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) |
-22 |
27 |
17 |
-23 |
-59 |
-10 |
53 |
50 |
41 |
16 |
13 |
7 |
18 |
12 |
8 |
7 |
-33 |
14 |
-6 |
-32 |
-4 |
-78 |
22 |
22 |
41 |
23 |
8 |
12 |
1 |
-7 |
-42 |
-10 |
-22 |
7 |
13 |
8 |
12 |
3 |
-19 |
-3 |
4 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
172.9% |
<span style="color:red">-137.44%</span> |
204.1% |
<span style="color:red">-315.06%</span> |
<span style="color:red">-168.97%</span> |
<span style="color:red">-254.92%</span> |
<span style="color:red">-75.88%</span> |
<span style="color:red">-84.94%</span> |
<span style="color:red">-56.29%</span> |
<span style="color:red">-22.48%</span> |
<span style="color:red">-38.01%</span> |
<span style="color:red">-0.28%</span> |
<span style="color:red">-286.77%</span> |
11.1% |
<span style="color:red">-181.43%</span> |
<span style="color:red">-532.15%</span> |
<span style="color:red">-88.63%</span> |
<span style="color:red">-672.50%</span> |
<span style="color:red">-435.20%</span> |
<span style="color:red">-167.58%</span> |
<span style="color:red">-1173.73%</span> |
<span style="color:red">-129.45%</span> |
<span style="color:red">-64.32%</span> |
<span style="color:red">-43.89%</span> |
<span style="color:red">-97.77%</span> |
<span style="color:red">-131.54%</span> |
<span style="color:red">-652.30%</span> |
<span style="color:red">-180.26%</span> |
<span style="color:red">-2509.95%</span> |
<span style="color:red">-199.60%</span> |
<span style="color:red">-130.10%</span> |
<span style="color:red">-185.77%</span> |
<span style="color:red">-155.38%</span> |
<span style="color:red">-64.35%</span> |
<span style="color:red">-248.51%</span> |
<span style="color:red">-130.49%</span> |
<span style="color:red">-64.31%</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% |
94.0% |
81.4% |
85.5% |
<span style="color:red">-111.17%</span> |
122.1% |
103.7% |
114.4% |
107.1% |
67.0% |
80.0% |
71.9% |
89.6% |
61.7% |
105.4% |
142.3% |
100.0% |
Koszty i Wydatki (mln) |
7 |
7 |
7 |
7 |
8 |
7 |
5 |
7 |
4 |
4 |
4 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
6 |
6 |
17 |
709,053 |
1,012,077 |
937,161 |
17 |
2 |
-26 |
-4 |
1 |
EBIT (mln) |
-20 |
26 |
15 |
-25 |
-61 |
-13 |
53 |
48 |
42 |
16 |
14 |
10 |
18 |
13 |
8 |
9 |
-32 |
15 |
-5 |
-31 |
-2 |
-77 |
22 |
23 |
42 |
24 |
9 |
14 |
3 |
-5 |
-40 |
9 |
24 |
9 |
12,500,903 |
12,108,193 |
-5 |
0 |
7 |
1 |
3 |
EBIT Δ kw/kw |
66.7% |
302.0% |
71.5% |
151.5% |
244.5% |
180.9% |
283.2% |
2956035900.0% |
133.2% |
25.0% |
68.7% |
10.8% |
157.6% |
4928097400.0% |
2878440300.0% |
128.7% |
1174.2% |
119.3% |
121.1% |
234.4% |
106.0% |
426.1% |
9208433800.0% |
58.5% |
3935872500.0% |
1288313600.0% |
122.1% |
4975698500.0% |
87.2% |
154.6% |
100.0% |
100.0% |
572.3% |
4756.6% |
173142840.6% |
1112747215.4% |
0.0% |
0.0% |
3851788300.0% |
0.0% |
2796700200.0% |
