Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 | 43 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 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 | 2024 | 2024 | 2025 | 2025 | 2025 |
| Kwartał | 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 | Q4 | Q1 | Q2 | Q3 |
| Data | 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 | 2024-06-30 | 2024-09-30 | 2024-12-31 | 2025-03-31 | 2025-06-30 | 2025-09-30 |
| Przychód (mln) | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 1 | 0 | 0 | 0 | -0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 |
| Przychód Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 162.6% | 73.9% | -143.68% | 120.1% | 776.0% | 229.7% | -784.77% | 101.9% | -105.19% | -26.33% | 59.8% | 40.8% | -1799.18% | -8.86% | -17.59% | 54.3% | -24.48% | 10.8% | -50.50% | 7.3% | 130.5% | 15.7% | 13.8% | 28.4% | -58.74% | 100.1% | 224.1% | -0.84% | 284.2% | 122.8% | 54.1% | 182.1% | 68.1% | 17.6% | -25.13% | -39.37% | -50.02% | -67.34% | -83.72% | -48.32% |
| Marża brutto | -9720.11% | -4514.27% | 100.0% | 100.0% | -3869.11% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | -968.96% | 6093.5% | 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% | -236247935.65% | 100.0% | 100.0% | 100.0% | -429.69% | -1212.53% | -699.12% | -282.33% | 315.4% | 419.6% | 38816.8% | 2189.2% |
| Koszty i Wydatki (mln) | 7 | 13 | 0 | 37 | 14 | 24 | 15 | 1 | 31 | 5 | 7 | 11 | 1 | 8 | 10 | 1 | 15 | 18 | 1 | 5 | 2 | 23 | 22 | 16 | 61 | 108 | 33 | 15 | 10 | 21 | 94 | 45 | 13 | 5 | 16 | 25 | 10 | 5 | 5 | 4 | 5 | 4 | 4 | 4 |
| EBIT (mln) | -1 | -11 | -5 | -4 | -0 | 2 | -0 | -3 | 5 | -4 | -5 | -5 | -2 | -4 | -4 | -3 | 3 | 1 | -2 | -4 | -2 | -2 | -4 | -2 | -4 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -2 | -2 | -3 | -1 | -2 | -22 | -11 | -5 | 0 | -1 | 62 | 7 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | -73.40% | 115.1% | -94.52% | -27.17% | 1436.5% | -312.73% | 1649.0% | 78.6% | -146.70% | 1.3% | -16.35% | -51.92% | 212.4% | 132.9% | -44.47% | 57.9% | -175.17% | -297.33% | 86.6% | -50.52% | 86.6% | -3.92% | -49.86% | 9.4% | -28.81% | 29.8% | 26.7% | 13.8% | -37.57% | -17.97% | -3.03% | -42.61% | -7.44% | 790.2% | 326.0% | 275.2% | 102.9% | -96.34% | 685.2% | 236.0% |
| EBIT (%) | -5423.76% | -19355.86% | -3940.36% | -10576.20% | -549.31% | 1685.5% | 494.7% | -3499.12% | 838.0% | -1087.47% | -1263.44% | -3095.00% | 7541.7% | -1496.06% | -661.55% | -1056.58% | 498.8% | 540.2% | -445.76% | -1080.87% | -496.51% | -962.21% | -1680.72% | -498.30% | -401.82% | -798.86% | -740.63% | -424.77% | -693.25% | -518.24% | -289.51% | -487.38% | -112.64% | -190.80% | -182.20% | -99.14% | -62.01% | -1443.98% | -1036.76% | -613.50% | 3.6% | -161.64% | 37254.4% | 1615.0% |
| Przychody finansowe (mln) | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 |
| Koszty finansowe (mln) | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Amortyzacja (mln) | 1 | 11 | 5 | 4 | 0 | -2 | 0 | 3 | -5 | 4 | 5 | 5 | 2 | 4 | 4 | 3 | -3 | -1 | 2 | 4 | 2 | 2 | 4 | 2 | 4 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA (mln) | 2 | 8 | 8 | 42 | -13 | -25 | -15 | 0 | -30 | 9 | 12 | 15 | 0 | 12 | 8 | 3 | -15 | 16 | 0 | 10 | 3 | -21 | 26 | 34 | 66 | 111 | 0 | 0 | 0 | 49 | -91 | -42 | 0 | 18 | -12 | 28 | 0 | -22 | -11 | -5 | 0 | -1 | 62 | 7 |
| EBITDA(%) | -18196.92% | 56439.5% | 6826.7% | 102768.4% | -21312.80% | -25989.98% | 29590.1% | 875.5% | -6076.91% | 2205.4% | 2948.2% | 8855.5% | 416.0% | 4339.0% | 2157.4% | 1192.6% | -3308.30% | 7012.4% | 313.4% | 2464.9% | 1048.4% | -8444.88% | 10736.3% | 4399.6% | 7043.1% | 37868.9% | 12881.2% | 3335.6% | -1810.83% | 4026.8% | -10302.31% | -8333.96% | -734.38% | 587.0% | -949.48% | 1818.0% | -308.74% | -1443.98% | -1036.76% | -613.50% | 3.6% | -161.64% | 37254.4% | 1615.0% |
| NOPLAT (mln) | -8 | 11 | -1 | 36 | -15 | -25 | -16 | -2 | -31 | 4 | 6 | 10 | -2 | 7 | 9 | 0 | -15 | 17 | -1 | 5 | 2 | -24 | 22 | 16 | 61 | 108 | 33 | 15 | -10 | 20 | -94 | -46 | -12 | 5 | -16 | 25 | -9 | -22 | -11 | -5 | 0 | -1 | 62 | 7 |
| Podatek (mln) | 1 | 5 | 2 | 27 | 3 | -27 | -16 | -1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | 1 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Zysk Netto (mln) | -7 | 17 | 1 | 9 | -18 | -25 | -16 | -2 | -31 | 4 | 6 | 10 | -2 | 7 | 9 | 0 | -15 | 17 | -1 | 5 | 2 | -24 | 22 | 16 | 61 | 108 | 33 | 15 | -10 | 20 | -94 | -46 | -12 | 5 | -16 | 25 | -9 | -22 | -11 | -5 | 0 | -1 | 62 | 7 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 150.4% | -249.71% | -1605.46% | -125.68% | 73.7% | 115.2% | 138.1% | 543.0% | -92.11% | 84.2% | 42.5% | -96.74% | 513.3% | 146.3% | -107.65% | 1500.1% | 114.5% | -238.07% | 3331.3% | 202.6% | 2675.0% | 555.9% | 52.8% | -4.22% | -115.56% | -81.06% | -382.82% | -401.03% | 29.9% | -77.43% | -83.44% | 154.9% | -26.38% | -577.97% | -31.81% | -121.64% | 100.5% | -96.34% | 685.2% | 236.0% |
| Zysk netto (%) | -27714.17% | 28233.6% | 872.9% | 22489.9% | -26425.51% | -24304.51% | 30084.8% | -2623.65% | -5238.87% | 1117.7% | 1672.5% | 5757.8% | 7962.7% | 2794.0% | 1491.4% | 133.5% | -2873.81% | 7551.0% | -138.46% | 1383.8% | 551.7% | -9410.54% | 9039.2% | 3900.9% | 6641.0% | 37069.4% | 12137.8% | 2910.5% | -2504.53% | 3508.2% | -10592.46% | -8835.68% | -847.03% | 355.4% | -1138.30% | 1718.8% | -370.89% | -1443.98% | -1036.76% | -613.50% | 3.6% | -161.64% | 37254.4% | 1615.0% |
| EPS | -0.38 | 0.86 | 0.056 | 0.46 | -1.1 | -1.12 | -0.74 | -0.1 | -1.42 | 0.17 | 0.28 | 0.46 | -0.28 | 0.33 | 0.42 | 0.0161 | -0.96 | 0.87 | -0.0343 | 0.27 | 0.12 | -1.36 | 1.33 | 0.89 | 3.06 | 5.27 | 1.32 | 0.55 | -0.32 | 0.66 | -3.08 | -1.54 | -0.44 | 0.16 | -0.6 | 0.99 | -0.36 | -0.87 | -0.45 | -0.23 | 0.0019 | -0.03 | 2.63 | 0.3 |
| EPS (rozwodnione) | -0.37 | 0.73 | 0.056 | 0.42 | -0.94 | -1.12 | -0.73 | -0.1 | -1.42 | 0.17 | 0.26 | 0.4 | -0.12 | 0.3 | 0.35 | 0.0161 | -0.77 | 0.75 | -0.0343 | 0.25 | 0.12 | -1.36 | 1.1 | 0.76 | 2.59 | 4.5 | 1.32 | 0.55 | -0.32 | 0.66 | -3.08 | -1.54 | -0.44 | 0.16 | -0.6 | 0.99 | -0.36 | -0.87 | -0.45 | -0.23 | 0.0019 | -0.03 | 2.23 | 0.26 |
| Ilość akcji (mln) | 19 | 23 | 19 | 21 | 16 | 22 | 22 | 22 | 22 | 22 | 24 | 25 | 9 | 23 | 25 | 20 | 16 | 23 | 20 | 21 | 18 | 17 | 20 | 21 | 24 | 24 | 25 | 28 | 30 | 31 | 31 | 30 | 28 | 29 | 26 | 25 | 25 | 25 | 23 | 23 | 24 | 24 | 24 | 24 |
| Ważona ilość akcji (mln) | 19 | 24 | 19 | 24 | 19 | 22 | 22 | 22 | 22 | 22 | 28 | 28 | 21 | 27 | 29 | 20 | 20 | 23 | 20 | 23 | 22 | 17 | 20 | 22 | 24 | 24 | 25 | 28 | 30 | 31 | 31 | 30 | 28 | 28 | 26 | 25 | 25 | 25 | 23 | 23 | 24 | 24 | 28 | 29 |
| 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 | USD | USD | USD |