-0.0155 |
-0.095 |
-0.095 |
-0.1812 |
0.1 |
-0.01415 |
-0.25 |
0.0684 |
-0.0203 |
0.0303 |
0.15 |
0.15 |
0.0395 |
0.0395 |
0.13 |
0.13 |
-0.035 |
-0.035 |
0.0463 |
0.0463 |
0.0115 |
0.0115 |
0.0449 |
0.0449 |
0.0117 |
0.0221 |
-0.32 |
-0.61 |
-0.17 |
-0.32 |
0.25 |
0.46 |
0.0365 |
0.073 |
0.054 |
0.11 |
0.0412 |
0.082 |
0.0278 |
0.056 |
0.0406 |
0.0811 |
0.0544 |
0.0544 |
0.041 |
0.041 |
Ilośc akcji (mln) |
241 |
241 |
241 |
241 |
140 |
141 |
149 |
149 |
149 |
241 |
237 |
229 |
229 |
227 |
227 |
231 |
231 |
227 |
227 |
233 |
233 |
261 |
261 |
227 |
227 |
265 |
240 |
226 |
240 |
226 |
240 |
226 |
240 |
233 |
228 |
292 |
290 |
288 |
287 |
279 |
277 |
275 |
274 |
276 |
276 |
262 |
262 |
Ważona ilośc akcji (mln) |
241 |
241 |
241 |
241 |
140 |
140 |
241 |
241 |
241 |
241 |
237 |
227 |
227 |
227 |
227 |
227 |
227 |
227 |
227 |
227 |
227 |
227 |
227 |
227 |
227 |
226 |
240 |
226 |
240 |
226 |
240 |
226 |
240 |
233 |
233 |
292 |
290 |
287 |
288 |
279 |
277 |
274 |
274 |
276 |
276 |
262 |
262 |
Waluta |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |