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 | 44 | 45 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 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 | Q4 | Q4 |
| Data | 2014-08-31 | 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 | 2025-02-28 | 2025-05-31 | 2025-08-31 | 2025-08-31 |
| Przychód (mln) | -26 | 36 | 150 | 58 | -43 | 240 | -26 | 194 | 350 | 83 | 351 | 221 | 10 | -44 | 18 | 188 | 182 | -442 | 246 | 212 | -11 | 364 | -110 | -273 | 723 | 441 | 754 | 987 | 1,325 | 291 | -1,400 | 166 | -218 | 74 | 5 | 77 | -658 | -198 | 692 | 672 | -290 | -469 | 519 | 40 | 3 | 3 |
| Przychód Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 68.2% | 558.0% | -117.31% | 235.1% | -907.53% | -65.34% | -1455.98% | 14.0% | -97.23% | -153.25% | -94.73% | -14.67% | 1776.3% | 898.9% | 1228.6% | 12.6% | -106.03% | -182.56% | -144.79% | -228.61% | -6681.64% | 20.9% | -784.74% | -461.56% | 83.4% | -34.01% | -285.70% | -83.23% | -116.44% | -74.48% | -100.34% | -53.66% | 202.2% | -367.12% | 14634.0% | 775.7% | -55.99% | 136.6% | -25.01% | -93.99% | -101.07% | -100.66% |
| 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% | 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% | 100.0% | 100.0% |
| Koszty i Wydatki (mln) | 13 | 0 | 0 | -0 | 10 | 0 | 0 | 0 | 18 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 19 | 0 | 5 | 0 | 14 | 0 | 8 | 7 | 21 | 8 | -0 | 0 | 24 | 11 | 0 | 0 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87 | 87 |
| EBIT (mln) | -39 | 37 | 150 | 58 | -54 | 240 | -26 | 194 | 332 | 83 | 351 | 221 | 10 | -44 | 19 | 188 | 182 | -441 | 246 | 212 | -30 | 365 | -110 | -273 | 708 | 441 | 754 | 987 | 1,304 | 291 | -1,400 | 166 | -242 | 74 | 5 | 77 | -681 | -198 | 692 | 672 | -290 | -469 | 519 | 40 | -84 | -84 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 37.2% | 554.9% | -117.14% | 236.0% | 720.6% | -65.29% | 1466.9% | 13.8% | -97.05% | -153.00% | -94.65% | -14.59% | 1758.2% | 900.7% | 1207.4% | 12.7% | -116.31% | 182.7% | -144.79% | -228.39% | 2485.5% | 20.8% | 784.7% | 461.8% | 84.1% | -34.03% | -285.71% | -83.19% | -118.58% | -74.48% | 100.3% | -53.71% | 181.1% | -367.12% | 14327.1% | 774.5% | -57.46% | 136.7% | -25.01% | -93.98% | -71.01% | -82.09% |
| EBIT (%) | 151.3% | 100.5% | 100.2% | 99.8% | 123.4% | 100.1% | 99.2% | 100.1% | 94.8% | 100.2% | 100.0% | 100.0% | 101.0% | 99.8% | 101.6% | 100.1% | 100.1% | 100.0% | 100.0% | 100.1% | 270.5% | 100.1% | 100.0% | 99.9% | 98.1% | 100.0% | 100.0% | 100.0% | 98.4% | 100.0% | 100.0% | 100.2% | 111.2% | 100.0% | 102.1% | 100.1% | 103.5% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | -2709.68% | nan |
| Przychody 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 | 2 | 2 | 1 | -4 | 2 | 2 | 3 | 2 | 2 | 1 | 2 | 2 | 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 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 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 | 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) | -39 | 37 | 150 | 58 | -54 | 240 | -26 | 194 | 332 | 83 | 351 | 221 | 10 | -44 | 19 | 188 | 182 | -441 | 246 | 212 | -30 | 365 | -110 | -273 | 708 | 441 | 754 | 987 | 1,304 | 291 | -1,400 | 166 | -242 | 74 | 5 | 77 | -681 | -198 | 692 | 672 | -290 | -469 | 519 | 40 | -3 | -3 |
| EBITDA(%) | 151.3% | 100.5% | 100.2% | 99.8% | 123.4% | 100.1% | 99.2% | 100.1% | 94.8% | 100.2% | 100.0% | 100.0% | 101.0% | 99.8% | 101.6% | 100.1% | 100.1% | 100.0% | 100.0% | 100.1% | 270.5% | 100.1% | 100.0% | 99.9% | 98.1% | 100.0% | 100.0% | 100.0% | 98.4% | 100.0% | 100.0% | 100.2% | 111.2% | 100.0% | 102.1% | 100.1% | 103.5% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | -83.46% | nan |
| NOPLAT (mln) | -39 | 36 | 150 | 58 | -54 | 240 | -26 | 194 | 332 | 83 | 351 | 221 | 10 | -44 | 19 | 188 | 182 | -441 | 246 | 212 | -30 | 365 | -110 | -273 | 708 | 441 | 754 | 987 | 1,304 | 291 | -1,400 | 166 | -242 | 74 | 5 | 77 | -681 | -198 | 692 | 672 | -290 | -469 | 519 | 40 | -82 | -82 |
| Podatek (mln) | -0 | -0 | -0 | 24 | -214 | -0 | -0 | -0 | -379 | -0 | 356 | 170 | -0 | -0 | -0 | -0 | -0 | -0 | 251 | -0 | -0 | -0 | -105 | -0 | -0 | 435 | 762 | 915 | -0 | 298 | -0 | -0 | -0 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Zysk Netto (mln) | -39 | 36 | 150 | 58 | -54 | 240 | -26 | 194 | 332 | 83 | 351 | 221 | 10 | -44 | 19 | 188 | 182 | -441 | 246 | 212 | -30 | 365 | -110 | -273 | 708 | 441 | 754 | 987 | 1,304 | 291 | -1,400 | 166 | -242 | 74 | 5 | 77 | -681 | -198 | 692 | 672 | -290 | -469 | 519 | 40 | -82 | -82 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 36.8% | 556.4% | -117.22% | 235.9% | 720.6% | -65.32% | 1461.6% | 13.9% | -97.08% | -153.19% | -94.68% | -14.64% | 1776.3% | 898.6% | 1214.4% | 12.7% | -116.37% | 182.6% | -144.79% | -228.50% | 2477.2% | 20.9% | 784.7% | 461.7% | 84.1% | -34.03% | -285.71% | -83.22% | -118.58% | -74.48% | 100.3% | -53.62% | 181.1% | -367.12% | 14327.1% | 774.5% | -57.46% | 136.7% | -25.01% | -93.98% | -71.67% | -82.50% |
| Zysk netto (%) | 151.7% | 100.3% | 100.1% | 99.8% | 123.4% | 100.0% | 99.6% | 100.1% | 94.8% | 100.1% | 100.0% | 100.0% | 100.0% | 100.0% | 101.1% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 271.5% | 100.1% | 100.0% | 100.0% | 98.0% | 100.0% | 100.0% | 100.0% | 98.4% | 100.0% | 100.0% | 100.1% | 111.2% | 100.0% | 102.1% | 100.1% | 103.5% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | -2648.39% | nan |
| EPS | -3.05 | 0.35 | 1.46 | 0.56 | -4.18 | 2.34 | -0.25 | 1.89 | 12.93 | 0.41 | 3.43 | 2.15 | 0.1 | -0.42 | 0.18 | 1.85 | 1.78 | -4.3 | 2.4 | 2.08 | -1.17 | 3.55 | -1.08 | -2.68 | 27.79 | 4.3 | 7.4 | 9.6 | 50.88 | 2.8 | -13.7 | 1.62 | -2.38 | 0.72 | 0.0469 | 0.75 | -6.65 | -1.9 | 6.76 | 6.56 | -2.83 | -4.6 | 5.07 | 0.4 | -0.8 | -0.8 |
| EPS (rozwodnione) | -3.05 | 0.35 | 1.46 | 0.56 | -4.18 | 2.34 | -0.25 | 1.89 | 12.93 | 0.41 | 3.43 | 2.15 | 0.1 | -0.42 | 0.18 | 1.85 | 1.78 | -4.3 | 2.4 | 2.08 | -1.17 | 3.55 | -1.07 | -2.68 | 27.79 | 4.3 | 7.4 | 9.6 | 50.88 | 2.8 | -13.7 | 1.6 | -2.34 | 0.72 | 0.0469 | 0.75 | -6.65 | -1.9 | 6.76 | 6.56 | -2.83 | -4.6 | 5.07 | 0.4 | -0.8 | -0.8 |
| Ilość akcji (mln) | 13 | 104 | 102 | 103 | 13 | 103 | 103 | 103 | 26 | 102 | 103 | 103 | 97 | 104 | 107 | 102 | 103 | 103 | 102 | 102 | 26 | 103 | 102 | 102 | 25 | 103 | 102 | 102 | 26 | 102 | 102 | 102 | 102 | 102 | 102 | 102 | 102 | 104 | 102 | 102 | 102 | 102 | 102 | 101 | 102 | 102 |
| Ważona ilość akcji (mln) | 13 | 104 | 102 | 103 | 13 | 103 | 103 | 103 | 26 | 102 | 103 | 103 | 97 | 104 | 107 | 102 | 103 | 103 | 102 | 102 | 26 | 103 | 102 | 102 | 25 | 103 | 102 | 103 | 26 | 104 | 102 | 104 | 104 | 102 | 102 | 102 | 102 | 104 | 102 | 102 | 102 | 102 | 102 | 101 | 102 | 102 |
| Waluta | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |