Rok finansowy |
2014 |
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 |
Data |
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 |
2016-09-30 |
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 |
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 |
Przychód (mln) |
481 |
481 |
430 |
430 |
487 |
487 |
448 |
448 |
547 |
547 |
536 |
536 |
653 |
653 |
589 |
589 |
694 |
694 |
631 |
631 |
766 |
1,533 |
607 |
1,215 |
109 |
218 |
128 |
257 |
289 |
578 |
402 |
803 |
691 |
1,382 |
659 |
1,318 |
846 |
1,691 |
759 |
1,517 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
1.3% |
1.3% |
4.4% |
4.4% |
12.3% |
12.3% |
19.6% |
19.6% |
19.5% |
19.5% |
9.8% |
9.8% |
6.2% |
6.2% |
7.1% |
7.1% |
10.5% |
121.0% |
<span style="color:red">-3.73%</span> |
92.5% |
<span style="color:red">-85.75%</span> |
<span style="color:red">-85.75%</span> |
<span style="color:red">-78.87%</span> |
<span style="color:red">-78.87%</span> |
164.3% |
164.3% |
212.9% |
212.9% |
139.3% |
139.3% |
64.1% |
64.1% |
22.4% |
22.4% |
15.1% |
15.1% |
Marża brutto |
22.0% |
22.0% |
18.6% |
18.6% |
22.0% |
22.0% |
19.1% |
19.1% |
23.0% |
23.0% |
20.1% |
20.1% |
23.8% |
23.8% |
20.6% |
20.6% |
24.0% |
24.0% |
20.5% |
20.5% |
24.0% |
40.3% |
29.3% |
21.8% |
<span style="color:red">-9.79%</span> |
<span style="color:red">-95.06%</span> |
4.1% |
<span style="color:red">-57.11%</span> |
24.1% |
7.7% |
24.9% |
20.4% |
28.1% |
32.0% |
27.1% |
28.6% |
29.6% |
33.5% |
28.0% |
28.7% |
Koszty i Wydatki (mln) |
468 |
468 |
419 |
419 |
452 |
452 |
435 |
435 |
503 |
503 |
517 |
517 |
595 |
595 |
563 |
563 |
624 |
624 |
602 |
602 |
689 |
1,375 |
613 |
1,221 |
291 |
536 |
262 |
496 |
328 |
676 |
386 |
858 |
655 |
1,334 |
629 |
1,268 |
786 |
1,542 |
726 |
1,459 |
EBIT (mln) |
33 |
33 |
11 |
11 |
35 |
35 |
15 |
15 |
45 |
45 |
21 |
21 |
60 |
60 |
27 |
27 |
69 |
69 |
31 |
31 |
79 |
158 |
-3 |
-7 |
-155 |
-317 |
-114 |
-239 |
-54 |
-99 |
-26 |
-55 |
34 |
48 |
25 |
50 |
76 |
150 |
29 |
58 |
EBIT Δ kw/kw |
5.0% |
5.0% |
24.7% |
24.7% |
22.5% |
22.5% |
28.8% |
28.8% |
24.9% |
24.9% |
23.1% |
23.1% |
14.3% |
14.3% |
12.2% |
12.2% |
11.9% |
55.9% |
47470000000.0% |
23385000000.0% |
3750000000.0% |
3420000000.0% |
97.0% |
97.2% |
186.6% |
220.6% |
331.9% |
333.8% |
259.8% |
306.9% |
205.4% |
210.2% |
55.2% |
68.0% |
13.8% |
13.8% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
6.9% |
6.9% |
2.6% |
2.6% |
7.1% |
7.1% |
3.3% |
3.3% |
8.2% |
8.2% |
3.9% |
3.9% |
9.1% |
9.1% |
4.6% |
4.6% |
10.0% |
10.0% |
4.9% |
4.9% |
10.3% |
10.3% |
<span style="color:red">-0.56%</span> |
<span style="color:red">-0.55%</span> |
<span style="color:red">-141.92%</span> |
<span style="color:red">-145.13%</span> |
<span style="color:red">-88.66%</span> |
<span style="color:red">-93.10%</span> |
<span style="color:red">-18.74%</span> |
<span style="color:red">-17.13%</span> |
<span style="color:red">-6.56%</span> |
<span style="color:red">-6.86%</span> |
4.9% |
3.5% |
3.8% |
3.8% |
8.9% |
8.8% |
3.8% |
3.8% |
Przychody fiansowe (mln) |
16 |
16 |
4 |
4 |
3 |
3 |
3 |
3 |
2 |
2 |
2 |
2 |
3 |
3 |
2 |
2 |
2 |
2 |
3 |
3 |
5 |
5 |
11 |
11 |
14 |
14 |
16 |
16 |
17 |
17 |
17 |
17 |
23 |
4 |
22 |
5 |
24 |
7 |
26 |
2 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
39 |
0 |
49 |
0 |
49 |
0 |
55 |
Amortyzacja (mln) |
21 |
21 |
17 |
17 |
20 |
20 |
17 |
17 |
22 |
22 |
21 |
21 |
25 |
25 |
23 |
23 |
24 |
24 |
25 |
25 |
26 |
54 |
28 |
204 |
29 |
223 |
26 |
186 |
21 |
164 |
26 |
138 |
24 |
144 |
28 |
147 |
26 |
164 |
34 |
180 |
EBITDA (mln) |
54 |
54 |
28 |
28 |
54 |
54 |
32 |
32 |
66 |
66 |
42 |
42 |
84 |
84 |
50 |
50 |
93 |
93 |
56 |
56 |
104 |
211 |
24 |
198 |
-126 |
-94 |
-88 |
-54 |
-33 |
65 |
-1 |
83 |
58 |
192 |
53 |
197 |
101 |
314 |
63 |
238 |
EBITDA(%) |
11.3% |
11.3% |
6.6% |
6.6% |
11.1% |
11.1% |
7.0% |
7.0% |
12.1% |
12.1% |
7.8% |
7.8% |
12.9% |
12.9% |
8.4% |
8.4% |
13.5% |
13.5% |
8.8% |
8.8% |
13.6% |
13.8% |
4.0% |
16.3% |
<span style="color:red">-115.38%</span> |
<span style="color:red">-43.20%</span> |
<span style="color:red">-68.68%</span> |
<span style="color:red">-20.84%</span> |
<span style="color:red">-11.45%</span> |
11.2% |
<span style="color:red">-0.21%</span> |
10.3% |
8.4% |
13.9% |
8.0% |
14.9% |
12.0% |
18.6% |
8.3% |
15.7% |
NOPLAT (mln) |
-4 |
-4 |
7 |
7 |
32 |
32 |
11 |
11 |
42 |
42 |
16 |
16 |
56 |
56 |
24 |
24 |
67 |
67 |
26 |
26 |
73 |
144 |
-17 |
-34 |
-196 |
-389 |
-150 |
-300 |
-56 |
-113 |
-1 |
-4 |
14 |
23 |
8 |
13 |
36 |
74 |
6 |
12 |
Podatek (mln) |
4 |
4 |
2 |
2 |
7 |
7 |
2 |
2 |
9 |
9 |
4 |
4 |
13 |
13 |
5 |
5 |
15 |
15 |
6 |
6 |
16 |
32 |
1 |
-2 |
13 |
-26 |
16 |
-32 |
9 |
-17 |
11 |
22 |
4 |
-7 |
2 |
4 |
14 |
28 |
2 |
5 |
Zysk Netto (mln) |
-9 |
-9 |
4 |
4 |
23 |
23 |
7 |
7 |
29 |
29 |
9 |
9 |
37 |
37 |
13 |
13 |
45 |
45 |
14 |
14 |
49 |
99 |
-18 |
-36 |
-169 |
-339 |
-131 |
-262 |
-48 |
-96 |
-16 |
-32 |
11 |
22 |
-5 |
-10 |
9 |
18 |
-5 |
-10 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-358.76%</span> |
<span style="color:red">-358.76%</span> |
78.9% |
78.9% |
27.5% |
27.5% |
34.6% |
34.6% |
27.6% |
27.6% |
46.4% |
46.4% |
21.3% |
21.3% |
5.6% |
5.6% |
9.1% |
118.1% |
<span style="color:red">-227.56%</span> |
<span style="color:red">-355.12%</span> |
<span style="color:red">-443.71%</span> |
