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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 2025 | 2025 | 2025 |
| 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 | Q1 | Q2 | Q3 |
| 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 | 2025-03-31 | 2025-06-30 | 2025-09-30 |
| Przychód (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 11 | 13 | 12 | 16 | 18 | 24 | 26 | 36 | 36 | 62 | 81 | 92 | 99 | 87 | 82 | 83 | 80 | 89 | 91 | 103 | 100 | 108 | 98 | 127 | 109 | 147 | 139 | 165 | 139 | 166 | 160 |
| Przychód Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | inf | inf | inf | 0.0% | -100.00% | 78.4% | 48180.0% | inf | inf | 5840.9% | 573.6% | 70.2% | 88.8% | 119.3% | 118.9% | 99.8% | 155.5% | 215.8% | 157.2% | 173.7% | 40.9% | 0.2% | -8.91% | -19.58% | 2.7% | 11.1% | 23.9% | 25.7% | 21.2% | 8.1% | 23.3% | 8.3% | 35.7% | 42.3% | 29.4% | 28.0% | 13.2% | 14.7% |
| Marża brutto | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -254794.12% | -43783.78% | -1014820.00% | -inf | -inf | -30411.11% | 100.0% | 97.9% | 98.9% | 97.7% | 96.9% | 97.5% | 96.8% | 89.6% | 85.7% | -201.46% | 97.1% | 97.1% | 94.0% | 94.8% | 96.4% | 94.9% | 95.8% | 92.4% | 90.7% | 90.5% | 94.9% | 87.8% | 90.8% | 88.8% | 90.5% | 83.9% | 85.5% | 84.9% | 89.8% | 79.4% | 86.2% | 82.5% |
| Koszty i Wydatki (mln) | 17 | 22 | 30 | 40 | 56 | 54 | 58 | 66 | 71 | 70 | 78 | 84 | 99 | 107 | 108 | 101 | 107 | 117 | 137 | 144 | 130 | 157 | 125 | 132 | 188 | 206 | 170 | 171 | 186 | 217 | 231 | 316 | 249 | 255 | 256 | 243 | 249 | 274 | 263 | 271 | 287 | 282 | 274 | 331 |
| EBIT (mln) | -17 | -22 | -30 | -40 | -56 | -54 | -58 | -66 | -71 | -70 | -78 | -84 | -97 | -96 | -95 | -90 | -90 | -99 | -112 | -118 | -94 | -121 | -63 | -50 | -96 | -107 | -83 | -90 | -103 | -137 | -142 | -225 | -146 | -154 | -148 | -145 | -122 | -165 | -116 | -132 | -122 | -143 | -108 | -171 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 231.5% | 149.4% | 92.6% | 64.7% | 25.6% | 30.5% | 35.1% | 27.3% | 37.3% | 37.9% | 21.0% | 7.1% | -6.71% | 2.8% | 18.5% | 31.7% | 4.6% | 21.6% | -43.94% | -57.37% | 1.7% | -11.68% | 31.3% | 78.5% | 6.7% | 28.2% | 71.1% | 150.6% | 42.0% | 12.8% | 4.5% | -35.53% | -16.19% | 7.3% | -21.35% | -9.04% | 0.2% | -13.55% | -7.28% | 29.5% |
| EBIT (%) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -341488.24% | -59263.96% | -1410980.00% | 0.0% | 0.0% | -42279.29% | -4011.35% | -903.69% | -741.75% | -762.10% | -555.56% | -545.97% | -465.75% | -457.49% | -265.37% | -332.33% | -102.18% | -61.76% | -104.96% | -107.22% | -95.17% | -110.02% | -122.99% | -170.93% | -158.48% | -248.14% | -140.91% | -153.34% | -136.61% | -147.98% | -95.81% | -151.93% | -79.14% | -94.62% | -74.16% | -102.62% | -64.80% | -106.85% |
| Przychody finansowe (mln) | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 3 | 6 | 6 | 6 | 6 | 9 | 9 | 7 | 11 | 10 | 7 | 6 | 0 |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 8 | 8 | 9 | 8 | 8 | 9 | 9 | 4 | 7 | 6 | 15 | 16 | 16 | 15 | 18 | 17 | 16 | 16 | 16 | 16 | 14 | 14 | 14 |
| Amortyzacja (mln) | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 6 | 6 | 4 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 7 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| EBITDA (mln) | -17 | -21 | -30 | -39 | -56 | -53 | -57 | -65 | -69 | -69 | -77 | -83 | -95 | -90 | -89 | -85 | -87 | -94 | -97 | -111 | -88 | -108 | 37 | -57 | -13 | -124 | -110 | -61 | -115 | -141 | -147 | -220 | -132 | -143 | -138 | -134 | -101 | -146 | -106 | -109 | -109 | -126 | -91 | -157 |
| EBITDA(%) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -337417.65% | -59263.96% | -1410980.00% | 0.0% | 0.0% | -41726.26% | -4011.35% | -2121.26% | -1056.92% | -762.10% | -555.56% | -545.97% | -506.45% | -465.89% | -257.15% | -325.54% | -93.76% | -55.65% | -103.56% | -107.37% | -94.74% | -110.03% | -122.96% | -164.84% | -153.50% | -245.51% | -134.74% | -146.78% | -127.99% | -142.69% | -81.04% | -133.73% | -72.04% | -77.96% | -65.99% | -90.77% | -54.86% | -98.03% |
| NOPLAT (mln) | -17 | -21 | -30 | -39 | -55 | -53 | -57 | -65 | -71 | -68 | -73 | -79 | -98 | 30 | -53 | -87 | -88 | -97 | -99 | -113 | -91 | -119 | 26 | -69 | -24 | -136 | -122 | -73 | -122 | -152 | -158 | -239 | -153 | -163 | -159 | -159 | -127 | -170 | -131 | -133 | -133 | -150 | -114 | -180 |
| Podatek (mln) | -0 | -0 | -0 | -0 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | -16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 6 | -1 | 0 | 1 | 1 | -4 | 0 | 1 | 0 | -0 | 1 | 1 | 1 |
| Zysk Netto (mln) | -17 | -21 | -30 | -39 | -55 | -53 | -57 | -65 | -71 | -68 | -73 | -79 | -82 | 30 | -53 | -87 | -88 | -97 | -99 | -113 | -94 | -119 | 25 | -69 | -24 | -136 | -122 | -73 | -122 | -152 | -158 | -245 | -152 | -164 | -160 | -160 | -123 | -171 | -132 | -134 | -133 | -151 | -115 | -180 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 229.9% | 146.8% | 91.1% | 65.4% | 29.1% | 29.4% | 28.1% | 22.1% | 14.7% | 144.3% | -27.66% | 10.2% | 7.5% | -419.82% | 88.1% | 29.4% | 6.8% | 23.0% | 125.5% | -39.07% | -74.40% | 14.4% | -583.62% | 6.0% | 410.0% | 11.9% | 29.2% | 235.8% | 24.0% | 7.6% | 1.1% | -34.87% | -18.86% | 4.1% | -17.66% | -16.37% | 8.3% | -11.49% | -12.65% | 35.1% |
| Zysk netto (%) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -334841.18% | -58474.77% | -1425740.00% | 0.0% | 0.0% | -40013.64% | -3385.71% | 283.3% | -412.13% | -742.24% | -540.10% | -532.45% | -410.67% | -437.96% | -263.55% | -327.81% | 41.0% | -84.50% | -26.23% | -136.97% | -140.76% | -89.41% | -146.85% | -190.55% | -177.03% | -270.23% | -146.91% | -163.16% | -147.57% | -162.82% | -96.70% | -156.83% | -89.51% | -95.71% | -80.90% | -108.46% | -69.04% | -112.81% |
| EPS | -0.52 | -0.63 | -0.83 | -1.03 | -1.42 | -1.35 | -1.46 | -1.64 | -1.75 | -1.63 | -1.72 | -1.87 | -1.89 | 0.63 | -1.06 | -1.74 | -1.73 | -1.82 | -1.72 | -1.96 | -1.62 | -2.05 | 0.41 | -1.13 | -0.37 | -2.03 | -1.81 | -1.08 | -1.79 | -2.19 | -2.26 | -3.5 | -2.16 | -2.33 | -2.25 | -2.23 | -1.52 | -2.03 | -1.52 | -1.4 | -1.39 | -1.57 | -1.17 | -1.8083 |
| EPS (rozwodnione) | -0.52 | -0.63 | -0.83 | -1.03 | -1.42 | -1.35 | -1.46 | -1.64 | -1.75 | -1.63 | -1.72 | -1.87 | -1.89 | 0.62 | -1.06 | -1.74 | -1.73 | -1.82 | -1.72 | -1.96 | -1.62 | -2.05 | 0.41 | -1.13 | -0.37 | -2.03 | -1.81 | -1.08 | -1.79 | -2.19 | -2.26 | -3.5 | -2.16 | -2.33 | -2.25 | -2.23 | -1.52 | -2.03 | -1.52 | -1.4 | -1.39 | -1.57 | -1.17 | -1.8083 |
| Ilość akcji (mln) | 32 | 34 | 36 | 38 | 39 | 39 | 39 | 40 | 41 | 42 | 42 | 42 | 43 | 48 | 50 | 50 | 51 | 53 | 58 | 58 | 58 | 58 | 60 | 61 | 65 | 67 | 68 | 68 | 69 | 70 | 70 | 70 | 70 | 70 | 71 | 72 | 81 | 84 | 87 | 95 | 96 | 96 | 98 | 100 |
| Ważona ilość akcji (mln) | 32 | 34 | 36 | 38 | 39 | 39 | 39 | 40 | 41 | 42 | 42 | 42 | 43 | 49 | 50 | 50 | 51 | 53 | 58 | 58 | 58 | 58 | 61 | 61 | 65 | 67 | 68 | 68 | 69 | 70 | 70 | 70 | 70 | 70 | 71 | 72 | 81 | 84 | 87 | 95 | 96 | 96 | 98 | 100 |
| 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 | USD | USD | USD |