Rok finansowy |
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 |
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 |
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) |
-2 |
-15 |
-72 |
-64 |
293 |
156 |
-14 |
-292 |
170 |
-16 |
66 |
38 |
36 |
-126 |
-105 |
141 |
14 |
184 |
96 |
70 |
87 |
406 |
232 |
25 |
-499 |
153 |
-41 |
192 |
292 |
-414 |
-467 |
510 |
449 |
-166 |
-229 |
22 |
44 |
-0 |
975 |
-42 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-13854.85%</span> |
<span style="color:red">-1127.05%</span> |
<span style="color:red">-81.24%</span> |
354.8% |
<span style="color:red">-42.01%</span> |
<span style="color:red">-110.03%</span> |
<span style="color:red">-588.60%</span> |
<span style="color:red">-112.88%</span> |
<span style="color:red">-78.86%</span> |
705.7% |
<span style="color:red">-258.76%</span> |
274.5% |
<span style="color:red">-62.33%</span> |
<span style="color:red">-246.03%</span> |
<span style="color:red">-191.46%</span> |
<span style="color:red">-50.07%</span> |
540.7% |
120.9% |
142.6% |
<span style="color:red">-64.73%</span> |
<span style="color:red">-674.67%</span> |
<span style="color:red">-62.38%</span> |
<span style="color:red">-117.53%</span> |
672.9% |
<span style="color:red">-158.51%</span> |
<span style="color:red">-370.95%</span> |
1046.2% |
166.2% |
53.7% |
<span style="color:red">-59.80%</span> |
<span style="color:red">-50.99%</span> |
<span style="color:red">-95.66%</span> |
<span style="color:red">-90.16%</span> |
<span style="color:red">-99.89%</span> |
<span style="color:red">-525.89%</span> |
<span style="color:red">-290.97%</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% |
100.9% |
97.3% |
111.2% |
97.6% |
98.3% |
101.3% |
101.1% |
99.0% |
98.8% |
103.5% |
102.5% |
73.7% |
86.4% |
3672.8% |
100.0% |
100.0% |
Koszty i Wydatki (mln) |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
-651 |
-464 |
291 |
975 |
1 |
EBIT (mln) |
-3 |
-16 |
-72 |
-65 |
293 |
155 |
-14 |
-293 |
170 |
-16 |
65 |
37 |
35 |
-127 |
-105 |
140 |
13 |
183 |
95 |
70 |
86 |
406 |
232 |
24 |
-500 |
152 |
-42 |
191 |
291 |
-415 |
-468 |
509 |
448 |
-167 |
-230 |
673 |
508 |
-8 |
0 |
-44 |
EBIT Δ kw/kw |
100.9% |
110.1% |
416.1% |
77.9% |
71669600000.0% |
1049.7% |
121.4% |
894.3% |
378.9% |
87.1% |
162.1% |
73.8% |
174.7% |
169.4% |
56710300000.0% |
101.1% |
85.1% |
27326053700.0% |
59.0% |
58589492400.0% |
117.3% |
166.2% |
657.6% |
87.6% |
271.7% |
136.7% |
91.1% |
62.5% |
35.0% |
17057368300.0% |
103.6% |
24.4% |
12.0% |
1973.7% |
17146159900.0% |
1641.3% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
123.3% |
102.9% |
100.6% |
100.7% |
99.8% |
99.6% |
103.9% |
100.2% |
99.7% |
104.5% |
99.1% |
97.9% |
98.5% |
100.6% |
100.5% |
99.6% |
95.1% |
99.3% |
99.1% |
99.3% |
99.4% |
99.8% |
99.7% |
95.6% |
100.2% |
99.7% |
102.0% |
99.6% |
99.7% |
100.2% |
100.2% |
99.8% |
99.8% |
100.6% |
100.4% |
3037.3% |
1152.0% |
4225.1% |
0.0% |
103.2% |
Przychody fiansowe (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 |
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 |
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 |
EBITDA (mln) |
-3 |
-16 |
-72 |
-65 |
293 |
155 |
-14 |
-293 |
169 |
-16 |
65 |
37 |
35 |
-127 |
-105 |
140 |
13 |
183 |
95 |
0 |
86 |
406 |
232 |
0 |
-500 |
152 |
-42 |
191 |
291 |
-415 |
-468 |
509 |
448 |
-167 |
-230 |
673 |
508 |
290 |
0 |
0 |
EBITDA(%) |
122.2% |
103.0% |
100.6% |
100.7% |
99.8% |
99.6% |
103.8% |
100.2% |
99.7% |
104.5% |
99.1% |
97.9% |
98.5% |
100.6% |
100.5% |
99.6% |
95.1% |
99.3% |
99.1% |
0.0% |
99.4% |
99.8% |
99.7% |
0.0% |
100.2% |
99.7% |
102.0% |
99.6% |
99.7% |
100.2% |
100.2% |
99.8% |
99.8% |
100.6% |
100.4% |
3037.3% |
1152.0% |
<span style="color:red">-151768.06%</span> |
0.0% |
0.0% |
NOPLAT (mln) |
-3 |
-16 |
-72 |
-65 |
293 |
155 |
-14 |
-293 |
170 |
-16 |
65 |
37 |
35 |
-127 |
-105 |
140 |
13 |
183 |
95 |
70 |
86 |
406 |
232 |
24 |
-500 |
152 |
-42 |
191 |
291 |
-415 |
-468 |
509 |
448 |
-167 |
-230 |
673 |
508 |
290 |
974 |
-44 |
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 |
-0 |
-0 |
-0 |
-0 |
0 |
-0 |
-0 |
0 |
0 |
0 |
Zysk Netto (mln) |
-3 |
-16 |
-72 |
-65 |
293 |
155 |
-14 |
-293 |
170 |
-16 |
65 |
37 |
35 |
-127 |
-105 |
140 |
13 |
183 |
95 |
70 |
86 |
406 |
232 |
24 |
-500 |
152 |
-42 |
191 |
291 |
-415 |
-468 |
509 |
448 |
-167 |
-230 |
673 |
508 |
290 |
974 |
-44 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-11230.50%</span> |
<span style="color:red">-1093.36%</span> |
<span style="color:red">-80.62%</span> |
352.5% |
<span style="color:red">-42.08%</span> |
<span style="color:red">-110.53%</span> |
<span style="color:red">-566.25%</span> |
<span style="color:red">-112.59%</span> |
<span style="color:red">-79.12%</span> |
675.7% |
<span style="color:red">-260.91%</span> |
281.1% |
<span style="color:red">-63.60%</span> |
<span style="color:red">-244.08%</span> |
<span style="color:red">-190.28%</span> |
<span style="color:red">-50.26%</span> |
569.2% |
122.1% |
144.0% |
<span style="color:red">-66.03%</span> |
<span style="color:red">-679.64%</span> |
<span style="color:red">-62.44%</span> |
<span style="color:red">-117.93%</span> |
705.2% |
<span style="color:red">-158.23%</span> |
<span style="color:red">-372.31%</span> |
1025.7% |
166.7% |
53.8% |
<span style="color:red">-59.65%</span> |
<span style="color:red">-50.88%</span> |
32.2% |
13.6% |
<span style="color:red">-273.22%</span> |
<span style="color:red">-523.71%</span> |
<span style="color:red">-106.49%</span> |
Zysk netto (%) |
123.3% |
102.9% |
100.6% |
100.7% |
99.8% |
99.6% |
103.9% |
100.2% |
99.7% |
104.5% |
99.1% |
97.9% |
98.5% |
100.6% |
100.5% |
99.6% |
95.1% |
99.3% |
99.1% |
99.3% |
99.4% |
99.8% |
99.7% |
95.6% |
100.2% |
99.7% |
102.0% |
99.6% |
99.7% |
100.2% |
100.2% |
99.8% |
99.8% |
100.6% |
100.4% |
3037.3% |
1152.0% |
<span style="color:red">-151768.06%</span> |
99.9% |
103.2% |
EPS |
-0.0172 |
-0.1 |
-0.49 |
-0.45 |
1.44 |
0.73 |
-0.0653 |
-1.36 |
0.79 |
-0.0763 |
0.31 |
0.17 |
0.17 |
-0.6 |
-0.51 |
0.72 |
0.07 |
0.93 |
0.48 |
0.36 |
0.41 |
1.52 |
0.77 |
0.0787 |
-1.54 |
0.46 |
-0.12 |
0.56 |
0.82 |
-1.05 |
-1.18 |
1.28 |
1.13 |
-0.42 |
-0.57 |
1.68 |
1.28 |
0.73 |
2.39 |
-0.11 |
EPS (rozwodnione) |
-0.0172 |
-0.1 |
-0.49 |
-0.44 |
1.44 |
0.73 |
-0.0653 |
-1.36 |
0.79 |
-0.0763 |
0.31 |
0.17 |
0.17 |
-0.6 |
-0.51 |
0.72 |
0.07 |
0.93 |
0.48 |
0.36 |
0.41 |
1.52 |
0.77 |
0.0787 |
-1.54 |
0.46 |
-0.12 |
0.56 |
0.82 |
-1.05 |
-1.18 |
1.28 |
1.13 |
-0.42 |
-0.57 |
1.68 |
1.28 |
0.73 |
2.39 |
-0.11 |
Ilośc akcji (mln) |
153 |
152 |
148 |
143 |
204 |
214 |
215 |
215 |
215 |
214 |
213 |
213 |
210 |
210 |
208 |
195 |
195 |
195 |
196 |
196 |
211 |
266 |
301 |
301 |
324 |
329 |
338 |
338 |
356 |
393 |
397 |
397 |
396 |
402 |
402 |
401 |
398 |
396 |
407 |
405 |
Ważona ilośc akcji (mln) |
153 |
152 |
148 |
148 |
204 |
214 |
215 |
215 |
215 |
214 |
213 |
213 |
210 |
210 |
208 |
195 |
195 |
195 |
196 |
196 |
211 |
266 |
301 |
301 |
324 |
329 |
338 |
338 |
356 |
393 |
397 |
397 |
396 |
402 |
402 |
401 |
398 |
396 |
407 |
405 |
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 |