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 | 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 | 2025 | 2026 |
| Kwartał | 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 | Q3 | Q2 | Q4 | Q1 |
| 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 | 2019-07-31 | 2019-10-31 | 2020-01-31 | 2020-04-30 | 2020-07-31 | 2020-10-31 | 2021-01-31 | 2021-04-30 | 2021-07-31 | 2021-10-31 | 2022-01-31 | 2022-04-30 | 2022-07-31 | 2022-10-31 | 2023-01-31 | 2023-04-30 | 2023-07-31 | 2023-10-31 | 2024-01-31 | 2024-04-30 | 2024-07-31 | 2024-09-30 | 2024-10-31 | 2025-03-31 | 2025-06-30 |
| Przychód (mln) | 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 | 2 | 2 | 1 | 2 | 2 | 1 | 3 | 2 | 3 | 2 | 2 | 4 | 6 | 6 | 3 | 1 | 2 | 2 | 3 |
| Przychód Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | -25.21% | 1081.1% | -100.00% | -100.00% | -100.00% | 1238.0% | inf | inf | inf | -99.94% | 11863.1% | 1727.3% | 17070.6% | 35930.5% | -91.76% | 287.3% | -100.00% | -8.71% | 7575.1% | 1487.5% | inf | 6113.4% | 408.2% | 154.8% | 335.5% | -13.48% | -30.11% | 119.7% | -17.86% | 67.3% | 68.1% | -43.04% | 156.8% | 88.2% | 186.1% | 58.8% | -66.05% | -73.76% | -74.17% | 15.9% |
| Marża brutto | 100.0% | -1958.80% | 5.6% | 86.3% | 3.4% | 137.5% | 0.0% | 0.0% | -inf | 99.0% | 70.1% | 70.1% | 70.0% | 69.5% | -140.17% | -528.05% | -140.17% | -309.07% | -674.09% | 53.0% | 0.0% | 53.0% | 16.3% | 18.6% | 23.2% | 26.5% | 15.9% | 7.3% | 8.2% | 18.3% | 25.2% | 11.7% | 15.3% | 3.3% | -46.73% | 10.0% | 30.5% | 18.8% | 19.1% | -17.41% | -50.72% | -1.53% | -52.18% | 11.7% |
| Koszty i Wydatki (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 5 | 3 | 5 | 5 | 7 | 7 | 8 | 9 | 11 | 7 | 9 | 10 | 12 | 11 | 11 | 11 | 14 | 16 |
| EBIT (mln) | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -1 | -1 | -0 | -0 | -1 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -1 | -3 | -2 | -3 | -3 | -5 | -4 | -7 | -6 | -11 | -5 | -5 | -4 | -5 | -8 | -9 | -9 | -12 | -13 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | -49.54% | -52.77% | 23.5% | 15.9% | 538.4% | 912.3% | 2496.0% | 1595.6% | -43.69% | -46.17% | -45.11% | -41.24% | 22.1% | 48.9% | -74.24% | -33.58% | -46.94% | -20.64% | 316.5% | 19.2% | 126.7% | 161.5% | 318.3% | 338.3% | 463.4% | 175.9% | 89.0% | 120.2% | 145.4% | 74.7% | 106.2% | 44.2% | -27.76% | -19.52% | -52.57% | 44.9% | 93.0% | 105.0% | 136.4% | 63.7% |
| EBIT (%) | -720.21% | -12029.02% | -138.38% | -296.02% | -485.96% | -481.04% | 0.0% | 0.0% | 0.0% | -363.95% | -237612.50% | -168804.92% | -98132.35% | -353527.62% | -1090.28% | -5427.92% | -697.69% | -1460.95% | -3406.90% | -930.86% | 0.0% | -1269.96% | -184.87% | -69.90% | -114.51% | -53.44% | -152.16% | -120.25% | -148.14% | -170.39% | -411.43% | -120.50% | -442.50% | -177.87% | -504.69% | -304.98% | -124.46% | -76.05% | -83.67% | -278.31% | -707.35% | -594.01% | -765.69% | -392.92% |
| Przychody 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortyzacja (mln) | 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 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 |
| EBITDA (mln) | -0 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -3 | 1 | 1 | -0 | -0 | -1 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -9 | -10 | -2 | -3 | -2 | -5 | -3 | -5 | -5 | -11 | -5 | -5 | -4 | -4 | -7 | -9 | -9 | -12 | -12 |
| EBITDA(%) | -700.05% | -592157.21% | -118.68% | -259.65% | -1029.90% | -350.40% | 0.0% | 0.0% | 0.0% | -1372.46% | -236966.19% | -168159.22% | -97205.29% | -350525.71% | -1085.64% | -5179.24% | -586.04% | -1507.83% | -2980.41% | -930.86% | 0.0% | -1269.96% | -184.87% | -69.90% | -60.19% | 311.5% | -580.40% | -120.18% | -147.76% | -169.77% | -387.93% | -121.49% | -442.70% | -177.77% | -376.48% | -286.77% | -115.84% | -65.37% | -70.55% | -257.89% | -652.50% | -569.76% | -729.64% | -376.65% |
| NOPLAT (mln) | -0 | -7 | -0 | -0 | -2 | -1 | -0 | -0 | -1 | -3 | 1 | 0 | -0 | -0 | -1 | -0 | -1 | -1 | -0 | -0 | -0 | -0 | -1 | -0 | -1 | -9 | -3 | -2 | -3 | -3 | -5 | -4 | -6 | -6 | -11 | -6 | -5 | -4 | -7 | -12 | -14 | -13 | -23 | -13 |
| Podatek (mln) | 0 | 0 | 1 | 2 | -0 | 0 | -0 | 0 | 0 | -3 | -1 | -0 | 0 | -1 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 8 | 0 | -0 | -0 | -1 | -1 | 0 | -5 | -6 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Zysk Netto (mln) | -0 | -7 | -0 | -0 | -2 | -1 | -0 | -0 | -1 | -3 | 1 | 0 | -0 | -0 | -0 | -0 | -1 | -1 | -0 | -0 | -0 | -0 | -1 | -0 | -1 | -9 | -3 | -2 | -3 | -3 | -4 | -4 | -1 | -0 | -11 | -6 | -6 | -5 | -7 | -12 | -17 | -13 | -23 | -13 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 1181.1% | -85.23% | -22.99% | -22.17% | -75.11% | 148.0% | 3294.4% | 1044.5% | -45.00% | -83.47% | -131.64% | -204.15% | 55.7% | 179.3% | -36.19% | -32.73% | -57.72% | -63.51% | 116.9% | 19.2% | 234.2% | 1948.3% | 402.9% | 306.5% | 279.4% | -71.45% | 35.2% | 151.9% | -68.15% | -93.63% | 167.2% | 48.7% | 569.6% | 3260.3% | -37.77% | 112.7% | 183.1% | 143.0% | 227.0% | 6.9% |
| Zysk netto (%) | -732.73% | -592586.74% | -222.17% | -440.82% | -12551.13% | -7412.60% | 0.0% | 0.0% | 0.0% | -1374.12% | 292764.8% | 94028.7% | -96539.12% | -409992.38% | -774.37% | -5359.62% | -875.57% | -3177.64% | -5993.52% | -930.86% | 0.0% | -1269.96% | -169.38% | -69.90% | -168.83% | -418.65% | -167.59% | -111.53% | -147.09% | -138.13% | -324.11% | -127.87% | -57.03% | -5.26% | -515.36% | -333.89% | -148.66% | -93.85% | -112.09% | -447.19% | -1239.88% | -868.86% | -1418.90% | -412.57% |
| EPS | -1497.1 | -4435.15 | -30.6 | -32.89 | -69.52 | -553.05 | -1.3 | -1.41 | -17.24 | -69.67 | 36.01 | 12.0 | -8.34 | -4.53 | -4.75 | -2.85 | -2.62 | -6.13 | -1.47 | -0.89 | -0.0128 | -0.0247 | -0.0353 | -0.0192 | -0.0357 | -0.34 | -0.11 | -0.0457 | -0.0526 | -0.0479 | -0.0801 | -0.073 | -0.0161 | -0.003 | -0.21 | -0.11 | -0.1 | -0.0986 | -0.0952 | -0.17 | -0.2399999999999998 | -0.17 | -0.27 | -0.15 |
| EPS (rozwodnione) | -24.17 | -0.74 | -30.6 | -6.29 | -69.52 | -553.05 | -1.3 | -1.41 | -17.24 | -45.14 | 24.01 | 12.0 | -8.34 | -4.53 | -4.75 | -2.85 | -2.62 | -6.13 | -1.47 | -0.86 | -0.0128 | -0.0247 | -0.0353 | -0.0192 | -0.0357 | -0.34 | -0.11 | -0.0457 | -0.0526 | -0.0479 | -0.0801 | -0.073 | -0.0161 | -0.003 | -0.21 | -0.11 | -0.1 | -0.0986 | -0.0952 | -0.17 | -0.2399999999999998 | -0.17 | -0.27 | -0.15 |
| Ilość akcji (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 18 | 18 | 20 | 20 | 26 | 28 | 34 | 52 | 54 | 53 | 54 | 54 | 54 | 55 | 55 | 56 | 56 | 74 | 75 | 86 | 76 | 86 | 91 |
| Ważona ilość akcji (mln) | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 18 | 18 | 20 | 20 | 26 | 28 | 34 | 52 | 54 | 53 | 54 | 54 | 54 | 55 | 55 | 56 | 56 | 74 | 75 | 86 | 76 | 86 | 91 |
| 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 |