EBIT (%) |
94.4% |
94.1% |
86.5% |
107.0% |
104.0% |
124.5% |
99.7% |
96.6% |
104.4% |
99.3% |
107.9% |
130.0% |
102.4% |
102.5% |
103.2% |
117.7% |
95.2% |
108.9% |
73.5% |
94.9% |
65.7% |
98.6% |
104.2% |
104.5% |
102.6% |
102.6% |
116.1% |
117.5% |
344.6% |
70.3% |
95.0% |
<span style="color:red">-88.19%</span> |
<span style="color:red">-111.84%</span> |
129.1% |
97742400.0% |
143990300.0% |
<span style="color:red">-42.76%</span> |
7.5% |
<span style="color:red">-38.01%</span> |
<span style="color:red">-42.44%</span> |
75.7% |
Przychody fiansowe (mln) |
13 |
13 |
13 |
14 |
10 |
9 |
9 |
9 |
8 |
7 |
7 |
5 |
6 |
6 |
6 |
7 |
7 |
7 |
7 |
7 |
6 |
6 |
5 |
4 |
5 |
4 |
4 |
5 |
5 |
5 |
6 |
7 |
8 |
8 |
9 |
8 |
8 |
6 |
7 |
6 |
5 |
Koszty finansowe (mln) |
8 |
5 |
5 |
5 |
6 |
4 |
4 |
5 |
6 |
4 |
5 |
4 |
2 |
1 |
1 |
2 |
3 |
2 |
3 |
3 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
2 |
2 |
2 |
2 |
2 |
Amortyzacja (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
104,784 |
-20,280,315 |
-41,609,899 |
69,493,794 |
149,131 |
18,985,895 |
20,946,724 |
9,846,437 |
-31,046,122 |
2,537,168 |
5,631,763 |
794,417 |
13,489,849 |
59,732,737 |
76 |
29,411,372 |
222,301 |
8,252,931 |
13,900,802 |
-29,500,721 |
211,006 |
0 |
0 |
0 |
EBITDA (mln) |
-20 |
0 |
0 |
-25 |
-61 |
-13 |
0 |
43 |
36 |
12 |
9 |
6 |
18 |
11 |
7 |
7 |
-32 |
15 |
-5 |
-31 |
-2 |
-77 |
22 |
23 |
42 |
24 |
9 |
14 |
3 |
-5 |
59,732,697 |
85 |
29,411,396 |
9 |
12,500,903 |
12,108,193 |
-24,609,105 |
0 |
7 |
1 |
0 |
EBITDA(%) |
94.4% |
94.1% |
86.5% |
107.0% |
104.0% |
124.5% |
99.7% |
96.6% |
104.4% |
99.3% |
107.9% |
130.0% |
102.4% |
102.5% |
103.2% |
117.7% |
95.2% |
108.9% |
73.5% |
94.9% |
65.7% |
98.6% |
104.2% |
104.5% |
102.6% |
102.6% |
116.1% |
117.5% |
344.6% |
70.3% |
<span style="color:red">-140572258.95%</span> |
<span style="color:red">-868.41%</span> |
<span style="color:red">-134835703.07%</span> |
129.1% |
97742400.0% |
143990300.0% |
<span style="color:red">-42.76%</span> |
7.5% |
<span style="color:red">-38.01%</span> |
<span style="color:red">-42.44%</span> |
0.0% |
NOPLAT (mln) |
-28 |
21 |
10 |
-30 |
-67 |
-17 |
48 |
43 |
36 |
12 |
9 |
6 |
16 |
11 |
7 |
7 |
-34 |
13 |
-8 |
-33 |
-5 |
-79 |
21 |
21 |
40 |
22 |
7 |
11 |
0 |
-8 |
-43 |
-11 |
-23 |
6 |
12 |
7 |
-7 |
-2 |
5 |
-1 |
3 |
Podatek (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 |
3 |
3 |
9 |
-0 |
-0 |
0 |
-0 |
-0 |
0 |
0 |
0 |
Zysk Netto (mln) |
-28 |
21 |
10 |
-30 |
-67 |
-17 |
48 |
43 |
36 |
12 |
9 |
6 |
16 |
11 |
7 |
7 |
-34 |
13 |
-8 |
-33 |
-5 |
-79 |
21 |
21 |
40 |
22 |
7 |
11 |
0 |
-8 |
-47 |
-14 |
-32 |
6 |
12 |
7 |
-7 |
-2 |
5 |
-1 |
3 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
136.1% |
<span style="color:red">-182.20%</span> |
380.9% |
<span style="color:red">-244.32%</span> |
<span style="color:red">-153.97%</span> |
<span style="color:red">-170.43%</span> |
<span style="color:red">-81.11%</span> |
<span style="color:red">-85.98%</span> |
<span style="color:red">-54.76%</span> |
<span style="color:red">-4.68%</span> |
<span style="color:red">-24.30%</span> |
8.2% |
<span style="color:red">-307.76%</span> |
11.0% |
<span style="color:red">-209.20%</span> |
<span style="color:red">-608.43%</span> |
<span style="color:red">-85.64%</span> |
<span style="color:red">-722.42%</span> |
<span style="color:red">-372.74%</span> |
<span style="color:red">-162.97%</span> |
<span style="color:red">-909.37%</span> |
<span style="color:red">-127.46%</span> |
<span style="color:red">-68.37%</span> |
<span style="color:red">-45.97%</span> |
<span style="color:red">-99.93%</span> |
<span style="color:red">-137.62%</span> |
<span style="color:red">-815.51%</span> |
<span style="color:red">-226.39%</span> |
<span style="color:red">-113420.98%</span> |
<span style="color:red">-176.47%</span> |
<span style="color:red">-124.91%</span> |
<span style="color:red">-147.01%</span> |
<span style="color:red">-77.18%</span> |
<span style="color:red">-128.21%</span> |
<span style="color:red">-54.61%</span> |
<span style="color:red">-113.07%</span> |
<span style="color:red">-144.64%</span> |
Zysk netto (%) |
131.9% |
76.1% |
57.8% |
128.8% |
114.1% |
167.0% |
91.4% |
86.4% |
89.3% |
75.9% |
71.5% |
80.5% |
92.4% |
93.4% |
87.4% |
87.4% |
102.8% |
93.2% |
117.2% |
102.8% |
129.9% |
101.3% |
95.3% |
95.8% |
97.9% |
94.5% |
84.5% |
92.2% |
3.1% |
112.7% |
109.5% |
145.2% |
146.9% |
86.5% |
90.6% |
79.6% |
<span style="color:red">-60.52%</span> |
<span style="color:red">-68.48%</span> |
<span style="color:red">-27.69%</span> |
34.1% |
75.7% |
EPS |
-0.47 |
0.35 |
0.17 |
-0.5 |
-1.27 |
-0.32 |
0.94 |
0.83 |
0.71 |
0.23 |
0.18 |
0.12 |
0.32 |
0.22 |
0.14 |
0.13 |
-0.72 |
0.27 |
-0.16 |
-0.69 |
-0.1 |
-1.62 |
0.41 |
0.42 |
0.8 |
0.44 |
0.13 |
0.23 |
0.0006 |
-0.16 |
-0.94 |
-0.29 |
-0.64 |
0.13 |
0.23 |
0.12 |
-0.12 |
-0.0297 |
0.0867 |
-0.0135 |
0.0509 |
EPS (rozwodnione) |
-0.47 |
0.3 |
0.14 |
-0.42 |
-1.27 |
-0.27 |
0.78 |
0.7 |
0.71 |
0.2 |
0.15 |
0.1 |
0.32 |
0.22 |
0.14 |
0.13 |
-0.72 |
0.27 |
-0.16 |
-0.69 |
-0.0997 |
-1.62 |
0.41 |
0.42 |
0.8 |
0.44 |
0.13 |
0.23 |
0.0006 |
-0.16 |
-0.94 |
-0.29 |
-0.64 |
0.13 |
0.23 |
0.12 |
-0.12 |
-0.0297 |
0.0867 |
-0.0135 |
0.0509 |
Ilośc akcji (mln) |
60 |
60 |
60 |
60 |
53 |
53 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
50 |
49 |
48 |
48 |
48 |
48 |
48 |
49 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
51 |
57 |
59 |
60 |
61 |
65 |
64 |
Ważona ilośc akcji (mln) |
60 |
70 |
70 |
70 |
53 |
63 |
62 |
62 |
51 |
60 |
60 |
60 |
51 |
51 |
50 |
49 |
48 |
48 |
48 |
48 |
49 |
49 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
51 |
57 |
59 |
60 |
61 |
65 |
64 |
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 |