Rachunek Zysków i Strat
| 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 | 41 | 42 | 43 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 2025 | 2025 | 2025 |
| 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 | Q1 | Q2 | Q3 |
| 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 | 2025-03-31 | 2025-06-30 | 2025-09-30 |
| Przychód (mln) | 2 | 2 | 2 | 1 | 1 | 2 | 4 | 2 | 12 | 2 | 3 | 19 | 0 | 0 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 1 | 7 | 2 | -0 | 1 | 7 | 1 | 1 | 1 | -6 | -2 | -0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Przychód Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | -59.83% | -32.47% | 71.0% | 83.6% | 1263.4% | 6.9% | -24.72% | 792.4% | -98.17% | -92.97% | -72.81% | -93.51% | 695.4% | 1.7% | -84.92% | -72.09% | -76.48% | -119.66% | 342.2% | -26.00% | 22.8% | -1486.96% | 67.0% | 2613.9% | 317.5% | -161.76% | -37.52% | 0.0% | -49.73% | -376.65% | 37.4% | -190.78% | -283.00% | -122.94% | -93.63% | -103.21% | -122.15% | -653.60% | 1409.1% | 214.6% |
| 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% | 200.0% | 100.0% | 100.0% | 18.3% | 100.0% | 100.0% | 200.0% | 435.0% | 148.0% | -40.91% | 67.8% | 84.4% | 100.0% | -254.97% | 90.5% |
| Koszty i Wydatki (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 3 | -1 | 14 | 0 | 2 | 42 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | -1 | 1 | 1 | 0 | 0 | 1 | 4 | 1 |
| EBIT (mln) | -3 | 2 | 2 | 1 | -6 | 1 | 1 | 3 | -8 | 1 | 1 | -23 | -24 | -0 | 0 | 1 | -2 | -0 | -0 | 0 | -1 | -0 | 0 | -0 | -1 | 0 | 0 | 7 | 2 | -0 | 0 | -2 | -0 | 0 | -0 | -7 | -0 | -1 | -1 | -0 | -0 | 0 | -3 | -0 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 126.8% | -43.01% | -47.37% | 302.3% | 27.7% | 21.8% | 28.0% | -868.98% | 215.5% | -116.61% | -76.25% | 102.8% | -90.01% | -30.33% | -168.30% | -91.56% | -64.97% | 102.7% | 202.2% | -112.73% | 17.2% | 115.8% | 154.6% | 93671.4% | 262.2% | -868.09% | -80.68% | -132.93% | -110.71% | 138.8% | -106.59% | 227.7% | 35.9% | -580.71% | 9633.3% | -95.86% | -67.53% | 118.1% | 405.1% | -41.98% |
| EBIT (%) | -120.87% | 80.7% | 80.2% | 62.9% | -682.37% | 68.1% | 24.7% | 137.8% | -63.90% | 77.6% | 42.0% | -118.75% | -11043.98% | -183.48% | 36.7% | 52.0% | -138.77% | -125.64% | -166.06% | 15.7% | -206.68% | 1295.7% | 38.4% | -2.70% | -197.38% | 14.7% | 58.5% | 93.2% | 76.7% | 183.2% | 18.1% | -30.69% | -16.33% | 25.7% | -0.87% | 110.8% | 12.1% | 538.4% | -1327.27% | -142.93% | -17.77% | 17.6% | -444.28% | -26.36% |
| Przychody 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 |
| 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 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA (mln) | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -23 | -0 | -0 | 0 | 1 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 7 | 2 | -0 | 0 | -2 | 0 | 0 | 0 | -7 | 0 | -1 | -1 | -0 | -0 | 0 | -3 | -0 |
