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) |
174 |
182 |
175 |
162 |
200 |
199 |
183 |
168 |
155 |
162 |
146 |
145 |
143 |
148 |
142 |
146 |
146 |
158 |
156 |
155 |
158 |
171 |
176 |
169 |
171 |
184 |
176 |
174 |
160 |
183 |
168 |
168 |
176 |
196 |
187 |
180 |
148 |
168 |
167 |
170 |
176 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
14.8% |
9.1% |
4.5% |
3.4% |
<span style="color:red">-22.35%</span> |
<span style="color:red">-18.49%</span> |
<span style="color:red">-19.93%</span> |
<span style="color:red">-13.51%</span> |
<span style="color:red">-7.82%</span> |
<span style="color:red">-8.66%</span> |
<span style="color:red">-2.86%</span> |
0.5% |
1.7% |
6.6% |
10.1% |
6.4% |
8.9% |
8.3% |
12.5% |
9.1% |
8.0% |
7.4% |
<span style="color:red">-0.28%</span> |
2.9% |
<span style="color:red">-6.60%</span> |
<span style="color:red">-0.37%</span> |
<span style="color:red">-4.47%</span> |
<span style="color:red">-3.21%</span> |
10.2% |
6.9% |
11.3% |
6.8% |
<span style="color:red">-16.02%</span> |
<span style="color:red">-13.97%</span> |
<span style="color:red">-10.63%</span> |
<span style="color:red">-5.61%</span> |
19.3% |
Marża brutto |
65.9% |
69.9% |
69.1% |
66.6% |
66.5% |
69.1% |
68.2% |
69.3% |
58.7% |
75.2% |
75.1% |
73.9% |
79.8% |
81.8% |
78.7% |
81.3% |
82.5% |
83.3% |
83.8% |
83.7% |
84.3% |
84.3% |
83.7% |
83.7% |
83.3% |
84.2% |
83.7% |
85.1% |
84.2% |
84.6% |
83.7% |
82.1% |
82.3% |
82.7% |
82.4% |
81.4% |
79.6% |
82.3% |
83.5% |
83.3% |
100.0% |
Koszty i Wydatki (mln) |
178 |
197 |
178 |
167 |
194 |
182 |
160 |
160 |
210 |
144 |
130 |
134 |
126 |
121 |
124 |
118 |
125 |
116 |
145 |
122 |
126 |
120 |
139 |
126 |
135 |
129 |
127 |
126 |
125 |
126 |
123 |
131 |
151 |
152 |
130 |
122 |
120 |
114 |
121 |
125 |
139 |
EBIT (mln) |
-8 |
-25 |
-9 |
-11 |
-4 |
7 |
17 |
-1 |
-56 |
10 |
9 |
5 |
11 |
21 |
11 |
19 |
20 |
30 |
0 |
24 |
32 |
37 |
37 |
32 |
36 |
41 |
36 |
38 |
35 |
44 |
34 |
39 |
23 |
43 |
48 |
43 |
16 |
46 |
46 |
45 |
37 |
EBIT Δ kw/kw |
98.1% |
452.5% |
154.0% |
1428.9% |
93.0% |
28.6% |
89.9% |
115.6% |
621.9% |
52.4% |
19.5% |
76.5% |
46.9% |
31.5% |
6042.9% |
20.6% |
37.0% |
19.7% |
99.5% |
24.3% |
11.5% |
8.2% |
3.9% |
15.3% |
4.7% |
7.0% |
5.9% |
3.6% |
52.5% |
0.8% |
29.4% |
8.8% |
42.2% |
6.4% |
4.5% |
3.8% |
0.0% |
0.0% |
0.0% |
0.0% |
4796900000.0% |
EBIT (%) |
<span style="color:red">-4.47%</span> |
<span style="color:red">-13.49%</span> |
<span style="color:red">-5.34%</span> |
<span style="color:red">-6.66%</span> |
<span style="color:red">-1.97%</span> |
3.5% |
9.5% |
<span style="color:red">-0.42%</span> |
<span style="color:red">-36.01%</span> |
6.0% |
6.2% |
3.1% |
7.5% |
13.9% |
8.0% |
13.2% |
13.9% |
19.0% |
0.1% |
15.7% |
20.2% |
21.8% |
21.2% |
19.0% |
21.1% |
22.1% |
20.5% |
21.8% |
21.6% |
23.9% |
20.2% |
23.3% |
12.9% |
22.2% |
25.8% |
23.9% |
10.8% |
27.5% |
27.6% |
26.4% |
21.1% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
3 |
4 |
5 |
5 |
6 |
7 |
7 |
8 |
7 |
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 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Amortyzacja (mln) |
8 |
7 |
7 |
6 |
5 |
7 |
5 |
5 |
6 |
4 |
4 |
4 |
3 |
3 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
4 |
4 |
4 |
4 |
4 |
4 |
5 |
5 |
5 |
5 |
5 |
5 |
4 |
4 |
3 |
3 |
3 |
3 |
6 |
EBITDA (mln) |
57 |
-18 |
-15 |
-39 |
11 |
14 |
28 |
5 |
-49 |
14 |
14 |
18 |
20 |
27 |
19 |
22 |
24 |
32 |
4 |
34 |
36 |
41 |
43 |
36 |
41 |
45 |
40 |
42 |
40 |
49 |
39 |
34 |
30 |
49 |
53 |
52 |
25 |
51 |
50 |
55 |
49 |
EBITDA(%) |
2.5% |
<span style="color:red">-4.39%</span> |
2.4% |
0.5% |
5.5% |
12.0% |
15.2% |
7.9% |
<span style="color:red">-31.27%</span> |
13.8% |
14.1% |
10.5% |
14.0% |
21.0% |
14.6% |
21.0% |
16.3% |
28.9% |
9.9% |
24.0% |
22.7% |
32.1% |
24.2% |
28.6% |
23.9% |
32.0% |
30.0% |
29.9% |
24.7% |
34.2% |
30.2% |
26.3% |
18.3% |
27.0% |
47.2% |
37.3% |
25.8% |
38.3% |
29.9% |
32.7% |
27.6% |
NOPLAT (mln) |
-8 |
-25 |
-10 |
-11 |
-4 |
7 |
17 |
-0 |
-55 |
10 |
10 |
5 |
11 |
21 |
12 |
20 |
21 |
32 |
2 |
26 |
34 |
39 |
38 |
33 |
37 |
41 |
36 |
37 |
35 |
44 |
35 |
31 |
24 |
47 |
75 |
48 |
22 |
53 |
53 |
52 |
43 |
Podatek (mln) |
1 |
-0 |
-1 |
0 |
-147 |
4 |
5 |
0 |
-25 |
5 |
5 |
2 |
56 |
3 |
3 |
5 |
7 |
6 |
2 |
8 |
6 |
10 |
10 |
-7 |
10 |
10 |
9 |
10 |
10 |
12 |
9 |
9 |
8 |
13 |
20 |
7 |
5 |
13 |
15 |
14 |
12 |
Zysk Netto (mln) |
-25 |
-25 |
-21 |
-45 |
143 |
3 |
12 |
-1 |
-33 |
5 |
4 |
3 |
-44 |
18 |
9 |
15 |
14 |
25 |
-1 |
18 |
28 |
29 |
28 |
40 |
27 |
31 |
27 |
28 |
24 |
32 |
26 |
22 |
16 |
34 |
55 |
41 |
17 |
39 |
38 |
38 |
31 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-659.97%</span> |
<span style="color:red">-112.10%</span> |
<span style="color:red">-157.13%</span> |
<span style="color:red">-98.48%</span> |
<span style="color:red">-123.03%</span> |
71.9% |
<span style="color:red">-63.80%</span> |
<span style="color:red">-540.52%</span> |
35.0% |
238.1% |
104.2% |
391.6% |
<span style="color:red">-131.70%</span> |
41.6% |
<span style="color:red">-106.39%</span> |
22.7% |
95.6% |
17.4% |
<span style="color:red">-5138.82%</span> |
119.0% |
<span style="color:red">-1.69%</span> |
5.7% |
<span style="color:red">-5.39%</span> |
<span style="color:red">-30.47%</span> |
<span style="color:red">-9.56%</span> |
4.3% |
<span style="color:red">-3.31%</span> |
<span style="color:red">-20.53%</span> |
<span style="color:red">-34.79%</span> |
7.5% |
112.2% |
87.2% |
7.7% |
14.4% |
<span style="color:red">-29.71%</span> |
<span style="color:red">-7.39%</span> |
83.1% |
Zysk netto (%) |
<span style="color:red">-14.63%</span> |
<span style="color:red">-13.65%</span> |
<span style="color:red">-11.86%</span> |
<span style="color:red">-27.91%</span> |
71.4% |
1.5% |
6.5% |
<span style="color:red">-0.41%</span> |
<span style="color:red">-21.18%</span> |
3.2% |
2.9% |
2.1% |
<span style="color:red">-31.01%</span> |
11.8% |
6.2% |
10.2% |
9.7% |
15.7% |
<span style="color:red">-0.36%</span> |
11.8% |
17.4% |
17.0% |
16.0% |
23.6% |
15.8% |
16.7% |
15.2% |
16.0% |
15.3% |
17.5% |
15.4% |
13.1% |
9.1% |
17.6% |
29.3% |
23.0% |
11.6% |
23.4% |
23.0% |
22.5% |
17.8% |
EPS |
-0.38 |
-0.37 |
-0.31 |
-0.67 |
2.1 |
0.04 |
0.17 |
-0.01 |
-0.48 |
0.08 |
0.06 |
0.04 |
-0.64 |
0.25 |
0.13 |
0.21 |
0.2 |
0.35 |
-0.008 |
0.26 |
0.39 |
0.42 |
0.41 |
0.58 |
0.39 |
0.44 |
0.38 |
0.4 |
0.35 |
0.47 |
0.38 |
0.33 |
0.24 |
0.51 |
0.81 |
0.63 |
0.26 |
0.6 |
0.59 |
0.58 |
0.48 |
EPS (rozwodnione) |
-0.38 |
-0.37 |
-0.31 |
-0.67 |
2.08 |
0.04 |
0.17 |
-0.01 |
-0.48 |
0.07 |
0.06 |
0.04 |
-0.64 |
0.25 |
0.12 |
0.21 |
0.2 |
0.35 |
-0.008 |
0.25 |
0.38 |
0.41 |
0.4 |
0.56 |
0.38 |
0.43 |
0.37 |
0.39 |
0.35 |
0.46 |
0.37 |
0.32 |
0.23 |
0.5 |
0.8 |
0.62 |
0.26 |
0.59 |
0.57 |
0.57 |
0.47 |
Ilośc akcji (mln) |
67 |
68 |
68 |
68 |
68 |
68 |
68 |
68 |
68 |
69 |
69 |
69 |
69 |
69 |
70 |
70 |
70 |
70 |
70 |
70 |
70 |
70 |
69 |
69 |
70 |
70 |
70 |
70 |
70 |
69 |
68 |
68 |
67 |
67 |
67 |
66 |
66 |
66 |
66 |
66 |
66 |
Ważona ilośc akcji (mln) |
68 |
68 |
68 |
68 |
69 |
69 |
69 |
68 |
69 |
70 |
71 |
71 |
69 |
71 |
72 |
72 |
72 |
71 |
70 |
72 |
72 |
72 |
71 |
71 |
71 |
71 |
72 |
71 |
70 |
70 |
69 |
69 |
68 |
69 |
69 |
67 |
67 |
67 |
67 |
67 |
67 |
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 |