Rok finansowy |
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 |
Data |
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 |
2024-12-31 |
Kwartał |
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 |
Przychód (mln) |
0 |
0 |
1 |
1 |
2 |
2 |
6 |
6 |
8 |
13 |
16 |
22 |
26 |
28 |
28 |
33 |
28 |
29 |
30 |
38 |
35 |
35 |
41 |
49 |
47 |
56 |
70 |
98 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
1579.6% |
1579.6% |
735.9% |
764.5% |
280.1% |
487.0% |
176.8% |
284.0% |
218.7% |
120.8% |
78.9% |
48.9% |
6.2% |
5.1% |
6.8% |
16.4% |
25.5% |
19.4% |
34.3% |
27.8% |
35.5% |
60.2% |
71.3% |
100.9% |
Marża brutto |
72.3% |
72.3% |
38.6% |
36.5% |
46.7% |
46.7% |
53.3% |
53.3% |
57.1% |
10.8% |
3.4% |
12.7% |
65.1% |
65.0% |
58.7% |
57.3% |
40.7% |
57.9% |
30.6% |
205.3% |
66.6% |
65.6% |
72.9% |
76.1% |
51.0% |
57.6% |
62.6% |
85.2% |
Koszty i Wydatki (mln) |
1 |
1 |
2 |
3 |
4 |
4 |
9 |
9 |
12 |
15 |
23 |
37 |
35 |
46 |
46 |
57 |
54 |
43 |
35 |
34 |
29 |
31 |
35 |
41 |
33 |
39 |
49 |
67 |
EBIT (mln) |
-1 |
-1 |
-1 |
-1 |
-2 |
-2 |
-3 |
-3 |
-3 |
-3 |
-7 |
-15 |
-9 |
-18 |
-18 |
-24 |
-26 |
-14 |
-5 |
15 |
5 |
4 |
5 |
8 |
14 |
17 |
21 |
31 |
EBIT Δ kw/kw |
76.3% |
76.3% |
69.9% |
67.8% |
38.8% |
23.1% |
50.4% |
76.1% |
60.4% |
84.4% |
60.2% |
40.0% |
66.2% |
31.4% |
293.0% |
265.3% |
582.0% |
460.1% |
184.1% |
92.1% |
60.8% |
77.5% |
74.3% |
0.0% |
0.0% |
0.0% |
0.0% |
3199365100.0% |
EBIT (%) |
<span style="color:red">-396.20%</span> |
<span style="color:red">-396.20%</span> |
<span style="color:red">-152.48%</span> |
<span style="color:red">-168.83%</span> |
<span style="color:red">-99.51%</span> |
<span style="color:red">-99.51%</span> |
<span style="color:red">-60.64%</span> |
<span style="color:red">-60.64%</span> |
<span style="color:red">-42.76%</span> |
<span style="color:red">-22.06%</span> |
<span style="color:red">-44.19%</span> |
<span style="color:red">-66.19%</span> |
<span style="color:red">-33.93%</span> |
<span style="color:red">-63.97%</span> |
<span style="color:red">-62.10%</span> |
<span style="color:red">-74.07%</span> |
<span style="color:red">-94.53%</span> |
<span style="color:red">-46.33%</span> |
<span style="color:red">-14.80%</span> |
38.5% |
15.6% |
10.8% |
13.1% |
15.7% |
29.4% |
29.8% |
29.8% |
31.4% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
0 |
0 |
2 |
3 |
3 |
4 |
4 |
0 |
0 |
0 |
0 |
0 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
2 |
2 |
3 |
3 |
4 |
4 |
5 |
4 |
3 |
3 |
3 |
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 |
EBITDA (mln) |
-1 |
-1 |
-1 |
-1 |
-2 |
-2 |
-3 |
-3 |
-3 |
-3 |
-7 |
-15 |
-9 |
-18 |
-17 |
-24 |
-26 |
-13 |
7 |
4 |
7 |
8 |
12 |
18 |
19 |
27 |
21 |
31 |
EBITDA(%) |
<span style="color:red">-392.31%</span> |
<span style="color:red">-392.31%</span> |
<span style="color:red">-150.58%</span> |
<span style="color:red">-166.87%</span> |
<span style="color:red">-98.85%</span> |
<span style="color:red">-98.85%</span> |
<span style="color:red">-60.24%</span> |
<span style="color:red">-60.24%</span> |
<span style="color:red">-41.76%</span> |
