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) |
-6 |
11 |
4 |
-14 |
-9 |
-5 |
5 |
5 |
2 |
3 |
5 |
6 |
3 |
5 |
1 |
4 |
-10 |
-5 |
2 |
-3 |
6 |
-28 |
4 |
10 |
51 |
13 |
13 |
11 |
2 |
6 |
12 |
15 |
55 |
1 |
-1 |
14 |
4 |
14 |
-5 |
0 |
-1 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
54.1% |
<span style="color:red">-144.31%</span> |
47.6% |
<span style="color:red">-137.86%</span> |
<span style="color:red">-121.53%</span> |
<span style="color:red">-159.11%</span> |
3.0% |
10.0% |
64.5% |
91.3% |
<span style="color:red">-78.68%</span> |
<span style="color:red">-35.37%</span> |
<span style="color:red">-407.53%</span> |
<span style="color:red">-189.46%</span> |
87.7% |
<span style="color:red">-173.97%</span> |
<span style="color:red">-159.86%</span> |
486.0% |
90.1% |
<span style="color:red">-450.76%</span> |
775.5% |
<span style="color:red">-145.87%</span> |
212.6% |
14.4% |
<span style="color:red">-95.75%</span> |
<span style="color:red">-49.78%</span> |
<span style="color:red">-11.07%</span> |
33.2% |
2431.8% |
<span style="color:red">-81.35%</span> |
<span style="color:red">-108.19%</span> |
<span style="color:red">-4.37%</span> |
<span style="color:red">-93.59%</span> |
1116.9% |
427.6% |
<span style="color:red">-97.79%</span> |
<span style="color:red">-136.26%</span> |
Marża brutto |
200.0% |
100.0% |
100.0% |
200.0% |
200.0% |
200.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
75.9% |
<span style="color:red">-10259029.34%</span> |
100.0% |
100.0% |
100.0% |
200.0% |
200.0% |
34.3% |
200.0% |
100.0% |
200.0% |
100.0% |
100.0% |
100.0% |
64.6% |
61.9% |
56.4% |
<span style="color:red">-83.36%</span> |
26.9% |
64.5% |
67.5% |
92.1% |
<span style="color:red">-272.75%</span> |
1736.1% |
71.4% |
120.4% |
77.1% |
168.7% |
100.0% |
100.0% |
Koszty i Wydatki (mln) |
3 |
3 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
4 |
8,372,822 |
3 |
2 |
2 |
2 |
6 |
2 |
2 |
2 |
1 |
1 |
1 |
2 |
5 |
2 |
2 |
3 |
2 |
2 |
2 |
41 |
1 |
1 |
1 |
-4 |
4 |
5 |
0 |
2 |
EBIT (mln) |
-6 |
11 |
4 |
-13 |
-9 |
-4 |
5 |
5 |
2 |
3 |
5 |
3 |
7,142,535 |
4 |
1 |
3 |
-10 |
-9 |
5 |
-2 |
6 |
-27 |
6 |
11 |
52 |
11 |
14 |
13 |
3 |
8 |
-4 |
1 |
37 |
6 |
14 |
13 |
7 |
10 |
-1 |
-7 |
-3 |
EBIT Δ kw/kw |
29.7% |
349.2% |
19.9% |
369.6% |
2005100000.0% |
1521000000.0% |
10.8% |
91.3% |
100.0% |
42.6% |
788.4% |
21.4% |
68697818.7% |
1883797100.0% |
88.5% |
263.4% |
282.0% |
65.9% |
18.0% |
118.7% |
89.1% |
333.9% |
60.5% |
15.9% |
519019100.0% |
45.6% |
1358988700.0% |
714254586755400.0% |
92.6% |
34.8% |
131.3% |
92.1% |
416.7% |
44.2% |
1637.2% |
277.6% |
0.0% |
0.0% |
1490873600.0% |
