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) |
3 |
2 |
2 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
23 |
37 |
42 |
49 |
57 |
67 |
88 |
88 |
78 |
67 |
100 |
108 |
100 |
100 |
105 |
102 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-55.00%</span> |
<span style="color:red">-42.96%</span> |
<span style="color:red">-32.49%</span> |
<span style="color:red">-12.84%</span> |
0.8% |
44.2% |
2.8% |
<span style="color:red">-5.07%</span> |
16.9% |
1.7% |
11.9% |
40.3% |
<span style="color:red">-3.38%</span> |
<span style="color:red">-14.34%</span> |
<span style="color:red">-5.76%</span> |
<span style="color:red">-26.54%</span> |
<span style="color:red">-17.47%</span> |
<span style="color:red">-17.76%</span> |
<span style="color:red">-59.50%</span> |
<span style="color:red">-37.04%</span> |
1929.5% |
3769.1% |
7386.5% |
6254.8% |
148.8% |
80.5% |
109.7% |
81.2% |
36.3% |
<span style="color:red">-0.35%</span> |
13.0% |
23.0% |
27.9% |
48.8% |
5.5% |
<span style="color:red">-5.50%</span> |
Marża brutto |
24.0% |
<span style="color:red">-18.36%</span> |
16.1% |
<span style="color:red">-24.56%</span> |
<span style="color:red">-32.26%</span> |
<span style="color:red">-26.07%</span> |
10.0% |
7.8% |
10.7% |
10.2% |
6.4% |
<span style="color:red">-3.05%</span> |
15.5% |
33.2% |
25.0% |
34.6% |
6.5% |
17.8% |
20.3% |
9.5% |
16.8% |
<span style="color:red">-16.72%</span> |
<span style="color:red">-49.91%</span> |
<span style="color:red">-16.60%</span> |
46.0% |
59.6% |
64.5% |
68.9% |
69.5% |
74.6% |
76.4% |
73.8% |
70.1% |
66.9% |
56.5% |
60.3% |
55.0% |
57.7% |
76.6% |
54.8% |
Koszty i Wydatki (mln) |
3 |
2 |
2 |
2 |
2 |
2 |
1 |
1 |
1 |
2 |
1 |
1 |
2 |
1 |
1 |
1 |
2 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
15 |
24 |
23 |
22 |
23 |
24 |
26 |
29 |
30 |
29 |
51 |
50 |
57 |
49 |
51 |
85 |
EBIT (mln) |
-3 |
-1 |
-0 |
-8 |
-8 |
-1 |
-2 |
-1 |
-0 |
-0 |
-0 |
-0 |
-0 |
0 |
0 |
0 |
-0 |
-0 |
0 |
-0 |
-0 |
-1 |
-1 |
-1 |
7 |
11 |
19 |
27 |
33 |
41 |
63 |
59 |
63 |
36 |
45 |
58 |
42 |
51 |
54 |
17 |
EBIT Δ kw/kw |
66.0% |
38.3% |
92.9% |
822.1% |
3466.2% |
602.5% |
820.7% |
189.8% |
156.7% |
266.9% |
279.4% |
206.7% |
65.4% |
185.5% |
646.2% |
257.5% |
30.7% |
73.8% |
102.4% |
77.7% |
103.0% |
56600000.0% |
102.9% |
103.0% |
46600000.0% |
72.7% |
25600000.0% |
54.5% |
46.8% |
13.9% |
39.0% |
1.5% |
47.7% |
28.7% |
17.1% |
233.2% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
<span style="color:red">-104.44%</span> |
<span style="color:red">-52.26%</span> |
<span style="color:red">-5.95%</span> |
<span style="color:red">-570.11%</span> |
<span style="color:red">-683.08%</span> |
<span style="color:red">-148.50%</span> |
<span style="color:red">-124.96%</span> |
<span style="color:red">-70.93%</span> |
<span style="color:red">-19.00%</span> |
<span style="color:red">-14.66%</span> |
<span style="color:red">-13.20%</span> |
<span style="color:red">-25.78%</span> |
<span style="color:red">-6.33%</span> |
8.6% |
6.6% |
17.2% |
<span style="color:red">-18.92%</span> |
<span style="color:red">-11.78%</span> |
0.9% |
<span style="color:red">-14.90%</span> |
<span style="color:red">-17.55%</span> |
<span style="color:red">-54.72%</span> |
<span style="color:red">-98.22%</span> |
<span style="color:red">-106.14%</span> |
29.1% |
30.0% |
45.7% |
55.3% |
58.3% |
61.0% |
70.8% |
67.1% |
80.3% |
53.8% |
45.0% |
53.8% |
42.5% |
50.7% |
51.5% |
17.1% |
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 |
1 |
0 |
0 |
0 |
0 |
0 |
9 |
-1 |
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 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
1 |
10 |
10 |
9 |
8 |
0 |
8 |
Amortyzacja (mln) |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
6 |
2 |
7 |
7 |
7 |
9 |
7 |
-0 |
10 |
11 |
19 |
19 |
19 |
18 |
17 |
21 |
EBITDA (mln) |
1 |
-0 |
1 |
-0 |
-0 |
-0 |
0 |
0 |
0 |
0 |
0 |
-0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
-0 |
-0 |
-0 |
-1 |
14 |
13 |
26 |
34 |
41 |
50 |
69 |
59 |
73 |
47 |
67 |
76 |
61 |
68 |
72 |
62 |
EBITDA(%) |
30.2% |
<span style="color:red">-7.47%</span> |
31.0% |
<span style="color:red">-20.14%</span> |
<span style="color:red">-25.46%</span> |
<span style="color:red">-43.67%</span> |
12.1% |
0.6% |
7.5% |
2.9% |
5.2% |
<span style="color:red">-6.62%</span> |
9.1% |
22.0% |
19.9% |
30.5% |
6.8% |
3.9% |
15.0% |
0.4% |
<span style="color:red">-3.79%</span> |
<span style="color:red">-38.11%</span> |
<span style="color:red">-70.69%</span> |
<span style="color:red">-87.06%</span> |
59.6% |
35.8% |
62.8% |
69.5% |
71.8% |
74.4% |
78.6% |
66.8% |
93.0% |
69.8% |
66.7% |
70.6% |
61.2% |
68.5% |
68.1% |
60.1% |
NOPLAT (mln) |
-3 |
-1 |
-0 |
-8 |
-8 |
-1 |
-2 |
-1 |
-0 |
-0 |
-0 |
-0 |
-0 |
0 |
0 |
0 |
-0 |
-0 |
0 |
-0 |
-0 |
-1 |
-1 |
-1 |
-8 |
-15 |
-17 |
11 |
27 |
-9 |
49 |
76 |
35 |
41 |
44 |
13 |
49 |
25 |
44 |
33 |
Podatek (mln) |
-1 |
-0 |
-0 |
-3 |
11 |
1 |
1 |
1 |
0 |
0 |
0 |
-0 |
-0 |
-1 |
-0 |
-0 |
-0 |
-0 |
0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-1 |
15 |
3 |
-4 |
6 |
-2 |
11 |
16 |
8 |
9 |
10 |
4 |
11 |
6 |
11 |
7 |
Zysk Netto (mln) |
-2 |
-1 |
-0 |
-5 |
-19 |
-1 |
-2 |
-1 |
-0 |
-0 |
-0 |
-0 |
0 |
1 |
0 |
0 |
-0 |
-0 |
0 |
-0 |
-0 |
-1 |
-1 |
-1 |
-8 |
-49 |
-22 |
16 |
21 |
-7 |
39 |
60 |
27 |
32 |
33 |
9 |
38 |
19 |
34 |
26 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
851.3% |
172.6% |
2040.8% |
<span style="color:red">-81.70%</span> |
<span style="color:red">-98.64%</span> |
<span style="color:red">-84.83%</span> |
<span style="color:red">-89.06%</span> |
<span style="color:red">-65.31%</span> |
<span style="color:red">-150.77%</span> |
<span style="color:red">-683.57%</span> |
<span style="color:red">-161.24%</span> |
<span style="color:red">-194.60%</span> |
<span style="color:red">-161.36%</span> |
<span style="color:red">-107.72%</span> |
<span style="color:red">-91.74%</span> |
<span style="color:red">-161.07%</span> |
106.2% |
449.0% |
<span style="color:red">-6255.56%</span> |
346.7% |
4655.1% |
9113.1% |
3781.0% |
<span style="color:red">-2025.46%</span> |
<span style="color:red">-369.46%</span> |
<span style="color:red">-85.24%</span> |
<span style="color:red">-279.32%</span> |
282.1% |
25.3% |
<span style="color:red">-544.35%</span> |
<span style="color:red">-14.23%</span> |
<span style="color:red">-85.54%</span> |
41.8% |
<span style="color:red">-41.11%</span> |
1.5% |
196.8% |
Zysk netto (%) |
<span style="color:red">-75.19%</span> |
<span style="color:red">-31.52%</span> |
<span style="color:red">-4.00%</span> |
<span style="color:red">-348.28%</span> |
<span style="color:red">-1589.39%</span> |
<span style="color:red">-150.64%</span> |
<span style="color:red">-126.91%</span> |
<span style="color:red">-73.11%</span> |
<span style="color:red">-21.38%</span> |
<span style="color:red">-15.85%</span> |
<span style="color:red">-13.51%</span> |
<span style="color:red">-26.72%</span> |
9.3% |
90.9% |
7.4% |
18.0% |
<span style="color:red">-5.90%</span> |
<span style="color:red">-8.20%</span> |
0.6% |
<span style="color:red">-14.98%</span> |
<span style="color:red">-14.73%</span> |
<span style="color:red">-54.72%</span> |
<span style="color:red">-98.40%</span> |
<span style="color:red">-106.27%</span> |
<span style="color:red">-34.51%</span> |
<span style="color:red">-130.31%</span> |
<span style="color:red">-51.01%</span> |
32.2% |
37.4% |
<span style="color:red">-10.66%</span> |
43.6% |
67.9% |
34.3% |
47.5% |
33.1% |
8.0% |
38.1% |
18.8% |
31.8% |
25.1% |
EPS |
-3.97 |
-1.02 |
-0.15 |
-9.79 |
-37.81 |
-2.77 |
-3.21 |
-1.79 |
-0.37 |
-0.3 |
-0.2 |
-0.36 |
0.15 |
1.32 |
0.12 |
0.36 |
-0.0913 |
-0.11 |
0.0101 |
-0.21 |
-0.19 |
-0.59 |
-0.62 |
-0.91 |
-747.46 |
-3.34 |
-1.21 |
0.81 |
1.1 |
-0.37 |
1.97 |
3.06 |
1.37 |
1.58 |
1.68 |
0.44 |
1.92 |
0.94 |
1.61 |
1.22 |
EPS (rozwodnione) |
-3.97 |
-1.02 |
-0.15 |
-9.79 |
-37.81 |
-2.77 |
-3.21 |
-1.79 |
-0.37 |
-0.3 |
-0.2 |
-0.36 |
0.15 |
1.32 |
0.12 |
0.36 |
-0.0913 |
-0.11 |
0.0101 |
-0.21 |
-0.19 |
-0.59 |
-0.62 |
-0.91 |
-747.46 |
-3.34 |
-1.21 |
0.8 |
1.09 |
-0.37 |
1.96 |
3.05 |
1.35 |
1.58 |
1.65 |
0.43 |
1.89 |
0.94 |
1.59 |
1.21 |
Ilośc akcji (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
15 |
18 |
19 |
19 |
19 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
21 |
21 |
Ważona ilośc akcji (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
15 |
18 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
21 |
21 |
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 |