<span style="color:red">-21.24%</span> |
<span style="color:red">-43.51%</span> |
<span style="color:red">-66.00%</span> |
<span style="color:red">-33.30%</span> |
<span style="color:red">-63.34%</span> |
<span style="color:red">-61.41%</span> |
<span style="color:red">-73.42%</span> |
<span style="color:red">-95.36%</span> |
<span style="color:red">-45.80%</span> |
<span style="color:red">-14.12%</span> |
38.5% |
16.5% |
14.4% |
13.7% |
17.6% |
29.9% |
30.3% |
30.3% |
32.0% |
NOPLAT (mln) |
-1 |
-1 |
-2 |
-2 |
-2 |
-2 |
-4 |
-4 |
-4 |
-4 |
-8 |
-16 |
-11 |
-19 |
-19 |
-26 |
-28 |
-15 |
4 |
1 |
2 |
1 |
1 |
4 |
8 |
14 |
18 |
28 |
Podatek (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 |
-16 |
2 |
2 |
Zysk Netto (mln) |
-1 |
-1 |
-2 |
-2 |
-2 |
-2 |
-4 |
-4 |
-4 |
-4 |
-8 |
-16 |
-11 |
-19 |
-19 |
-26 |
-28 |
-15 |
4 |
1 |
2 |
1 |
1 |
3 |
8 |
30 |
15 |
25 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
365.5% |
365.5% |
161.9% |
115.7% |
83.3% |
61.3% |
96.6% |
286.1% |
160.5% |
396.9% |
130.7% |
61.7% |
146.5% |
<span style="color:red">-20.86%</span> |
<span style="color:red">-123.07%</span> |
<span style="color:red">-102.45%</span> |
<span style="color:red">-106.16%</span> |
<span style="color:red">-107.56%</span> |
<span style="color:red">-70.21%</span> |
363.4% |
364.3% |
2505.9% |
1093.3% |
763.0% |
Zysk netto (%) |
<span style="color:red">-399.16%</span> |
<span style="color:red">-399.16%</span> |
<span style="color:red">-230.50%</span> |
<span style="color:red">-289.37%</span> |
<span style="color:red">-110.63%</span> |
<span style="color:red">-110.63%</span> |
<span style="color:red">-72.21%</span> |
<span style="color:red">-72.21%</span> |
<span style="color:red">-53.34%</span> |
<span style="color:red">-30.41%</span> |
<span style="color:red">-51.28%</span> |
<span style="color:red">-72.60%</span> |
<span style="color:red">-43.62%</span> |
<span style="color:red">-68.44%</span> |
<span style="color:red">-66.13%</span> |
<span style="color:red">-78.85%</span> |
<span style="color:red">-101.28%</span> |
<span style="color:red">-51.57%</span> |
14.3% |
1.7% |
5.0% |
3.3% |
3.2% |
6.0% |
17.0% |
53.1% |
22.1% |
25.8% |
EPS |
-0.33 |
-0.33 |
-1.01 |
-1.23 |
-1.52 |
-1.52 |
-0.96 |
-0.96 |
-0.93 |
-0.81 |
-1.61 |
-3.1 |
-0.0576 |
-0.0964 |
-0.0931 |
-0.13 |
-5.2 |
-2.77 |
0.73 |
0.12 |
0.31 |
0.2 |
0.23 |
0.52 |
1.41 |
5.25 |
2.79 |
0.7450000015049 |
EPS (rozwodnione) |
-0.33 |
-0.33 |
-1.01 |
-1.23 |
-1.52 |
-1.52 |
-0.96 |
-0.96 |
-0.93 |
-0.81 |
-1.61 |
-3.1 |
-0.0576 |
-0.0964 |
-0.0931 |
-0.13 |
-5.2 |
-2.77 |
0.73 |
0.12 |
0.31 |
0.2 |
0.23 |
0.51 |
1.34 |
4.93 |
2.62 |
0.7450000015049 |
Ilośc akcji (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
4 |
4 |
5 |
5 |
5 |
5 |
197 |
198 |
202 |
204 |
5 |
5 |
6 |
5 |
5 |
6 |
6 |
6 |
6 |
6 |
6 |
34 |
Ważona ilośc akcji (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
4 |
4 |
5 |
5 |
5 |
5 |
197 |
198 |
202 |
204 |
5 |
5 |
6 |
5 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
34 |
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 |