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 |
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 |
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 |
Przychód (mln) |
10 |
6 |
9 |
9 |
7 |
6 |
7 |
8 |
10 |
12 |
15 |
17 |
23 |
30 |
30 |
33 |
28 |
42 |
51 |
50 |
52 |
40 |
11 |
31 |
31 |
40 |
48 |
49 |
60 |
68 |
85 |
94 |
100 |
88 |
79 |
94 |
100 |
95 |
99 |
89 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-26.27%</span> |
0.8% |
<span style="color:red">-20.86%</span> |
<span style="color:red">-9.35%</span> |
33.5% |
101.0% |
104.1% |
112.8% |
137.1% |
144.1% |
106.3% |
96.4% |
18.2% |
39.8% |
71.5% |
54.0% |
89.5% |
<span style="color:red">-5.33%</span> |
<span style="color:red">-79.28%</span> |
<span style="color:red">-37.49%</span> |
<span style="color:red">-39.98%</span> |
<span style="color:red">-0.17%</span> |
349.0% |
56.9% |
90.3% |
72.6% |
77.9% |
91.2% |
67.1% |
29.2% |
<span style="color:red">-6.61%</span> |
<span style="color:red">-0.77%</span> |
0.2% |
7.3% |
24.9% |
<span style="color:red">-4.74%</span> |
Marża brutto |
54.3% |
4.1% |
35.0% |
7.3% |
5.3% |
<span style="color:red">-1.51%</span> |
27.9% |
32.4% |
36.3% |
44.8% |
35.6% |
40.7% |
41.3% |
47.4% |
42.5% |
39.7% |
28.0% |
41.3% |
44.0% |
36.4% |
43.6% |
33.7% |
<span style="color:red">-42.30%</span> |
29.4% |
27.2% |
49.0% |
56.9% |
58.7% |
62.0% |
64.4% |
70.8% |
64.8% |
54.8% |
49.0% |
46.4% |
99.9% |
68.0% |
67.3% |
69.6% |
99.7% |
Koszty i Wydatki (mln) |
6 |
8 |
8 |
10 |
9 |
9 |
7 |
7 |
8 |
10 |
12 |
12 |
17 |
19 |
21 |
23 |
23 |
32 |
34 |
36 |
34 |
29 |
20 |
25 |
30 |
23 |
25 |
25 |
28 |
30 |
31 |
41 |
54 |
52 |
50 |
54 |
59 |
57 |
57 |
59 |
EBIT (mln) |
4 |
-2 |
1 |
-1 |
-11 |
-24 |
-26 |
-9 |
1 |
3 |
3 |
4 |
7 |
11 |
9 |
10 |
-10 |
10 |
18 |
14 |
18 |
10 |
-157 |
7 |
-128 |
16 |
23 |
24 |
32 |
38 |
54 |
54 |
46 |
36 |
30 |
40 |
41 |
38 |
42 |
30 |
EBIT Δ kw/kw |
131.7% |
93.5% |
104.0% |
83.8% |
886.6% |
1052.3% |
1073.3% |
312.5% |
78.0% |
77.1% |
72.1% |
55.4% |
165.6% |
6.8% |
46.7% |
33.0% |
155.7% |
1.5% |
111.2% |
14633066600.0% |
114.0% |
17448211400.0% |
775.0% |
73.3% |
502.9% |
57.4% |
57.1% |
1653736600.0% |
30.5% |
7.1% |
82.6% |
35.4% |
12.1% |
5.2% |
29.1% |
32.6% |
0.0% |
2653577300.0% |
0.0% |
1489346300.0% |
EBIT (%) |
35.9% |
<span style="color:red">-25.63%</span> |
11.4% |
<span style="color:red">-17.08%</span> |
<span style="color:red">-153.63%</span> |
<span style="color:red">-391.20%</span> |
<span style="color:red">-359.15%</span> |
<span style="color:red">-116.60%</span> |
14.6% |
20.4% |
18.1% |
25.8% |
28.1% |
36.6% |
31.4% |
29.4% |
<span style="color:red">-36.23%</span> |
24.5% |
34.4% |
28.5% |
34.3% |
25.5% |
<span style="color:red">-1474.59%</span> |
20.7% |
<span style="color:red">-409.58%</span> |
41.2% |
48.6% |
49.4% |
53.4% |
56.0% |
63.7% |
56.7% |
46.0% |
40.5% |
37.4% |
42.2% |
40.9% |
39.8% |
42.2% |
33.4% |
Przychody fiansowe (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 |
10 |
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 |
1 |
4 |
5 |
4 |
4 |
4 |
4 |
5 |
4 |
4 |
4 |
4 |
3 |
3 |
7 |
9 |
10 |
11 |
11 |
12 |
10 |
10 |
9 |
Amortyzacja (mln) |
2 |
4 |
3 |
5 |
4 |
3 |
3 |
3 |
3 |
3 |
5 |
5 |
7 |
9 |
9 |
11 |
10 |
13 |
15 |
14 |
15 |
14 |
7 |
11 |
11 |
8 |
9 |
9 |
11 |
10 |
11 |
15 |
21 |
22 |
21 |
22 |
25 |
24 |
25 |
25 |
EBITDA (mln) |
6 |
2 |
4 |
3 |
-8 |
-21 |
-23 |
-6 |
5 |
6 |
8 |
9 |
10 |
19 |
19 |
21 |
2 |
23 |
32 |
30 |
27 |
24 |
-162 |
17 |
-123 |
-7 |
-3 |
27 |
38 |
21 |
58 |
101 |
48 |
67 |
54 |
23 |
95 |
41 |
65 |
79 |
EBITDA(%) |
59.8% |
34.8% |
47.1% |
37.0% |
<span style="color:red">-104.02%</span> |
16.0% |
36.4% |
39.7% |
44.3% |
49.8% |
53.8% |
55.3% |
58.7% |
65.1% |
62.2% |
62.9% |
15.2% |
55.4% |
62.8% |
56.5% |
62.2% |
60.1% |
<span style="color:red">-14.76%</span> |
55.1% |
39.3% |
61.7% |
68.1% |
68.2% |
71.0% |
70.4% |
76.4% |
71.9% |
66.9% |
64.6% |
63.8% |
6.9% |
65.8% |
65.4% |
67.5% |
88.1% |
NOPLAT (mln) |
4 |
-2 |
1 |
-2 |
-12 |
-24 |
-26 |
-9 |
1 |
3 |
3 |
4 |
2 |
9 |
6 |
6 |
-8 |
9 |
15 |
12 |
8 |
56 |
-174 |
-2 |
-139 |
-19 |
-16 |
14 |
24 |
7 |
43 |
79 |
17 |
35 |
22 |
-11 |
59 |
7 |
29 |
44 |
Podatek (mln) |
1 |
-1 |
0 |
-1 |
-4 |
-9 |
-10 |
-3 |
2 |
1 |
1 |
1 |
7 |
3 |
1 |
1 |
-1 |
-2 |
3 |
2 |
11 |
12 |
-39 |
-0 |
21 |
32 |
0 |
-0 |
-0 |
0 |
1 |
4 |
3 |
2 |
-6 |
3 |
8 |
2 |
7 |
10 |
Zysk Netto (mln) |
3 |
-1 |
1 |
-1 |
-7 |
-15 |
-16 |
-6 |
-0 |
1 |
2 |
3 |
-5 |
6 |
5 |
6 |
-7 |
11 |
11 |
9 |
-4 |
44 |
-135 |
-2 |
-160 |
-19 |
-16 |
14 |
24 |
7 |
42 |
75 |
14 |
33 |
29 |
-8 |
51 |
6 |
22 |
34 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-375.90%</span> |
1465.7% |
<span style="color:red">-3084.37%</span> |
422.2% |
<span style="color:red">-93.62%</span> |
<span style="color:red">-108.37%</span> |
<span style="color:red">-111.99%</span> |
<span style="color:red">-151.71%</span> |
845.5% |
342.9% |
147.0% |
85.2% |
57.0% |
95.7% |
140.3% |
55.6% |
<span style="color:red">-45.52%</span> |
295.0% |
<span style="color:red">-1290.20%</span> |
<span style="color:red">-122.14%</span> |
4055.4% |
<span style="color:red">-143.53%</span> |
<span style="color:red">-88.23%</span> |
<span style="color:red">-822.06%</span> |
<span style="color:red">-115.05%</span> |
<span style="color:red">-137.30%</span> |
<span style="color:red">-364.01%</span> |
430.1% |
<span style="color:red">-39.89%</span> |
360.0% |
<span style="color:red">-31.36%</span> |
<span style="color:red">-110.04%</span> |
251.2% |
<span style="color:red">-83.14%</span> |
<span style="color:red">-22.13%</span> |
<span style="color:red">-549.36%</span> |
Zysk netto (%) |
27.1% |
<span style="color:red">-16.14%</span> |
6.0% |
<span style="color:red">-13.19%</span> |
<span style="color:red">-101.50%</span> |
<span style="color:red">-250.72%</span> |
<span style="color:red">-224.38%</span> |
<span style="color:red">-75.99%</span> |
<span style="color:red">-4.85%</span> |
10.4% |
13.2% |
18.5% |
<span style="color:red">-19.35%</span> |
19.0% |
15.8% |
17.4% |
<span style="color:red">-25.69%</span> |
26.5% |
22.1% |
17.6% |
<span style="color:red">-7.38%</span> |
110.7% |
<span style="color:red">-1269.20%</span> |
<span style="color:red">-6.23%</span> |
<span style="color:red">-511.15%</span> |
<span style="color:red">-48.27%</span> |
<span style="color:red">-33.26%</span> |
28.7% |
40.4% |
10.4% |
49.4% |
79.5% |
14.5% |
37.1% |
36.3% |
<span style="color:red">-8.05%</span> |
50.9% |
5.8% |
22.6% |
38.0% |
EPS |
0.11 |
-0.0379 |
0.02 |
-0.0375 |
-0.25 |
-0.5 |
-0.41 |
-0.14 |
-0.0097 |
0.03 |
0.04 |
0.06 |
-0.0832 |
0.1 |
0.08 |
0.09 |
-0.12 |
0.18 |
0.17 |
0.13 |
-0.0568 |
0.64 |
-1.99 |
-0.03 |
-1.83 |
-0.19 |
-0.16 |
0.14 |
0.24 |
0.06 |
0.32 |
0.49 |
0.089 |
0.18 |
0.15 |
-0.0386 |
0.26 |
0.0279 |
0.11 |
0.17 |
EPS (rozwodnione) |
0.11 |
-0.0379 |
0.02 |
-0.0375 |
-0.25 |
-0.5 |
-0.41 |
-0.14 |
-0.0097 |
0.03 |
0.04 |
0.06 |
-0.0799 |
0.1 |
0.08 |
0.09 |
-0.11 |
0.17 |
0.17 |
0.13 |
-0.0567 |
0.64 |
-1.99 |
-0.0289 |
-1.83 |
-0.19 |
-0.16 |
0.12 |
0.2 |
0.0574 |
0.32 |
0.49 |
0.0811 |
0.17 |
0.15 |
-0.0386 |
0.26 |
0.0277 |
0.11 |
0.17 |
Ilośc akcji (mln) |
26 |
26 |
26 |
30 |
30 |
30 |
39 |
42 |
49 |
49 |
49 |
53 |
54 |
56 |
60 |
60 |
61 |
63 |
67 |
68 |
68 |
68 |
68 |
65 |
87 |
99 |
99 |
99 |
100 |
119 |
131 |
152 |
163 |
178 |
193 |
195 |
196 |
197 |
198 |
198 |
Ważona ilośc akcji (mln) |
26 |
26 |
27 |
30 |
30 |
30 |
39 |
42 |
49 |
50 |
50 |
54 |
56 |
58 |
62 |
62 |
62 |
64 |
68 |
68 |
68 |
68 |
68 |
68 |
88 |
99 |
99 |
121 |
123 |
124 |
131 |
152 |
179 |
190 |
196 |
195 |
198 |
199 |
200 |
201 |
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 |