Rok finansowy |
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 |
Data |
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 |
2024-12-31 |
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 |
Przychód (mln) |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
0 |
1 |
2 |
4 |
2 |
0 |
1 |
0 |
2 |
4 |
2 |
7 |
5 |
3 |
3 |
0 |
1 |
1 |
46 |
1 |
1 |
25 |
72 |
4 |
6 |
8 |
9 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
196.4% |
723.6% |
85.9% |
10.2% |
70.4% |
230.2% |
365.7% |
<span style="color:red">-73.86%</span> |
<span style="color:red">-58.87%</span> |
<span style="color:red">-95.56%</span> |
<span style="color:red">-19.90%</span> |
2222.7% |
174.0% |
4219.5% |
198.1% |
<span style="color:red">-23.30%</span> |
43.9% |
<span style="color:red">-96.62%</span> |
<span style="color:red">-82.60%</span> |
<span style="color:red">-64.69%</span> |
1587.4% |
199.6% |
<span style="color:red">-12.05%</span> |
2254.3% |
55.1% |
468.1% |
663.6% |
<span style="color:red">-69.30%</span> |
<span style="color:red">-86.97%</span> |
Marża brutto |
0.0% |
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% |
100.0% |
<span style="color:red">-812.17%</span> |
<span style="color:red">-580.22%</span> |
99.2% |
<span style="color:red">-1113.38%</span> |
<span style="color:red">-1106.85%</span> |
99.6% |
99.9% |
220.4% |
100.0% |
172.3% |
100.0% |
Koszty i Wydatki (mln) |
8 |
9 |
8 |
10 |
10 |
14 |
11 |
10 |
11 |
11 |
10 |
16 |
18 |
27 |
23 |
20 |
23 |
21 |
27 |
24 |
26 |
30 |
30 |
15 |
13 |
20 |
15 |
14 |
27 |
23 |
23 |
29 |
26 |
31 |
EBIT (mln) |
-8 |
-9 |
-8 |
-10 |
-10 |
-14 |
-11 |
-10 |
-11 |
-11 |
-6 |
-14 |
-18 |
-26 |
-23 |
-18 |
-19 |
-19 |
-19 |
-19 |
-23 |
-28 |
-30 |
-26 |
-12 |
26 |
-14 |
-13 |
-2 |
49 |
-19 |
-19 |
-19 |
-22 |
EBIT Δ kw/kw |
20.6% |
37.1% |
29.7% |
1.9% |
8.9% |
26.3% |
89.9% |
27.0% |
39.2% |
57.2% |
75.0% |
26.1% |
5.4% |
37.7% |
17.6% |
0.4% |
15.6% |
31.7% |
35.8% |
28.9% |
90.3% |
206.1% |
112.3% |
102.3% |
511.9% |
46.9% |
25.3% |
32.4% |
89.6% |
0.0% |
0.0% |
0.0% |
0.0% |
113.7% |
EBIT (%) |
0.0% |
<span style="color:red">-2629.85%</span> |
<span style="color:red">-5427.86%</span> |
<span style="color:red">-4082.33%</span> |
<span style="color:red">-1669.35%</span> |
<span style="color:red">-1409.87%</span> |
<span style="color:red">-938.07%</span> |
<span style="color:red">-2153.56%</span> |
<span style="color:red">-1661.85%</span> |
<span style="color:red">-655.08%</span> |
<span style="color:red">-149.62%</span> |
<span style="color:red">-633.21%</span> |
<span style="color:red">-10456.40%</span> |
<span style="color:red">-3718.82%</span> |
<span style="color:red">-13503.55%</span> |
<span style="color:red">-1069.83%</span> |
<span style="color:red">-476.10%</span> |
<span style="color:red">-985.63%</span> |
<span style="color:red">-265.79%</span> |
<span style="color:red">-360.18%</span> |
<span style="color:red">-735.12%</span> |
<span style="color:red">-1002.26%</span> |
<span style="color:red">-12229.55%</span> |
<span style="color:red">-2910.71%</span> |
<span style="color:red">-1093.72%</span> |
56.0% |
<span style="color:red">-1922.57%</span> |
<span style="color:red">-1635.79%</span> |
<span style="color:red">-7.59%</span> |
68.0% |
<span style="color:red">-453.02%</span> |
<span style="color:red">-316.79%</span> |
<span style="color:red">-237.79%</span> |
<span style="color:red">-232.20%</span> |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
2 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
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 |
12 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
-8 |
-9 |
-6 |
-10 |
-10 |
-14 |
-11 |
-10 |
-11 |
-11 |
-6 |
-13 |
-17 |
-26 |
-23 |
-18 |
-19 |
-19 |
-19 |
-18 |
-22 |
-27 |
-30 |
-26 |
-11 |
27 |
-14 |
-13 |
-1 |
51 |
-14 |
-19 |
-19 |
-21 |
EBITDA(%) |
0.0% |
<span style="color:red">-2788.66%</span> |
<span style="color:red">-5365.71%</span> |
<span style="color:red">-4189.56%</span> |
<span style="color:red">-1653.27%</span> |
<span style="color:red">-1409.87%</span> |
<span style="color:red">-929.84%</span> |
<span style="color:red">-2133.26%</span> |
<span style="color:red">-1649.54%</span> |
<span style="color:red">-655.08%</span> |
<span style="color:red">-144.79%</span> |
<span style="color:red">-624.49%</span> |
<span style="color:red">-10172.09%</span> |
<span style="color:red">-3718.82%</span> |
<span style="color:red">-13391.72%</span> |
<span style="color:red">-1058.83%</span> |
<span style="color:red">-471.31%</span> |
<span style="color:red">-985.63%</span> |
<span style="color:red">-263.62%</span> |
<span style="color:red">-357.30%</span> |
<span style="color:red">-730.29%</span> |
<span style="color:red">-989.65%</span> |
<span style="color:red">-12129.15%</span> |
<span style="color:red">-1544.20%</span> |
<span style="color:red">-1066.91%</span> |
55.7% |
<span style="color:red">-1777.43%</span> |
<span style="color:red">-1498.22%</span> |
<span style="color:red">-7.59%</span> |
68.0% |
<span style="color:red">-453.02%</span> |
<span style="color:red">-316.75%</span> |
<span style="color:red">-237.79%</span> |
<span style="color:red">-222.83%</span> |
NOPLAT (mln) |
-8 |
-8 |
-6 |
-10 |
-10 |
-15 |
-11 |
-10 |
-10 |
-11 |
-5 |
-13 |
-18 |
-25 |
-23 |
-18 |
-19 |
-19 |
-19 |
-19 |
-23 |
-29 |
-33 |
-29 |
-12 |
27 |
-13 |
-12 |
-1 |
52 |
-13 |
-18 |
-17 |
-21 |
Podatek (mln) |
-2 |
-2 |
-1 |
-1 |
-0 |
1 |
0 |
0 |
0 |
-0 |
0 |
0 |
0 |
0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
2 |
3 |
0 |
-0 |
0 |
-1 |
-0 |
-2 |
0 |
-0 |
0 |
-0 |
0 |
Zysk Netto (mln) |
-6 |
-7 |
-6 |
-9 |
-10 |
-15 |
-11 |
-10 |
-10 |
-11 |
-5 |
-13 |
-18 |
-25 |
-23 |
-18 |
-19 |
-19 |
-19 |
-19 |
-23 |
-29 |
-35 |
-29 |
-12 |
27 |
-12 |
-12 |
-3 |
51 |
-13 |
-18 |
-18 |
-21 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