0.0% |
78.1% |
EBIT (%) |
104.9% |
100.9% |
117.9% |
95.4% |
96.8% |
91.4% |
99.7% |
93.5% |
114.8% |
93.0% |
87.4% |
44.4% |
223722600.0% |
84.7% |
46.2% |
87.5% |
105.9% |
193.0% |
213.9% |
72.3% |
97.2% |
96.5% |
137.2% |
110.5% |
101.7% |
89.9% |
111.1% |
114.9% |
126.6% |
123.0% |
<span style="color:red">-38.82%</span> |
6.9% |
67.6% |
489.2% |
<span style="color:red">-1516.03%</span> |
92.2% |
204.2% |
72.0% |
18.7% |
<span style="color:red">-2344.81%</span> |
221.7% |
Przychody fiansowe (mln) |
6 |
6 |
6 |
6 |
6 |
6 |
5 |
5 |
5 |
5 |
5 |
2 |
3 |
3 |
4 |
4 |
3 |
3 |
4 |
4 |
4 |
5 |
5 |
5 |
14 |
14 |
17 |
17 |
nan |
13 |
12 |
15 |
15 |
16 |
15 |
14 |
13 |
13 |
12 |
12 |
10 |
Koszty finansowe (mln) |
3 |
3 |
3 |
3 |
3 |
3 |
2 |
2 |
2 |
2 |
2 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
4 |
3 |
nan |
3 |
4 |
5 |
6 |
6 |
6 |
6 |
6 |
6 |
5 |
5 |
5 |
Amortyzacja (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-0 |
-7,142,532 |
0 |
0 |
0 |
0 |
0 |
0 |
-0 |
-0 |
235 |
0 |
0 |
-6,813 |
-6,745 |
0 |
0 |
-1 |
-2 |
0 |
0 |
18 |
6 |
0 |
-0 |
-9 |
-0 |
0 |
0 |
0 |
EBITDA (mln) |
-6 |
11 |
4 |
-13 |
-9 |
-4 |
5 |
5 |
2 |
3 |
5 |
3 |
3 |
4 |
1 |
3 |
-10 |
-9 |
0 |
-2 |
7 |
-27 |
3 |
0 |
52 |
11 |
14 |
13 |
0 |
0 |
0 |
0 |
60 |
6 |
3 |
13 |
0 |
10 |
-1 |
0 |
0 |
EBITDA(%) |
104.9% |
100.9% |
117.9% |
95.4% |
96.8% |
91.4% |
99.7% |
93.5% |
114.8% |
93.0% |
87.4% |
44.4% |
94.6% |
84.7% |
46.2% |
87.5% |
105.9% |
192.9% |
54.5% |
79.6% |
96.9% |
96.5% |
137.2% |
110.5% |
101.7% |
89.9% |
111.1% |
114.9% |
60.7% |
123.0% |
<span style="color:red">-38.82%</span> |
6.9% |
99.9% |
489.2% |
<span style="color:red">-1516.03%</span> |
92.2% |
204.2% |
72.0% |
19.5% |
0.0% |
0.0% |
NOPLAT (mln) |
-9 |
8 |
1 |
-16 |
-11 |
-7 |
3 |
3 |
0 |
0 |
3 |
-1 |
1 |
3 |
-1 |
1 |
-12 |
-11 |
-1 |
-4 |
4 |
-29 |
3 |
8 |
49 |
8 |
11 |
9 |
-1 |
4 |
-8 |
-4 |
-13 |
-1 |
-3 |
7 |
7 |
4 |
-6 |
-2 |
-3 |
Podatek (mln) |
0 |
0 |
0 |
0 |
0 |
-0 |
0 |
-0 |
0 |
1 |
0 |
0 |
2,509,436 |
-0 |
-0 |
-0 |
0 |
0 |
-4 |
0 |
-9,541,731 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
1 |
0 |
0 |
1 |
-0 |
-1 |
0 |
-0 |
0 |
-0 |
0 |
0 |
-0 |
Zysk Netto (mln) |
-9 |
8 |
1 |
-16 |
-11 |
-7 |
3 |
3 |
0 |
0 |
3 |
-1 |
1 |
3 |
-1 |
1 |
-12 |
-11 |
-1 |
-4 |
4 |
-29 |
3 |
8 |
49 |
8 |
11 |
9 |
-2 |
4 |
-8 |
-4 |
-12 |
0 |
-3 |
7 |
7 |
4 |
-6 |
-2 |
-3 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
29.1% |
<span style="color:red">-189.19%</span> |
144.0% |
<span style="color:red">-116.93%</span> |
<span style="color:red">-100.69%</span> |
<span style="color:red">-105.63%</span> |
<span style="color:red">-16.15%</span> |
<span style="color:red">-124.64%</span> |
1358.4% |
576.8% |
<span style="color:red">-152.02%</span> |
<span style="color:red">-301.49%</span> |
<span style="color:red">-1162.20%</span> |
<span style="color:red">-518.40%</span> |
<span style="color:red">-35.33%</span> |
<span style="color:red">-415.14%</span> |
<span style="color:red">-128.78%</span> |
166.1% |
<span style="color:red">-487.08%</span> |
<span style="color:red">-295.70%</span> |
1294.0% |
<span style="color:red">-127.66%</span> |
230.2% |
9.9% |
<span style="color:red">-104.08%</span> |
<span style="color:red">-49.51%</span> |
<span style="color:red">-177.76%</span> |
<span style="color:red">-145.98%</span> |
520.8% |
<span style="color:red">-98.64%</span> |
<span style="color:red">-63.07%</span> |
<span style="color:red">-277.05%</span> |
<span style="color:red">-156.34%</span> |
8056.4% |
104.6% |
<span style="color:red">-120.27%</span> |
<span style="color:red">-136.31%</span> |
Zysk netto (%) |
152.1% |
72.8% |
34.4% |
117.4% |
127.4% |
146.5% |
56.9% |
52.5% |
4.1% |
14.0% |
46.3% |
<span style="color:red">-11.75%</span> |
36.0% |
49.4% |
<span style="color:red">-113.05%</span> |
36.6% |
124.4% |
231.1% |
<span style="color:red">-38.96%</span> |
156.1% |
59.8% |
105.0% |
79.3% |
87.1% |
95.3% |
63.3% |
83.8% |
83.7% |
<span style="color:red">-91.36%</span> |
63.6% |
<span style="color:red">-73.29%</span> |
<span style="color:red">-28.90%</span> |
<span style="color:red">-22.40%</span> |
4.6% |
330.6% |
53.5% |
196.9% |
31.0% |
128.2% |
<span style="color:red">-489.94%</span> |
197.2% |
EPS |
-2.42 |
2.1 |
0.3 |
-4.33 |
-3.1 |
-1.84 |
0.8 |
0.7 |
0.021 |
0.1 |
0.7 |
-0.18 |
0.31 |
0.7 |
-0.35 |
0.4 |
-3.27 |
-2.92 |
-0.23 |
-1.14 |
0.78 |
-6.48 |
0.7 |
1.87 |
6.52 |
1.07 |
1.4 |
1.0 |
-0.21 |
0.42 |
-0.88 |
-0.44 |
-1.3 |
0.0058 |
-0.33 |
0.78 |
0.75 |
0.48 |
-0.69 |
-0.16 |
-0.27 |
EPS (rozwodnione) |
-2.41 |
2.0 |
0.3 |
-4.33 |
-3.1 |
-1.84 |
0.8 |
0.7 |
0.021 |
0.1 |
0.7 |
-0.18 |
0.31 |
0.7 |
-0.35 |
0.4 |
-3.27 |
-2.92 |
-0.23 |
-1.14 |
0.78 |
-6.48 |
0.7 |
1.87 |
6.52 |
1.07 |
1.4 |
1.0 |
-0.21 |
0.42 |
-0.88 |
-0.44 |
-1.3 |
0.0058 |
-0.33 |
0.78 |
0.75 |
0.48 |
-0.69 |
-0.16 |
-0.27 |
Ilośc akcji (mln) |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
8 |
8 |
8 |
9 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
9 |
9 |
9 |
9 |
9 |
Ważona ilośc akcji (mln) |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
8 |
8 |
8 |
9 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
9 |
9 |
9 |
9 |
9 |
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 |