<span style="color:red">-443.71%</span> |
624.4% |
624.4% |
<span style="color:red">-71.73%</span> |
<span style="color:red">-71.73%</span> |
<span style="color:red">-87.61%</span> |
<span style="color:red">-87.61%</span> |
<span style="color:red">-123.17%</span> |
<span style="color:red">-123.17%</span> |
<span style="color:red">-69.14%</span> |
<span style="color:red">-69.14%</span> |
<span style="color:red">-18.47%</span> |
<span style="color:red">-18.47%</span> |
5.0% |
5.0% |
Zysk netto (%) |
<span style="color:red">-1.84%</span> |
<span style="color:red">-1.84%</span> |
0.9% |
0.9% |
4.7% |
4.7% |
1.5% |
1.5% |
5.3% |
5.3% |
1.7% |
1.7% |
5.7% |
5.7% |
2.3% |
2.3% |
6.5% |
6.5% |
2.2% |
2.2% |
6.4% |
6.4% |
<span style="color:red">-2.97%</span> |
<span style="color:red">-2.97%</span> |
<span style="color:red">-155.10%</span> |
<span style="color:red">-155.10%</span> |
<span style="color:red">-101.87%</span> |
<span style="color:red">-101.87%</span> |
<span style="color:red">-16.59%</span> |
<span style="color:red">-16.59%</span> |
<span style="color:red">-4.03%</span> |
<span style="color:red">-4.03%</span> |
1.6% |
1.6% |
<span style="color:red">-0.76%</span> |
<span style="color:red">-0.76%</span> |
1.1% |
1.1% |
<span style="color:red">-0.69%</span> |
<span style="color:red">-0.69%</span> |
EPS |
-0.028 |
-0.028 |
0.0087 |
0.0087 |
0.052 |
0.052 |
0.0155 |
0.0155 |
0.0654 |
0.0654 |
0.0206 |
0.0206 |
0.0832 |
0.0832 |
0.0299 |
0.0298 |
0.0976 |
0.0976 |
0.0315 |
0.0315 |
0.11 |
0.18 |
-0.0402 |
-0.0666 |
-0.32 |
-0.52 |
-0.24 |
-0.4 |
-0.0561 |
-0.12 |
-0.0205 |
-0.0407 |
0.0139 |
0.0279 |
-0.0065 |
-0.0126 |
0.0113 |
0.0228 |
-0.0066 |
-0.0132 |
EPS (rozwodnione) |
-0.0277 |
-0.0277 |
0.0087 |
0.0087 |
0.0522 |
0.0522 |
0.0155 |
0.0155 |
0.0659 |
0.0659 |
0.0207 |
0.0207 |
0.0832 |
0.0832 |
0.03 |
0.03 |
0.0976 |
0.0976 |
0.0316 |
0.0316 |
0.11 |
0.18 |
-0.0402 |
-0.0666 |
-0.32 |
-0.52 |
-0.24 |
-0.4 |
-0.056 |
-0.12 |
-0.0204 |
-0.0407 |
0.0139 |
0.0279 |
-0.0063 |
-0.0126 |
0.0111 |
0.0226 |
-0.0066 |
-0.0132 |
Ilośc akcji (mln) |
316 |
316 |
438 |
438 |
440 |
440 |
438 |
438 |
446 |
446 |
444 |
444 |
448 |
448 |
449 |
449 |
463 |
463 |
449 |
449 |
468 |
542 |
449 |
542 |
537 |
649 |
538 |
649 |
854 |
795 |
790 |
796 |
796 |
796 |
769 |
796 |
802 |
796 |
798 |
797 |
Ważona ilośc akcji (mln) |
319 |
319 |
439 |
439 |
439 |
439 |
439 |
439 |
443 |
443 |
442 |
442 |
448 |
448 |
447 |
447 |
463 |
463 |
448 |
448 |
468 |
550 |
449 |
542 |
537 |
649 |
538 |
649 |
856 |
795 |
796 |
796 |
796 |
796 |
796 |
796 |
816 |
801 |
797 |
797 |
Waluta |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |