Rok finansowy |
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 |
Data |
2014-11-30 |
2015-02-28 |
2015-05-31 |
2015-08-31 |
2015-11-30 |
2016-02-29 |
2016-05-31 |
2016-08-31 |
2016-11-30 |
2017-02-28 |
2017-05-31 |
2017-08-31 |
2017-11-30 |
2018-02-28 |
2018-05-31 |
2018-08-31 |
2018-11-30 |
2019-02-28 |
2019-05-31 |
2019-08-31 |
2019-11-30 |
2020-02-29 |
2020-05-31 |
2020-08-31 |
2020-11-30 |
2021-02-28 |
2021-05-31 |
2021-08-31 |
2021-11-30 |
2022-02-28 |
2022-05-31 |
2022-08-31 |
2022-11-30 |
2023-02-28 |
2023-05-31 |
2023-08-31 |
2023-11-30 |
2024-02-29 |
2024-05-31 |
2024-08-31 |
2024-11-30 |
Kwartał |
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 |
Przychód (mln) |
4 |
4 |
8 |
2 |
5 |
1 |
4 |
6 |
3 |
4 |
2 |
8 |
5 |
7 |
6 |
4 |
5 |
9 |
9 |
9 |
15 |
30 |
13 |
23 |
12 |
12 |
23 |
13 |
10 |
11 |
1 |
4 |
8 |
24 |
2 |
10 |
-1 |
37 |
17 |
43 |
35,879 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
7.7% |
<span style="color:red">-77.63%</span> |
<span style="color:red">-47.72%</span> |
203.7% |
<span style="color:red">-42.96%</span> |
358.5% |
<span style="color:red">-50.94%</span> |
27.5% |
109.4% |
74.9% |
182.9% |
<span style="color:red">-51.37%</span> |
<span style="color:red">-2.30%</span> |
40.3% |
48.8% |
135.9% |
185.2% |
217.5% |
48.6% |
152.3% |
<span style="color:red">-20.65%</span> |
<span style="color:red">-59.02%</span> |
74.3% |
<span style="color:red">-43.91%</span> |
<span style="color:red">-14.93%</span> |
<span style="color:red">-10.13%</span> |
<span style="color:red">-96.81%</span> |
<span style="color:red">-70.09%</span> |
<span style="color:red">-21.33%</span> |
112.6% |
176.2% |
156.0% |
<span style="color:red">-113.44%</span> |
57.8% |
757.0% |
328.3% |
<span style="color:red">-3296314.45%</span> |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
<span style="color:red">-161.77%</span> |
100.0% |
100.0% |
100.0% |
62.4% |
56.3% |
40.8% |
45.4% |
<span style="color:red">-258.53%</span> |
<span style="color:red">-39.38%</span> |
18.4% |
58.0% |
1697592.6% |
18.1% |
851.1% |
75.2% |
44.8% |
12.5% |
100.0% |
Koszty i Wydatki (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
3 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
3 |
1 |
1 |
2 |
2 |
2 |
3 |
2 |
2 |
2 |
3 |
2 |
3 |
18,673 |
2 |
2 |
19 |
-2 |
16 |
23,443 |
EBIT (mln) |
5 |
5 |
9 |
3 |
6 |
2 |
6 |
8 |
4 |
4 |
4 |
10 |
7 |
8 |
8 |
6 |
8 |
12 |
12 |
12 |
18 |
30 |
-20 |
25 |
14 |
15 |
26 |
15 |
13 |
15 |
6 |
9 |
18 |
57 |
11 |
8 |
-3 |
18 |
20 |
31 |
13,059 |
EBIT Δ kw/kw |
3.9% |
122.3% |
65.3% |
57.2% |
40.8% |
49.8% |
59.9% |
2181529800.0% |
43.8% |
50.4% |
52.9% |
78.0% |
7.3% |
31.7% |
34.9% |
52.8% |
57.1% |
60.0% |
156.6% |
53.7% |
25.7% |
3190527400.0% |
179.4% |
69.2% |
7.3% |
0.9% |
359.8% |
66.0% |
28.7% |
74.2% |
51.2% |
14.2% |
637.9% |
212.5% |
42.8% |
74.9% |
0.0% |
0.0% |
0.0% |
0.0% |
399574.9% |
EBIT (%) |
125.5% |
120.9% |
112.8% |
156.7% |
121.1% |
243.0% |
130.5% |
120.6% |
150.9% |
105.5% |
166.4% |
121.5% |
128.3% |
121.6% |
124.8% |
140.4% |
141.7% |
126.9% |
128.9% |
126.1% |
115.9% |
100.0% |
<span style="color:red">-153.18%</span> |
108.1% |
116.2% |
118.0% |
110.7% |
113.9% |
127.3% |
132.5% |
755.2% |
229.4% |
227.1% |
241.5% |
560.1% |
78.5% |
314.2% |
49.0% |
114.2% |
73.1% |
36.4% |
Przychody fiansowe (mln) |
6 |
7 |
7 |
7 |
6 |
7 |
7 |
7 |
7 |
7 |
8 |
9 |
9 |
9 |
10 |
10 |
12 |
12 |
12 |
12 |
13 |
12 |
12 |
12 |
13 |
14 |
14 |
15 |
14 |
16 |
17 |
19 |
24 |
27 |
30 |
33 |
33 |
34 |
35 |
41 |
32 |
Koszty finansowe (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
4 |
4 |
4 |
4 |
4 |
3 |
3 |
3 |
4 |
4 |
4 |
5 |
5 |
6 |
7 |
8 |
8 |
10 |
12 |
12 |
13 |
13 |
13 |
13 |
13 |
Amortyzacja (mln) |
-4 |
-5 |
-4 |
-6 |
-4 |
-6 |
-5 |
-5 |
-6 |
-5 |
-6 |
-6 |
-6 |
-6 |
-6 |
-8 |
-9 |
-8 |
-8 |
-8 |
-7 |
-7 |
-12 |
-9 |
-8 |
-9 |
-7 |
-12 |
-10 |
-12 |
-15 |
-16 |
-18 |
-21 |
-28 |
-26 |
-27 |
-27 |
0 |
-31 |
0 |
EBITDA (mln) |
0 |
0 |
0 |
-2 |
0 |
0 |
0 |
0 |
0 |
0 |
-5 |
1 |
0 |
-0 |
0 |
0 |
0 |
0 |
0 |
0 |
5 |
25 |
-52 |
0 |
0 |
5 |
0 |
0 |
0 |
2 |
0 |
-5 |
0 |
0 |
0 |
-6 |
-18 |
0 |
20 |
0 |
0 |
EBITDA(%) |
125.5% |
120.9% |
112.8% |
156.7% |
121.1% |
243.0% |
130.5% |
120.6% |
150.9% |
105.5% |
166.4% |
121.5% |
128.3% |
121.6% |
124.8% |
140.4% |
141.7% |
126.9% |
128.9% |
126.1% |
115.9% |
100.0% |
<span style="color:red">-153.18%</span> |
108.1% |
116.2% |
118.0% |
110.7% |
113.9% |
127.3% |
132.5% |
755.2% |
229.4% |
545.2% |
132.3% |
560.1% |
78.5% |
314.2% |
49.0% |
114.2% |
0.0% |
0.0% |
NOPLAT (mln) |
3 |
3 |
7 |
1 |
3 |
-0 |
3 |
5 |
2 |
1 |
1 |
7 |
4 |
6 |
5 |
3 |
4 |
8 |
8 |
8 |
14 |
27 |
-23 |
22 |
11 |
10 |
21 |
10 |
8 |
9 |
-1 |
1 |
6 |
21 |
-0 |
8 |
-3 |
6 |
7 |
14 |
37 |
Podatek (mln) |
4 |
0 |
4 |
-0 |
4 |
0 |
5 |
5 |
6 |
0 |
6 |
-0 |
6 |
0 |
1 |
-0 |
0 |
0 |
0 |
0 |
0 |
0 |
-0 |
0 |
4 |
1 |
0 |
2 |
-0 |
1 |
0 |
0 |
0 |
2 |
-0 |
-0 |
1 |
0 |
0 |
0 |
37 |
Zysk Netto (mln) |
3 |
3 |
7 |
1 |
3 |
-0 |
3 |
5 |
2 |
1 |
1 |
7 |
4 |
6 |
4 |
3 |
4 |
8 |
8 |
8 |
14 |
27 |
-23 |
22 |
6 |
9 |
21 |
8 |
8 |
8 |
-1 |
1 |
6 |
19 |
-0 |
8 |
-4 |
5 |
7 |
13 |
9 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-1.30%</span> |
<span style="color:red">-115.24%</span> |
<span style="color:red">-55.48%</span> |
324.2% |
<span style="color:red">-54.00%</span> |
<span style="color:red">-411.03%</span> |
<span style="color:red">-69.15%</span> |
30.3% |
170.9% |
341.0% |
278.9% |
<span style="color:red">-54.26%</span> |
<span style="color:red">-13.93%</span> |
42.0% |
99.1% |
141.2% |
273.9% |
241.1% |
<span style="color:red">-396.19%</span> |
187.7% |
<span style="color:red">-53.59%</span> |
<span style="color:red">-65.45%</span> |
<span style="color:red">-192.91%</span> |
<span style="color:red">-63.59%</span> |
31.0% |
<span style="color:red">-9.20%</span> |
<span style="color:red">-107.07%</span> |
<span style="color:red">-88.06%</span> |
<span style="color:red">-27.89%</span> |
128.4% |
<span style="color:red">-85.66%</span> |
732.5% |
<span style="color:red">-167.43%</span> |
<span style="color:red">-72.36%</span> |
<span style="color:red">-3199.72%</span> |
68.7% |
<span style="color:red">-317.84%</span> |
Zysk netto (%) |
81.5% |
70.2% |
89.1% |
59.6% |
74.7% |
<span style="color:red">-47.83%</span> |
75.9% |
83.2% |
60.2% |
32.4% |
47.7% |
85.0% |
77.9% |
81.8% |
63.9% |
80.0% |
68.6% |
82.7% |
85.5% |
81.8% |
89.9% |
88.9% |
<span style="color:red">-170.38%</span> |
93.3% |
52.6% |
74.9% |
90.8% |
60.6% |
81.0% |
75.7% |
<span style="color:red">-201.38%</span> |
24.2% |
74.2% |
81.4% |
<span style="color:red">-10.45%</span> |
78.6% |
372.6% |
14.3% |
37.8% |
31.0% |
0.0% |
EPS |
0.63 |
0.49 |
1.36 |
0.22 |
0.61 |
-0.0704 |
0.57 |
0.92 |
0.27 |
0.21 |
0.17 |
1.15 |
0.71 |
0.88 |
0.61 |
0.45 |
0.49 |
1.04 |
0.99 |
0.91 |
1.37 |
2.39 |
-2.02 |
1.95 |
0.57 |
0.83 |
1.88 |
0.71 |
0.73 |
0.7 |
-0.12 |
0.0793 |
0.51 |
1.62 |
-0.018 |
0.65 |
-0.31 |
0.39 |
0.48 |
0.97 |
0.64 |
EPS (rozwodnione) |
0.63 |
0.49 |
1.36 |
0.22 |
0.61 |
-0.0703 |
0.57 |
0.92 |
0.27 |
0.21 |
0.17 |
1.15 |
0.71 |
0.88 |
0.61 |
0.45 |
0.49 |
1.04 |
0.99 |
0.91 |
1.37 |
2.39 |
-2.02 |
1.95 |
0.57 |
0.83 |
1.88 |
0.71 |
0.73 |
0.7 |
-0.12 |
0.0793 |
0.51 |
1.62 |
-0.018 |
0.65 |
-0.31 |
0.39 |
0.48 |
0.97 |
0.64 |
Ilośc akcji (mln) |
5 |
5 |
5 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
7 |
7 |
8 |
8 |
8 |
10 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
13 |
14 |
14 |
14 |
14 |
Ważona ilośc akcji (mln) |
5 |
5 |
5 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
7 |
7 |
8 |
8 |
8 |
10 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
13 |
14 |
14 |
14 |
14 |
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 |