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 |
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 |
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 |
Przychód (mln) |
221 |
205 |
262 |
291 |
244 |
211 |
252 |
289 |
282 |
209 |
275 |
323 |
332 |
243 |
302 |
350 |
206 |
258 |
189 |
244 |
130 |
118 |
23 |
87 |
73 |
61 |
95 |
200 |
166 |
149 |
262 |
341 |
299 |
251 |
309 |
422 |
328 |
321 |
411 |
499 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
10.2% |
2.9% |
<span style="color:red">-3.94%</span> |
<span style="color:red">-0.93%</span> |
15.8% |
<span style="color:red">-1.07%</span> |
9.1% |
11.9% |
17.6% |
16.4% |
10.0% |
8.2% |
<span style="color:red">-37.93%</span> |
6.2% |
<span style="color:red">-37.57%</span> |
<span style="color:red">-30.15%</span> |
<span style="color:red">-36.97%</span> |
<span style="color:red">-54.12%</span> |
<span style="color:red">-87.56%</span> |
<span style="color:red">-64.57%</span> |
<span style="color:red">-43.84%</span> |
<span style="color:red">-48.88%</span> |
306.6% |
130.9% |
128.0% |
146.3% |
175.2% |
70.6% |
79.7% |
68.3% |
17.8% |
23.7% |
9.7% |
27.8% |
33.1% |
18.4% |
Marża brutto |
79.4% |
88.2% |
90.5% |
90.0% |
73.7% |
87.8% |
88.0% |
88.9% |
69.7% |
86.3% |
86.3% |
89.6% |
85.2% |
90.8% |
72.2% |
91.7% |
<span style="color:red">-122.10%</span> |
48.2% |
84.2% |
64.0% |
<span style="color:red">-0.20%</span> |
38.8% |
83.2% |
45.7% |
9.2% |
31.4% |
78.8% |
59.8% |
26.0% |
31.5% |
68.8% |
55.7% |
31.6% |
34.1% |
68.5% |
41.6% |
21.9% |
30.4% |
35.6% |
44.5% |
Koszty i Wydatki (mln) |
162 |
160 |
147 |
153 |
197 |
163 |
170 |
174 |
243 |
166 |
183 |
180 |
244 |
183 |
189 |
185 |
160 |
182 |
136 |
156 |
118 |
119 |
58 |
77 |
85 |
75 |
86 |
133 |
156 |
134 |
182 |
240 |
278 |
229 |
236 |
295 |
293 |
265 |
321 |
316 |
EBIT (mln) |
75 |
66 |
119 |
149 |
60 |
57 |
88 |
125 |
52 |
43 |
96 |
158 |
45 |
66 |
133 |
195 |
14 |
82 |
68 |
124 |
-4 |
-20 |
-60 |
-4 |
-66 |
-33 |
-2 |
85 |
-0 |
10 |
91 |
143 |
36 |
9 |
96 |
195 |
98 |
50 |
102 |
183 |
EBIT Δ kw/kw |
26.0% |
16.5% |
35.2% |
19.1% |
14.9% |
31.9% |
8.2% |
20.7% |
15.5% |
34.2% |
27.7% |
19.2% |
214.0% |
20.0% |
95.6% |
57.7% |
443.1% |
514.5% |
212.2% |
3214.3% |
12783100000.0% |
12818900000.0% |
10175874900.0% |
1851749800.0% |
106730.6% |
442.8% |
102.2% |
40.0% |
100.2% |
12.3% |
4.3% |
27.0% |
63.7% |
82.8% |
6.4% |
6.7% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
34.0% |
32.3% |
45.4% |
51.1% |
24.5% |
27.0% |
35.0% |
43.3% |
18.4% |
20.7% |
34.9% |
48.8% |
13.6% |
27.0% |
43.9% |