| EBITDA(%) | 78.3% | 80.9% | 80.4% | 63.3% | 43.5% | 68.5% | 24.8% | 138.1% | -19.55% | 77.9% | 42.2% | -118.71% | -8.33% | -178.26% | 37.3% | 52.2% | -491.91% | -123.93% | -163.30% | 16.3% | 30.9% | 1287.0% | 38.6% | -1.16% | 42.5% | 15.7% | 58.8% | 93.2% | 76.7% | 182.2% | 18.5% | -30.67% | 0.1% | 26.1% | -0.72% | 110.8% | 11.8% | 536.8% | -1327.27% | -142.44% | -17.77% | 17.6% | -444.28% | -26.36% |
| NOPLAT (mln) | 2 | 2 | 2 | 1 | 0 | 1 | 1 | 3 | -2 | 1 | 1 | -23 | -0 | -0 | 0 | 1 | -6 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 7 | 2 | -0 | 0 | -2 | 1 | 0 | -0 | -7 | -2 | -1 | -1 | -0 | -0 | 0 | -3 | -0 |
| Podatek (mln) | 2 | 2 | 2 | 1 | 0 | 1 | 1 | 3 | -2 | 1 | 1 | -23 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 7 | 10 | -0 | -0 | -2 | -0 | -0 | -0 | -7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Zysk Netto (mln) | 2 | 2 | 2 | 1 | 0 | 1 | 1 | 3 | -2 | 1 | 1 | -23 | -0 | -0 | 0 | 1 | -6 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 7 | 2 | -0 | 0 | -2 | 1 | 0 | -0 | -7 | -3 | -1 | -1 | -0 | -0 | 0 | -3 | -0 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | -77.99% | -43.01% | -47.37% | 302.3% | -723.39% | 21.8% | 28.0% | -868.98% | -98.97% | -116.61% | -76.25% | 102.8% | 26795.8% | -30.33% | -168.30% | -91.56% | 101.9% | 102.7% | 202.2% | -112.73% | 69.7% | 115.8% | 154.6% | 93671.4% | 667.1% | -868.09% | -80.25% | -132.93% | -34.13% | 139.3% | -106.45% | 227.7% | -355.45% | -573.94% | 9633.3% | -95.86% | -91.99% | 116.0% | 382.7% | -36.86% |
| Zysk netto (%) | 78.2% | 80.7% | 80.2% | 62.9% | 42.9% | 68.1% | 24.7% | 137.8% | -19.60% | 77.6% | 42.0% | -118.75% | -11.11% | -183.48% | 36.7% | 52.0% | -375.73% | -125.64% | -166.06% | 15.7% | 30.2% | 1295.7% | 38.4% | -2.70% | 41.7% | 14.7% | 58.5% | 93.2% | 76.7% | 183.2% | 18.5% | -30.69% | 100.5% | 26.1% | -0.87% | 110.8% | 140.3% | 538.4% | -1327.27% | -142.93% | -50.71% | 15.6% | -424.55% | -28.68% |
| EPS | 0.28 | 0.3 | 0.27 | 0.12 | 0.06 | 0.17 | 0.14 | 0.5 | -0.39 | 0.22 | 0.19 | -3.97 | -0.0042 | -0.0368 | 0.05 | 0.11 | -1.13 | -0.0256 | -0.0316 | -0.0026 | 0.01 | -0.052 | 0.03 | -0.0012 | 0.03 | 0.0049 | 0.08 | 1.14 | 0.28 | -0.0653 | 0.0161 | -0.37 | 0.18 | 0.0242 | -0.001 | -1.2 | -0.46 | -0.15 | -0.14 | -0.0882 | -0.0752 | -0.0201 | -0.25 | -0.02 |
| EPS (rozwodnione) | 0.28 | 0.3 | 0.27 | 0.12 | 0.06 | 0.17 | 0.14 | 0.5 | -0.39 | 0.22 | 0.19 | -3.97 | -0.0042 | -0.0368 | 0.05 | 0.11 | -1.13 | -0.0256 | -0.0316 | -0.0026 | 0.01 | -0.052 | 0.03 | -0.0012 | 0.03 | 0.0049 | 0.08 | 1.14 | 0.28 | -0.0628 | 0.0161 | -0.37 | 0.18 | 0.0242 | -0.001 | -1.2 | -0.46 | -0.15 | -0.14 | -0.0882 | -0.0752 | -0.0201 | -0.25 | -0.02 |
| Ilość akcji (mln) | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 8 |
| Ważona ilość akcji (mln) | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 8 |
| 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 | USD | USD | USD |