55.7% |
104.8% |
81.1% |
8.6% |
6.4% |
<span style="color:red">-28.24%</span> |
<span style="color:red">-52.35%</span> |
32.1% |
69.3% |
137.8% |
358.6% |
33.1% |
6.9% |
<span style="color:red">-26.28%</span> |
<span style="color:red">-16.49%</span> |
6.1% |
18.9% |
57.3% |
82.5% |
54.4% |
<span style="color:red">-48.16%</span> |
<span style="color:red">-191.56%</span> |
<span style="color:red">-65.29%</span> |
<span style="color:red">-58.46%</span> |
<span style="color:red">-72.55%</span> |
91.2% |
3.0% |
49.9% |
453.1% |
<span style="color:red">-140.80%</span> |
Zysk netto (%) |
0.0% |
<span style="color:red">-2152.54%</span> |
<span style="color:red">-4197.14%</span> |
<span style="color:red">-3682.33%</span> |
<span style="color:red">-1647.57%</span> |
<span style="color:red">-1487.41%</span> |
<span style="color:red">-923.16%</span> |
<span style="color:red">-2150.32%</span> |
<span style="color:red">-1590.12%</span> |
<span style="color:red">-626.42%</span> |
<span style="color:red">-133.23%</span> |
<span style="color:red">-609.93%</span> |
<span style="color:red">-10300.58%</span> |
<span style="color:red">-3621.98%</span> |
<span style="color:red">-13762.13%</span> |
<span style="color:red">-1013.38%</span> |
<span style="color:red">-473.99%</span> |
<span style="color:red">-974.57%</span> |
<span style="color:red">-266.07%</span> |
<span style="color:red">-360.76%</span> |
<span style="color:red">-735.02%</span> |
<span style="color:red">-1065.60%</span> |
<span style="color:red">-14352.63%</span> |
<span style="color:red">-3201.12%</span> |
<span style="color:red">-1079.02%</span> |
57.8% |
<span style="color:red">-1662.84%</span> |
<span style="color:red">-1511.93%</span> |
<span style="color:red">-12.58%</span> |
71.3% |
<span style="color:red">-301.36%</span> |
<span style="color:red">-296.86%</span> |
<span style="color:red">-226.72%</span> |
<span style="color:red">-223.26%</span> |
EPS |
-0.96 |
-1.09 |
-0.89 |
-1.39 |
-0.73 |
-1.59 |
-0.74 |
-0.69 |
-0.6 |
-0.6 |
-0.29 |
-0.74 |
-0.95 |
-1.32 |
-1.19 |
-0.85 |
-0.86 |
-0.68 |
-0.66 |
-0.63 |
-0.7 |
-0.91 |
-1.09 |
-0.87 |
-0.33 |
0.55 |
-0.23 |
-0.23 |
-0.0608 |
0.97 |
-0.24 |
-0.33 |
-0.33 |
-0.39 |
EPS (rozwodnione) |
-0.96 |
-1.09 |
-0.89 |
-1.39 |
-0.73 |
-1.59 |
-0.74 |
-0.69 |
-0.6 |
-0.6 |
-0.29 |
-0.74 |
-0.95 |
-1.32 |
-1.19 |
-0.85 |
-0.86 |
-0.68 |
-0.66 |
-0.63 |
-0.7 |
-0.91 |
-1.09 |
-0.87 |
-0.33 |
0.55 |
-0.23 |
-0.23 |
-0.0608 |
0.96 |
-0.24 |
-0.33 |
-0.33 |
-0.39 |
Ilośc akcji (mln) |
7 |
7 |
7 |
7 |
13 |
9 |
14 |
14 |
17 |
18 |
17 |
18 |
19 |
19 |
20 |
21 |
22 |
27 |
29 |
29 |
32 |
32 |
33 |
33 |
36 |
49 |
53 |
53 |
53 |
53 |
54 |
54 |
54 |
54 |
Ważona ilośc akcji (mln) |
7 |
7 |
7 |
7 |
13 |
9 |
14 |
14 |
17 |
18 |
17 |
18 |
19 |
19 |
20 |
21 |
22 |
27 |
29 |
30 |
32 |
32 |
33 |
33 |
36 |
49 |
53 |
53 |
53 |
53 |
54 |
54 |
54 |
54 |
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 |