55.9% |
7.0% |
31.7% |
35.9% |
50.7% |
<span style="color:red">-3.22%</span> |
<span style="color:red">-16.69%</span> |
<span style="color:red">-257.58%</span> |
<span style="color:red">-4.60%</span> |
<span style="color:red">-90.79%</span> |
<span style="color:red">-54.93%</span> |
<span style="color:red">-2.10%</span> |
42.8% |
<span style="color:red">-0.04%</span> |
6.5% |
34.9% |
41.8% |
12.0% |
3.4% |
30.9% |
46.3% |
30.1% |
15.7% |
24.8% |
36.7% |
Przychody fiansowe (mln) |
0 |
15 |
2 |
2 |
3 |
5 |
2 |
1 |
2 |
2 |
2 |
4 |
4 |
3 |
4 |
5 |
0 |
4 |
7 |
7 |
0 |
3 |
2 |
3 |
3 |
160 |
2 |
4 |
1 |
3 |
7 |
8 |
3 |
5 |
12 |
10 |
9 |
13 |
17 |
13 |
Koszty finansowe (mln) |
41 |
27 |
38 |
34 |
14 |
35 |
41 |
21 |
15 |
20 |
28 |
27 |
22 |
41 |
22 |
48 |
14 |
32 |
31 |
26 |
46 |
24 |
34 |
32 |
12 |
49 |
28 |
23 |
29 |
25 |
24 |
33 |
35 |
40 |
41 |
34 |
27 |
45 |
29 |
49 |
Amortyzacja (mln) |
19 |
21 |
21 |
21 |
22 |
24 |
25 |
27 |
29 |
30 |
29 |
30 |
52 |
29 |
25 |
33 |
13 |
26 |
76 |
29 |
18 |
16 |
9 |
17 |
54 |
10 |
18 |
26 |
22 |
17 |
16 |
37 |
25 |
22 |
30 |
48 |
38 |
30 |
39 |
49 |
EBITDA (mln) |
95 |
67 |
136 |
159 |
82 |
72 |
107 |
142 |
81 |
76 |
124 |
177 |
97 |
100 |
77 |
122 |
42 |
39 |
129 |
118 |
14 |
-0 |
-49 |
16 |
-42 |
132 |
11 |
123 |
18 |
27 |
109 |
176 |
57 |
31 |
117 |
293 |
137 |
95 |
151 |
230 |
EBITDA(%) |
42.8% |
42.8% |
53.4% |
58.2% |
33.7% |
38.5% |
45.0% |
52.6% |
28.7% |
34.9% |
45.6% |
58.2% |
29.2% |
39.0% |
53.5% |
66.8% |
20.4% |
39.5% |
79.6% |
65.4% |
10.7% |
<span style="color:red">-0.29%</span> |
<span style="color:red">-210.75%</span> |
18.2% |
<span style="color:red">-57.66%</span> |
225.6% |
11.9% |
61.4% |
10.6% |
18.2% |
41.4% |
51.7% |
19.5% |
12.4% |
41.1% |
67.2% |
41.9% |
29.6% |
36.6% |
46.1% |
NOPLAT (mln) |
55 |
39 |
81 |
114 |
45 |
22 |
47 |
104 |
37 |
24 |
68 |
131 |
23 |
25 |
114 |
152 |
40 |
44 |
43 |
105 |
-21 |
-40 |
-93 |
-34 |
-108 |
77 |
-36 |
74 |
-33 |
-15 |
68 |
106 |
-3 |
-30 |
57 |
201 |
63 |
19 |
83 |
132 |
Podatek (mln) |
17 |
13 |
25 |
34 |
8 |
10 |
38 |
22 |
21 |
14 |
16 |
18 |
12 |
19 |
24 |
32 |
5 |
22 |
6 |
18 |
5 |
6 |
7 |
16 |
-26 |
15 |
2 |
6 |
8 |
5 |
14 |
4 |
2 |
14 |
17 |
14 |
-13 |
8 |
7 |
24 |
Zysk Netto (mln) |
38 |
26 |
56 |
80 |
37 |
12 |
9 |
82 |
16 |
10 |
52 |
113 |
11 |
6 |
90 |
120 |
35 |
22 |
37 |
89 |
205 |
-56 |
-94 |
-50 |
-84 |
62 |
-39 |
65 |
-43 |
-20 |
52 |
98 |
-5 |
-44 |
38 |
184 |
73 |
9 |
72 |
104 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-2.96%</span> |
<span style="color:red">-53.86%</span> |
<span style="color:red">-83.45%</span> |
1.8% |
<span style="color:red">-56.25%</span> |
<span style="color:red">-19.36%</span> |
456.2% |
37.5% |
<span style="color:red">-31.43%</span> |
<span style="color:red">-42.54%</span> |
73.7% |
6.9% |
211.6% |
293.0% |
<span style="color:red">-58.40%</span> |
<span style="color:red">-26.24%</span> |
488.8% |
<span style="color:red">-352.49%</span> |
<span style="color:red">-351.92%</span> |
<span style="color:red">-156.73%</span> |
<span style="color:red">-141.10%</span> |
<span style="color:red">-210.92%</span> |
<span style="color:red">-58.63%</span> |
<span style="color:red">-228.78%</span> |
<span style="color:red">-48.56%</span> |
<span style="color:red">-131.49%</span> |
<span style="color:red">-234.30%</span> |
51.4% |
<span style="color:red">-88.41%</span> |
123.3% |
<span style="color:red">-27.78%</span> |
87.0% |
<span style="color:red">-1551.15%</span> |
<span style="color:red">-120.34%</span> |
90.9% |
<span style="color:red">-43.44%</span> |
Zysk netto (%) |
17.4% |
12.9% |
21.5% |
27.6% |
15.3% |
5.8% |
3.7% |
28.4% |
5.8% |
4.7% |
18.8% |
34.8% |
3.4% |
2.3% |
29.7% |
34.4% |
16.9% |
8.6% |
19.8% |
36.4% |
158.0% |
<span style="color:red">-47.31%</span> |
<span style="color:red">-401.37%</span> |
<span style="color:red">-58.22%</span> |
<span style="color:red">-115.65%</span> |
102.7% |
<span style="color:red">-40.83%</span> |
32.5% |
<span style="color:red">-26.09%</span> |
<span style="color:red">-13.13%</span> |
19.9% |
28.8% |
<span style="color:red">-1.68%</span> |
<span style="color:red">-17.42%</span> |
12.2% |
43.5% |
22.3% |
2.8% |
17.5% |
20.8% |
EPS |
0.11 |
0.08 |
0.16 |
0.22 |
0.1 |
0.04 |
0.05 |
0.22 |
0.045 |
0.03 |
0.13 |
0.29 |
0.031 |
0.0184 |
0.24 |
0.31 |
0.096 |
0.06 |
0.11 |
0.24 |
-0.0715 |
-0.15 |
-0.26 |
-0.14 |
-0.23 |
0.17 |
-0.11 |
0.18 |
-0.12 |
-0.0542 |
0.14 |
0.27 |
-0.0141 |
-0.12 |
0.1 |
0.51 |
0.18 |
0.02 |
0.2 |
0.29 |
EPS (rozwodnione) |
0.11 |
0.08 |
0.16 |
0.22 |
0.1 |
0.04 |
0.05 |
0.22 |
0.045 |
0.03 |
0.13 |
0.29 |
0.031 |
0.0184 |
0.24 |
0.31 |
0.096 |
0.06 |
0.11 |
0.24 |
-0.0715 |
-0.15 |
-0.26 |
-0.14 |
-0.23 |
0.17 |
-0.11 |
0.18 |
-0.12 |
-0.0539 |
0.14 |
0.27 |
-0.0138 |
-0.12 |
0.1 |
0.51 |
0.18 |
0.02 |
0.2 |
0.29 |
Ilośc akcji (mln) |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
361 |
361 |
361 |
355 |
361 |
361 |
361 |
356 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
Ważona ilośc akcji (mln) |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
363 |
Waluta |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |