Rok finansowy |
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 |
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 |
2024-03-31 |
2024-06-30 |
Kwartał |
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) |
470 |
546 |
395 |
398 |
371 |
432 |
335 |
500 |
369 |
542 |
454 |
435 |
437 |
391 |
383 |
429 |
441 |
487 |
322 |
504 |
410 |
495 |
341 |
370 |
458 |
797 |
599 |
690 |
728 |
945 |
906 |
1,427 |
947 |
1,119 |
627 |
671 |
755 |
1,620 |
995 |
813 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-20.99%</span> |
<span style="color:red">-20.98%</span> |
<span style="color:red">-15.27%</span> |
25.8% |
<span style="color:red">-0.51%</span> |
25.6% |
35.6% |
<span style="color:red">-12.94%</span> |
18.4% |
<span style="color:red">-27.87%</span> |
<span style="color:red">-15.58%</span> |
<span style="color:red">-1.52%</span> |
0.9% |
24.6% |
<span style="color:red">-15.85%</span> |
17.5% |
<span style="color:red">-7.16%</span> |
1.6% |
5.9% |
<span style="color:red">-26.59%</span> |
11.8% |
60.9% |
75.6% |
86.6% |
59.1% |
18.6% |
51.2% |
106.7% |
30.0% |
18.5% |
<span style="color:red">-30.81%</span> |
<span style="color:red">-52.97%</span> |
<span style="color:red">-20.30%</span> |
44.8% |
58.7% |
21.2% |
Marża brutto |
13.5% |
13.0% |
9.3% |
8.5% |
1.9% |
5.0% |
12.2% |
18.9% |
24.0% |
52.1% |
29.5% |
28.9% |
25.8% |
<span style="color:red">-19.39%</span> |
17.1% |
13.6% |
18.4% |
20.2% |
19.4% |
18.4% |
17.0% |
14.2% |
10.8% |
3.4% |
12.2% |
14.6% |
13.2% |
15.6% |
13.4% |
8.5% |
8.8% |
8.6% |
11.3% |
26.2% |
15.3% |
21.9% |
17.9% |
26.6% |
23.9% |
24.9% |
Koszty i Wydatki (mln) |
459 |
531 |
407 |
405 |
388 |
466 |
336 |
460 |
339 |
514 |
428 |
412 |
421 |
412 |
370 |
435 |
424 |
435 |
314 |
468 |
383 |
466 |
353 |
374 |
403 |
558 |
559 |
587 |
657 |
862 |
795 |
1,249 |
832 |
895 |
556 |
588 |
649 |
1,457 |
913 |
755 |
EBIT (mln) |
14 |
5 |
-10 |
-40 |
-7 |
-57 |
27 |
41 |
25 |
28 |
25 |
24 |
18 |
-26 |
13 |
-4 |
19 |
51 |
7 |
38 |
27 |
29 |
-13 |
-4 |
55 |
239 |
40 |
103 |
71 |
77 |
81 |
162 |
111 |
224 |
80 |
83 |
89 |
163 |
81 |
58 |
EBIT Δ kw/kw |
296.3% |
109.3% |
137.3% |
196.6% |
127.2% |
301.7% |
9.0% |
71.1% |
38.8% |
207.9% |
101.2% |
709.9% |
3.4% |
151.5% |
81.8% |
110.3% |
29.7% |
73.8% |
153.1% |
988.9% |
4227700000.0% |
1983900000.0% |
132.3% |
104.2% |
23.4% |
208.0% |
50.4% |
36.4% |
2789100000.0% |
65.3% |
5416400000.0% |
95.1% |
24.6% |
37.3% |
1.4% |
43.7% |
0.0% |
0.0% |
6196000000.0% |
2045300000.0% |
EBIT (%) |
2.9% |
1.0% |
<span style="color:red">-2.59%</span> |
<span style="color:red">-9.96%</span> |
<span style="color:red">-1.86%</span> |
<span style="color:red">-13.14%</span> |
8.2% |
8.2% |
6.9% |
5.2% |
5.6% |
5.5% |
4.2% |
<span style="color:red">-6.66%</span> |
3.3% |
<span style="color:red">-0.92%</span> |
4.3% |
10.4% |
2.1% |
7.5% |
6.6% |
5.9% |
<span style="color:red">-3.80%</span> |
<span style="color:red">-1.16%</span> |
12.0% |
29.9% |
6.7% |
14.9% |
9.8% |
8.2% |
8.9% |
11.4% |
11.8% |
20.0% |
12.8% |
12.4% |
11.8% |
10.1% |
8.2% |
7.1% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
1 |
5 |
4 |
3 |
1 |
4 |
2 |
0 |
0 |
0 |
2 |
0 |
2 |
1 |
1 |
2 |
1 |
2 |
5 |
1 |
0 |
25 |
1 |
13 |
1 |
2 |
1 |
1 |
5 |
3 |
2 |
0 |
2 |
-1 |
1 |
5 |
Koszty finansowe (mln) |
12 |
12 |
15 |
16 |
24 |
24 |
26 |
26 |
25 |
25 |
25 |
21 |
18 |
14 |
11 |
14 |
15 |
17 |
17 |
17 |
17 |
17 |
16 |
14 |
14 |
14 |
15 |
22 |
26 |
35 |
53 |
71 |
80 |
77 |
71 |
61 |
56 |
54 |
44 |
44 |
Amortyzacja (mln) |
13 |
13 |
12 |
13 |
14 |
27 |
13 |
13 |
12 |
12 |
8 |
7 |
8 |
9 |
8 |
8 |
8 |
8 |
10 |
10 |
10 |
15 |
12 |
12 |
12 |
11 |
11 |
11 |
11 |
10 |
13 |
11 |
11 |
15 |
12 |
13 |
13 |
18 |
13 |
13 |
EBITDA (mln) |
38 |
30 |
40 |
-10 |
40 |
-2 |
29 |
51 |
43 |
39 |
25 |
30 |
31 |
-20 |
21 |
11 |
35 |
33 |
22 |
40 |
38 |
40 |
35 |
18 |
85 |
241 |
82 |
86 |
92 |
88 |
94 |
173 |
122 |
238 |
93 |
96 |
103 |
181 |
95 |
71 |
EBITDA(%) |
8.1% |
5.6% |
10.0% |
<span style="color:red">-2.61%</span> |
10.7% |
<span style="color:red">-0.50%</span> |
8.7% |
10.3% |
11.6% |
7.2% |
5.4% |
7.0% |
7.0% |
<span style="color:red">-5.06%</span> |
5.6% |
2.6% |
7.8% |
6.7% |
6.8% |
8.0% |
9.3% |
8.2% |
10.3% |
4.8% |
18.5% |
30.3% |
13.7% |
12.5% |
12.6% |
9.3% |
10.3% |
12.1% |
12.9% |
21.3% |
14.8% |
14.3% |
13.6% |
11.1% |
9.5% |
8.7% |
NOPLAT (mln) |
14 |
5 |
12 |
-40 |
1 |
-53 |
-10 |
13 |
5 |
2 |
-8 |
2 |
5 |
-43 |
2 |
-12 |
12 |
8 |
-5 |
14 |
11 |
8 |
7 |
-10 |
59 |
216 |
57 |
53 |
55 |
44 |
28 |
91 |
51 |
137 |
9 |
22 |
29 |
200 |
65 |
8 |
Podatek (mln) |
0 |
0 |
0 |
-17 |
42 |
5 |
17 |
-2 |
0 |
1 |
-8 |
0 |
0 |
3 |
1 |
9 |
9 |
11 |
5 |
3 |
2 |
2 |
3 |
-1 |
8 |
67 |
1 |
1 |
1 |
2 |
-0 |
1 |
0 |
-0 |
0 |
1 |
0 |
2 |
0 |
1 |
Zysk Netto (mln) |
14 |
5 |
12 |
-40 |
1 |
-53 |
-10 |
13 |
5 |
1 |
-8 |
2 |
5 |
-46 |
2 |
-12 |
12 |
-3 |
-5 |
10 |
8 |
4 |
3 |
-9 |
49 |
147 |
55 |
51 |
54 |
41 |
28 |
90 |
49 |
136 |
8 |
20 |
27 |
192 |
64 |
4 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-90.88%</span> |
<span style="color:red">-1108.00%</span> |
<span style="color:red">-190.43%</span> |
<span style="color:red">-131.91%</span> |
342.7% |
<span style="color:red">-102.15%</span> |
<span style="color:red">-19.80%</span> |
<span style="color:red">-84.62%</span> |
<span style="color:red">-15.44%</span> |
<span style="color:red">-4107.88%</span> |
<span style="color:red">-123.50%</span> |
<span style="color:red">-697.22%</span> |
155.9% |
<span style="color:red">-94.22%</span> |
<span style="color:red">-349.44%</span> |
<span style="color:red">-184.69%</span> |
<span style="color:red">-36.25%</span> |
<span style="color:red">-250.45%</span> |
<span style="color:red">-169.64%</span> |
<span style="color:red">-191.39%</span> |
552.6% |
3603.6% |
1510.4% |
<span style="color:red">-670.00%</span> |
8.9% |
<span style="color:red">-72.47%</span> |
<span style="color:red">-49.00%</span> |
75.8% |
<span style="color:red">-9.00%</span> |
236.1% |
<span style="color:red">-73.05%</span> |
<span style="color:red">-77.51%</span> |
<span style="color:red">-44.58%</span> |
40.8% |
747.9% |
<span style="color:red">-81.99%</span> |
Zysk netto (%) |
2.9% |
1.0% |
2.9% |
<span style="color:red">-9.96%</span> |
0.3% |
<span style="color:red">-12.29%</span> |
<span style="color:red">-3.11%</span> |
2.5% |
1.5% |
0.2% |
<span style="color:red">-1.84%</span> |
0.4% |
1.1% |
<span style="color:red">-11.71%</span> |
0.5% |
<span style="color:red">-2.71%</span> |
2.7% |
<span style="color:red">-0.54%</span> |
<span style="color:red">-1.52%</span> |
2.0% |
1.8% |
0.8% |
1.0% |
<span style="color:red">-2.43%</span> |
10.7% |
18.5% |
9.2% |
7.4% |
7.4% |
4.3% |
3.1% |
6.3% |
5.1% |
12.2% |
1.2% |
3.0% |
3.6% |
11.8% |
6.4% |
0.4% |
EPS |
0.16 |
0.0611 |
0.14 |
-0.46 |
0.0145 |
-0.62 |
-0.12 |
0.15 |
0.0641 |
0.0134 |
-0.0971 |
0.0226 |
0.0537 |
-0.53 |
0.0227 |
-0.13 |
0.14 |
-0.0307 |
-0.0567 |
0.11 |
0.0873 |
0.046 |
0.0276 |
-0.0639 |
0.35 |
1.05 |
0.45 |
0.36 |
0.38 |
0.3 |
0.2 |
0.64 |
0.35 |
0.97 |
0.0538 |
0.14 |
0.19 |
1.37 |
0.46 |
0.026 |
EPS (rozwodnione) |
0.16 |
0.0611 |
0.14 |
-0.46 |
0.0145 |
-0.62 |
-0.12 |
0.15 |
0.0638 |
0.0134 |
-0.0961 |
0.0224 |
0.0537 |
-0.53 |
0.0227 |
-0.13 |
0.14 |
-0.0306 |
-0.0566 |
0.11 |
0.0872 |
0.046 |
0.0275 |
-0.0638 |
0.35 |
1.05 |
0.45 |
0.36 |
0.38 |
0.3 |
0.2 |
0.64 |
0.35 |
0.97 |
0.0538 |
0.14 |
0.19 |
1.37 |
0.46 |
0.026 |
Ilośc akcji (mln) |
85 |
85 |
85 |
85 |
85 |
85 |
85 |
85 |
85 |
85 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
123 |
141 |
140 |
140 |
122 |
141 |
140 |
140 |
140 |
140 |
140 |
140 |
140 |
140 |
140 |
140 |
140 |
140 |
Ważona ilośc akcji (mln) |
85 |
86 |
85 |
85 |
85 |
85 |
85 |
85 |
86 |
85 |
87 |
87 |
86 |
86 |
86 |
87 |
86 |
86 |
86 |
86 |
87 |
86 |
124 |
141 |
141 |
140 |
123 |
141 |
141 |
140 |
140 |
140 |
140 |
140 |
140 |
140 |
140 |
140 |
140 |
140 |
Waluta |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |