Rok finansowy |
2013 |
2013 |
2014 |
2014 |
2014 |
2014 |
2015 |
2015 |
2015 |
2015 |
2016 |
2016 |
2016 |
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 |
Data |
2013-12-31 |
2014-03-31 |
2014-06-30 |
2014-09-30 |
2014-12-31 |
2015-03-31 |
2015-06-30 |
2015-09-30 |
2015-12-31 |
2016-03-31 |
2016-06-30 |
2016-12-31 |
2017-03-31 |
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 |
Kwartał |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q3 |
Q4 |
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 |
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 |
0 |
0 |
0 |
1 |
10 |
5 |
7 |
118 |
6,895 |
11,758 |
11,528 |
11,058 |
12,676 |
13,942 |
16,535 |
12,943 |
24,940 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-100.00%</span> |
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% |
inf% |
inf% |
inf% |
inf% |
11690.0% |
68846.5% |
219381.1% |
172759.5% |
9278.8% |
83.9% |
18.6% |
43.4% |
17.1% |
96.8% |
Marża brutto |
0.0% |
50.0% |
0.0% |
0.0% |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-931.90%</span> |
10.2% |
<span style="color:red">-129.10%</span> |
<span style="color:red">-219.01%</span> |
<span style="color:red">-13.33%</span> |
19.9% |
13.6% |
16.4% |
17.9% |
18.2% |
16.8% |
12.8% |
16.7% |
51.0% |
Koszty i Wydatki (mln) |
-6 |
20 |
-9 |
-10 |
5 |
50 |
1 |
-4 |
-3 |
68 |
16 |
0 |
0 |
0 |
0 |
2,696 |
5 |
2 |
0 |
3 |
2 |
2 |
-1 |
1 |
1 |
5 |
10 |
9 |
12 |
21 |
195 |
6,918 |
11,659 |
9,854 |
9,337 |
10,678 |
13,971 |
16,351 |
12,735 |
14,664 |
EBIT (mln) |
6 |
-20 |
9 |
10 |
-5 |
-50 |
-1 |
4 |
3 |
-68 |
-16 |
0 |
0 |
0 |
0 |
-5 |
-5 |
-2 |
-0 |
-3 |
-2 |
-2 |
1 |
-1 |
-1 |
-5 |
-9 |
1 |
-7 |
-15 |
-77 |
-23 |
1,137 |
-118 |
-1,152 |
-24 |
2,210 |
2,454 |
208 |
10,277 |
EBIT Δ kw/kw |
225.0% |
59.5% |
803.0% |
145.6% |
280.1% |
27.2% |
92.5% |
inf% |
inf% |
inf% |
inf% |
100.0% |
2392700000.0% |
100.0% |
100.0% |
66.0% |
232.7% |
962900000.0% |
128.5% |
130.6% |
3.4% |
64.1% |
107.6% |
218.4% |
78.6% |
64.9% |
88.4% |
104.5% |
100.6% |
87.6% |
93.3% |
4.2% |
48.5% |
104.8% |
654.4% |
100.2% |
0.0% |
990100000.0% |
0.0% |
1070400000.0% |
EBIT (%) |
0.0% |
<span style="color:red">-3461261.72%</span> |
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% |
0.0% |
0.0% |
<span style="color:red">-894.80%</span> |
10.2% |
<span style="color:red">-129.10%</span> |
<span style="color:red">-219.01%</span> |
<span style="color:red">-65.48%</span> |
<span style="color:red">-0.33%</span> |
9.7% |
<span style="color:red">-1.03%</span> |
<span style="color:red">-10.42%</span> |
<span style="color:red">-0.19%</span> |
15.9% |
14.8% |
1.6% |
41.2% |
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 |
80 |
158 |
158 |
236 |
288 |
0 |
0 |
24 |
Koszty finansowe (mln) |
0 |
-0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
10 |
12 |
-9 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
18 |
41 |
80 |
158 |
214 |
236 |
288 |
325 |
287 |
259 |
Amortyzacja (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 |
1 |
12 |
17 |
22 |
22 |
38 |
39 |
43 |
50 |
40 |
40 |
EBITDA (mln) |
6 |
9 |
9 |
10 |
-5 |
-57 |
-1 |
4 |
3 |
-68 |
-16 |
0 |
0 |
0 |
0 |
-5 |
-3,996 |
-5,311 |
-2,379 |
-1,951 |
-2,006 |
4,020 |
-1,581 |
1 |
1 |
1 |
-3 |
-8 |
-45 |
-54 |
5,678 |
-16 |
1,159 |
-96 |
-1,114 |
2,062 |
2,253 |
2,504 |
248 |
10,316 |
EBITDA(%) |
0.0% |
1625900.0% |
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% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-263.00%</span> |
<span style="color:red">-77.56%</span> |
<span style="color:red">-835.80%</span> |
<span style="color:red">-814.78%</span> |
4816.2% |
<span style="color:red">-0.23%</span> |
9.9% |
<span style="color:red">-0.84%</span> |
<span style="color:red">-10.08%</span> |
16.3% |
16.2% |
15.1% |
1.9% |
41.4% |
NOPLAT (mln) |
6 |
9 |
9 |
10 |
-5 |
-10 |
-1 |
4 |
3 |
-0 |
-16 |
0 |
0 |
0 |
0 |
-2,696 |
-3,996 |
-5,311 |
-2,379 |
-1,951 |
-2,016 |
4,008 |
-1,572 |
1 |
1 |
1 |
-3 |
-8 |
-45 |
-56 |
5,649 |
-2,148 |
1,058 |
-277 |
-1,366 |
1,787 |
1,422 |
2,129 |
-813 |
10,052 |
Podatek (mln) |
-0 |
3 |
3 |
3 |
-5 |
-2 |
0 |
0 |
-1 |
-1 |
0 |
0 |
0 |
0 |
0 |
0 |
-3,991 |
-5,309 |
-2,379 |
-1,948 |
-2,004 |
4,022 |
-1,582 |
0 |
0 |
0 |
-0 |
0 |
-38 |
-0 |
2 |
15 |
29 |
69 |
14 |
6 |
17 |
256 |
2 |
1,539 |
Zysk Netto (mln) |
6 |
7 |
7 |
6 |
1 |
-8 |
-1 |
4 |
3 |
-766 |
-16 |
0 |
0 |
0 |
0 |
-2,696 |
-3,996 |
-5,311 |
-2,379 |
-1,951 |
-2,016 |
4,008 |
-1,572 |
1 |
1 |
1 |
-2 |
-8 |
-45 |
-55 |
5,647 |
-2,160 |
1,035 |
-342 |
-1,378 |
1,788 |
1,409 |
1,878 |
-813 |
8,517 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-87.73%</span> |
<span style="color:red">-214.30%</span> |
<span style="color:red">-118.79%</span> |
<span style="color:red">-44.92%</span> |
369.2% |
9822.8% |
1225.3% |
<span style="color:red">-100.00%</span> |
<span style="color:red">-100.00%</span> |
<span style="color:red">-100.00%</span> |
<span style="color:red">-100.00%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-inf%</span> |
<span style="color:red">-27.62%</span> |
<span style="color:red">-49.56%</span> |
<span style="color:red">-175.47%</span> |
<span style="color:red">-33.94%</span> |
<span style="color:red">-100.04%</span> |
<span style="color:red">-100.03%</span> |
<span style="color:red">-99.97%</span> |
<span style="color:red">-99.86%</span> |
<span style="color:red">-1196.29%</span> |
<span style="color:red">-8710.77%</span> |
<span style="color:red">-5502.74%</span> |
<span style="color:red">-253890.43%</span> |
26035.9% |
<span style="color:red">-2411.53%</span> |
520.5% |
<span style="color:red">-124.41%</span> |
<span style="color:red">-182.75%</span> |
36.1% |
<span style="color:red">-648.59%</span> |
<span style="color:red">-41.01%</span> |
376.4% |
Zysk netto (%) |
0.0% |
1164000.0% |
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% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-222.50%</span> |
<span style="color:red">-82.66%</span> |
<span style="color:red">-835.84%</span> |
<span style="color:red">-827.14%</span> |
4789.5% |
<span style="color:red">-31.33%</span> |
8.8% |
<span style="color:red">-2.97%</span> |
<span style="color:red">-12.46%</span> |
14.1% |
10.1% |
11.4% |
<span style="color:red">-6.28%</span> |
34.2% |
EPS |
0.0047 |
0.0053 |
0.0052 |
0.0049 |
0.0006 |
-0.0063 |
-0.0009 |
0.0025 |
0.0025 |
-0.56 |
-0.0118 |
-0.0125 |
-0.0018 |
-0.0033 |
-0.0031 |
-1.95 |
-2.89 |
-3.84 |
-1.72 |
-1.41 |
-1.46 |
2.9 |
-1.14 |
0.001 |
0.0004 |
0.001 |
-0.0022 |
-0.006 |
-0.0324 |
-0.04 |
4.09 |
-1.57 |
0.75 |
-0.25 |
-1.0 |
1.29 |
1.02 |
1.36 |
-0.59 |
6.16 |
EPS (rozwodnione) |
0.0046 |
0.0053 |
0.005 |
0.0046 |
0.0005 |
-0.0063 |
-0.0009 |
0.0025 |
0.0025 |
-0.56 |
-0.0118 |
-0.0125 |
-0.0018 |
-0.0033 |
-0.0031 |
-1.95 |
-2.89 |
-3.84 |
-1.72 |
-1.41 |
-1.46 |
2.9 |
-1.14 |
0.001 |
0.0004 |
0.001 |
-0.0022 |
-0.006 |
-0.032 |
-0.04 |
4.09 |
-1.57 |
0.74 |
-0.25 |
-1.0 |
1.29 |
1.02 |
1.36 |
-0.59 |
6.16 |
Ilośc akcji (mln) |
1,266 |
1,273 |
1,265 |
1,300 |
1,217 |
1,217 |
1,373 |
1,404 |
1,370 |
1,370 |
1,388 |
1,378 |
1,382 |
1,369 |
1,354 |
1,382 |
1,383 |
1,383 |
1,381 |
1,382 |
1,381 |
1,382 |
1,382 |
1,382 |
1,382 |
1,021 |
1,021 |
1,378 |
1,382 |
1,379 |
1,382 |
1,376 |
1,382 |
1,382 |
1,381 |
1,382 |
1,382 |
1,381 |
1,381 |
1,382 |
Ważona ilośc akcji (mln) |
1,293 |
1,273 |
1,315 |
1,385 |
1,460 |
1,217 |
1,380 |
1,404 |
1,370 |
1,370 |
1,388 |
1,378 |
1,382 |
1,369 |
1,354 |
1,382 |
1,383 |
1,383 |
1,383 |
1,382 |
1,383 |
1,382 |
1,382 |
1,382 |
1,382 |
1,021 |
1,021 |
1,378 |
1,399 |
1,379 |
1,382 |
1,376 |
1,399 |
1,382 |
1,381 |
1,382 |
1,382 |
1,381 |
1,381 |
1,382 |
Waluta |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |