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 | 44 | 45 | 46 | 47 | 48 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 56 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2006 | 2006 | 2007 | 2007 | 2008 | 2008 | 2009 | 2009 | 2010 | 2010 | 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 |
| Kwartał | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | 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 | Q2 | Q4 |
| Data | 2006-06-30 | 2006-12-31 | 2007-06-30 | 2007-12-31 | 2008-06-30 | 2008-12-31 | 2009-06-30 | 2009-12-31 | 2010-06-30 | 2010-12-31 | 2011-06-30 | 2011-12-31 | 2012-06-30 | 2012-12-31 | 2013-06-30 | 2013-12-31 | 2014-06-30 | 2014-09-30 | 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 | 2024-06-30 | 2024-12-31 |
| Przychód (mln) | 0 | 0 | 46 | 46 | 41 | 41 | 13 | -13 | 3 | 3 | 1 | 1 | 2 | 1 | 0 | 1 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 16 | 4 | 4 | 7 | 7 | 12 | 12 | 12 | 12 | 8 | 16 | 15 | 29 | 11 | 24 | 21 | 41 | 14 | 28 | 22 | 43 | 13 | 31 | 10 | 30 | 17 | 33 | 17 | 17 | 44 | 42 |
| Przychód Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 12435.1% | 12435.1% | -72.49% | -127.50% | -93.10% | -93.13% | -88.61% | -111.40% | -15.78% | -79.33% | -71.57% | -35.37% | -65.98% | -65.36% | -290.98% | -99.46% | -97.91% | -97.54% | -119.03% | 90.0% | -44.12% | 317360.0% | 10553.0% | 39773.7% | 39773.7% | -54.84% | -54.84% | 212.9% | 212.9% | 64.3% | 64.3% | -31.42% | 37.2% | 24.7% | 149.3% | 34.2% | 48.9% | 42.7% | 40.8% | 28.7% | 16.0% | 3.2% | 4.6% | -4.59% | 9.4% | -52.45% | -31.43% | 23.3% | 7.5% | 63.5% | -43.31% | 167.4% | 27.8% |
| Marża brutto | 100.0% | 100.0% | 12.5% | 12.5% | 11.0% | 11.0% | 27.7% | 67.8% | -5.66% | -11.99% | -137.21% | -137.21% | -59.39% | -106.48% | -1061.46% | -163.52% | -391.90% | -734.98% | 21.2% | -2480.00% | -33182.35% | -2100.00% | -27.52% | -2163.16% | -2163.16% | 37.1% | 37.1% | 48.4% | 48.4% | 22.7% | 22.7% | 45.0% | 45.0% | 24.4% | 24.4% | 40.9% | 58.9% | 43.3% | 54.9% | 40.2% | 52.7% | 34.4% | 37.5% | 42.2% | 45.2% | 33.4% | 35.7% | 26.3% | 33.8% | -0.20% | 10.7% | 29.4% | 33.3% | -12.02% | 29.0% | 32.6% | 40.0% |
| Koszty i Wydatki (mln) | 1 | 1 | 42 | 42 | 41 | 41 | 10 | -5 | 5 | -14 | 5 | 5 | 6 | 2 | 6 | 3 | 10 | 5 | -4 | 0 | 7 | 0 | 1 | 0 | 0 | 14 | 14 | 3 | 3 | 6 | 6 | 9 | 9 | 11 | 11 | 9 | 19 | 14 | 2 | 11 | 1 | 21 | 2 | 13 | -0 | 20 | 4 | 15 | -3 | 15 | -3 | 17 | 33 | 22 | 15 | 41 | -38 |
| EBIT (mln) | 1 | 1 | 4 | 4 | 1 | 1 | 2 | -7 | 1 | 11 | -3 | -3 | -3 | -3 | -6 | -12 | -9 | -4 | -8 | -0 | -7 | -0 | 0 | -0 | -0 | 2 | 2 | -0 | -0 | -1 | -1 | 3 | 3 | -0 | -0 | -1 | -2 | 1 | 0 | -1 | -0 | 1 | 0 | -1 | 1 | 1 | 2 | -1 | -4 | -3 | -11 | -0 | -0 | 2 | 1 | 3 | 4 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | -49.58% | -49.58% | -44.51% | -310.02% | 34.1% | 1383.9% | -257.81% | -58.30% | -425.49% | -132.03% | 90.5% | 292.2% | 175.0% | 9.8% | 42.6% | -96.67% | -20.09% | -91.19% | 101.0% | -0.25% | -94.20% | 726.4% | 2284.7% | -1.48% | -1.48% | -127.02% | -127.02% | 761.0% | 761.0% | -28.75% | -28.75% | -137.90% | -175.79% | 233.5% | 142.1% | 40.8% | -82.19% | 54.4% | 107.6% | -38.47% | 473.9% | 69.0% | 364.3% | 59.8% | -432.76% | -323.72% | -795.97% | -94.00% | -96.25% | 160.0% | 111.6% | 4003.6% | 2666.3% |
| EBIT (%) | 439.2% | 439.2% | 7.7% | 7.7% | 1.8% | 1.8% | 15.6% | 59.0% | 34.3% | 207.5% | -215.71% | -215.71% | -222.74% | -590.78% | -1350.75% | -1309.01% | -53740.62% | -1873.40% | 1079.6% | -8120.00% | -41100.00% | -6700.00% | 59.1% | -4263.16% | -4263.16% | 13.2% | 13.2% | -10.53% | -10.53% | -7.91% | -7.91% | 22.3% | 22.3% | -3.43% | -3.43% | -12.30% | -12.30% | 3.7% | 0.6% | -12.91% | -1.47% | 4.0% | 0.9% | -6.17% | 4.7% | 6.5% | 3.8% | -10.33% | -14.42% | -30.64% | -38.47% | -0.50% | -0.50% | 11.2% | 7.9% | 7.3% | 10.1% |
| Przychody finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 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 | 1 | 1 | 2 | 2 | 0 | 7 | 0 | 5 | 2 | 2 | 3 | 0 | 2 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | 4 | 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) | -2 | -2 | 1 | 1 | 2 | 2 | -0 | 1 | -3 | 6 | 0 | 0 | 2 | 1 | 10 | -0 | 15 | 3 | -3 | 0 | 0 | 0 | -0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | -1 | 1 | 0 | 1 | 2 | 0 | 2 | 1 | -5 | 0 | -8 | 0 | -1 | 0 | 0 | 0 | 1 |
| EBITDA (mln) | -0 | -0 | 4 | 4 | 2 | 2 | 2 | -6 | -2 | 16 | -3 | -3 | -3 | -3 | 5 | -12 | -9 | -1 | -8 | -0 | -7 | -0 | -2 | -0 | -0 | 3 | 3 | -0 | -0 | -0 | -0 | 3 | 3 | -0 | -0 | -1 | -2 | 1 | 0 | -1 | -0 | 2 | 2 | -0 | 0 | 2 | 5 | -1 | -0 | -3 | -0 | 0 | 1 | 1 | 1 | 4 | 6 |
| EBITDA(%) | -86.02% | -86.02% | 9.3% | 9.3% | 5.8% | 5.8% | 14.3% | 48.1% | -69.81% | 252.9% | -198.51% | -198.51% | -136.85% | -487.71% | -574.89% | -1313.63% | -16675.00% | -483.25% | 1021.8% | -7960.00% | -40782.35% | -2640.00% | 57.7% | -4252.63% | -4252.63% | 17.7% | 17.7% | -6.52% | -6.52% | -6.24% | -6.24% | 23.4% | 23.4% | -2.07% | -2.07% | -9.36% | -9.36% | 8.3% | 0.1% | -6.76% | -1.44% | 7.2% | 0.2% | -1.25% | 1.6% | 7.8% | 1.3% | -4.92% | -0.93% | -27.05% | -1.45% | 0.7% | 2.2% | 12.5% | 8.4% | 8.5% | 13.1% |
| NOPLAT (mln) | 1 | 1 | 2 | 2 | -1 | -1 | 0 | -8 | 0 | 7 | -5 | -5 | -3 | -6 | -6 | -14 | -9 | -3 | -10 | -0 | -8 | 0 | -4 | -1 | -1 | 2 | 2 | 3 | 3 | 1 | 1 | 3 | 3 | 0 | 0 | -1 | -2 | 0 | 0 | -0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | -2 | 0 | -5 | 0 | -0 | -1 | 1 | 1 | 3 | 4 |
| Podatek (mln) | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 4 | 2 | -0 | -0 | 0 | -0 | 0 | -1 | -6 | -1 | 2 | 0 | 1 | -1 | 4 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Zysk Netto (mln) | 1 | 1 | 3 | 3 | -1 | -1 | 0 | -9 | -3 | 4 | -4 | -4 | -3 | -5 | -6 | -13 | -7 | -3 | -8 | -0 | -9 | 1 | -8 | -1 | -1 | 2 | 2 | 3 | 3 | 1 | 1 | 2 | 2 | 0 | 0 | -1 | -3 | 0 | 26 | -0 | 26 | 0 | 26 | 1 | 26 | 1 | 26 | -1 | 26 | -5 | 26 | -0 | -2 | 2 | 1 | 8 | 3 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | -213.68% | -213.68% | -86.83% | -441.47% | 171.5% | 473.1% | -1373.03% | -50.92% | 26.2% | -255.12% | 38.2% | 216.7% | 118.0% | -43.32% | 40.1% | -96.95% | 23.0% | 134.2% | -0.21% | 31.2% | -93.83% | 79.4% | 123.3% | 657.5% | 657.5% | -68.16% | -68.16% | -30.27% | -30.27% | -34.47% | -34.47% | -161.45% | -222.90% | -78.45% | 6480.6% | -86.01% | 1120.5% | 107.6% | 0.0% | 473.9% | 0.0% | 364.3% | 0.0% | -296.39% | 0.0% | -677.00% | 0.0% | -73.99% | -106.34% | 137.4% | -95.36% | 2582.1% | 276.0% |
| Zysk netto (%) | 251.1% | 251.1% | 5.4% | 5.4% | -2.28% | -2.28% | 2.6% | 67.6% | -89.60% | 16.8% | -291.33% | -291.33% | -290.07% | -927.30% | -1423.92% | -1427.36% | -47328.12% | -1517.24% | 1038.7% | -8120.00% | -50741.18% | 21080.0% | -5446.98% | -5605.26% | -5605.26% | 11.9% | 11.9% | 78.4% | 78.4% | 8.4% | 8.4% | 17.5% | 17.5% | 3.3% | 3.3% | -15.65% | -15.65% | 0.6% | 88.4% | -1.63% | 107.3% | 0.8% | 62.8% | 4.7% | 92.5% | 3.8% | 60.0% | -9.76% | 84.5% | -45.99% | 87.6% | -2.06% | -4.98% | 10.5% | 7.2% | 19.1% | 6.9% |
| EPS | 0.61 | 0.61 | 1.86 | 1.86 | -0.63 | -0.63 | 0.18 | -3.7600000000000002 | -1.94 | 2.65 | -3.205 | -3.205 | -1.6800000000000006 | -4.89 | -6.190000000000001 | -14.2 | -7.48 | -3.29 | -8.68 | -0.43 | -9.2 | 1.12 | -8.66 | -0.62 | -0.62 | 2.02 | 2.02 | 3.17 | 3.17 | 0.59 | 0.0267 | 0.085 | 0.085 | 0.0166 | 0.0166 | -0.055 | -0.11 | 0.0032 | 0.96 | -0.0069 | 1.0 | 0.0068 | 1.0 | 0.025 | 0.98 | 0.0293 | 0.99 | -0.0503 | 1.0 | -0.18 | 1.0 | -0.0131 | -0.0634 | 0.0681 | 0.0679 | 0.0136 | 0.11 |
| EPS (rozwodnione) | 0.61 | 0.61 | 1.86 | 1.86 | -0.63 | -0.63 | 0.18 | -3.7600000000000002 | -1.94 | 2.65 | -3.205 | -3.205 | -1.75 | -4.82 | -6.170000000000002 | -14.2 | -7.48 | -3.29 | -8.68 | -0.43 | -9.2 | 1.12 | -8.66 | -0.57 | -0.57 | 2.02 | 2.02 | 3.17 | 3.17 | 0.59 | 0.0267 | 0.0864 | 0.0864 | 0.0166 | 0.0166 | -0.053 | -0.11 | 0.0033 | 1.01 | -0.0069 | 1.0 | 0.0068 | 1.0 | 0.0256 | 1.0 | 0.0631 | 2.0 | -50.34 | 999.98 | -182.14 | 999.98 | -13.1 | -63.36 | 68.12 | 46.36 | 0.0662 | 0.11 |
| Ilość akcji (mln) | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 23 | 24 | 24 | 24 | 24 | 23 | 24 | 27 | 27 | 26 | 26 | 26 | 26 | 27 | 27 | 28 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 18 | 26 | 26 |
| Ważona ilość akcji (mln) | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 23 | 23 | 24 | 24 | 24 | 24 | 24 | 24 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 0 | -0 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 |
| 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 | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |