Rok finansowy |
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 |
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 |
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) |
29 |
29 |
37 |
39 |
39 |
45 |
60 |
96 |
82 |
81 |
82 |
76 |
72 |
54 |
48 |
52 |
45 |
75 |
89 |
82 |
80 |
110 |
160 |
152 |
148 |
144 |
146 |
126 |
107 |
101 |
95 |
84 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
32.0% |
55.3% |
65.0% |
145.8% |
112.1% |
78.9% |
35.3% |
<span style="color:red">-20.84%</span> |
<span style="color:red">-12.60%</span> |
<span style="color:red">-34.09%</span> |
<span style="color:red">-40.89%</span> |
<span style="color:red">-32.19%</span> |
<span style="color:red">-36.51%</span> |
39.8% |
84.8% |
58.3% |
76.6% |
46.2% |
78.9% |
86.6% |
84.0% |
31.0% |
<span style="color:red">-8.54%</span> |
<span style="color:red">-17.20%</span> |
<span style="color:red">-27.84%</span> |
<span style="color:red">-29.87%</span> |
<span style="color:red">-34.77%</span> |
<span style="color:red">-33.70%</span> |
Marża brutto |
57.3% |
57.3% |
57.7% |
58.5% |
41.7% |
47.8% |
59.9% |
51.8% |
46.1% |
48.1% |
47.2% |
41.4% |
37.9% |
15.3% |
24.3% |
19.6% |
25.2% |
36.1% |
37.7% |
35.8% |
34.7% |
47.9% |
51.9% |
55.0% |
55.4% |
57.3% |
59.4% |
45.9% |
46.0% |
42.4% |
47.5% |
44.2% |
Koszty i Wydatki (mln) |
24 |
24 |
0 |
0 |
0 |
0 |
0 |
1 |
93 |
57 |
58 |
58 |
59 |
60 |
49 |
54 |
50 |
64 |
72 |
68 |
68 |
72 |
100 |
88 |
86 |
79 |
78 |
76 |
76 |
71 |
67 |
63 |
EBIT (mln) |
5 |
5 |
-0 |
-0 |
-0 |
-0 |
-0 |
-1 |
-11 |
25 |
23 |
11 |
14 |
-6 |
-1 |
-3 |
-4 |
11 |
17 |
14 |
12 |
38 |
60 |
64 |
62 |
65 |
68 |
50 |
30 |
30 |
28 |
21 |
EBIT Δ kw/kw |
3667.4% |
3137.7% |
98.3% |
99.7% |
98.6% |
100.7% |
101.3% |
110.0% |
177.5% |
480.6% |
2529.4% |
548.0% |
441.7% |
159.4% |
105.7% |
118.7% |
133.2% |
71.3% |
1816900000.0% |
1401300000.0% |
2397900000.0% |
3100500000.0% |
11.5% |
27.3% |
103.6% |
119.1% |
141.9% |
0.0% |
0.0% |
553696800.0% |
551076300.0% |
2080580600.0% |
EBIT (%) |
18.3% |
18.3% |
<span style="color:red">-0.01%</span> |
<span style="color:red">-0.01%</span> |
<span style="color:red">-0.39%</span> |
<span style="color:red">-0.39%</span> |
<span style="color:red">-0.50%</span> |
<span style="color:red">-1.19%</span> |
<span style="color:red">-13.28%</span> |
30.2% |
28.2% |
15.1% |
19.6% |
<span style="color:red">-12.03%</span> |
<span style="color:red">-1.96%</span> |
<span style="color:red">-4.95%</span> |
<span style="color:red">-9.04%</span> |
14.5% |
18.7% |
16.7% |
15.4% |
34.5% |
37.6% |
42.1% |
41.9% |
45.1% |
46.4% |
40.0% |
28.5% |
29.3% |
29.4% |
24.9% |
Przychody fiansowe (mln) |
1 |
1 |
0 |
0 |
1 |
1 |
3 |
2 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
0 |
0 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
4 |
10 |
9 |
8 |
9 |
9 |
9 |
10 |
10 |
9 |
8 |
10 |
8 |
9 |
8 |
8 |
7 |
5 |
5 |
6 |
6 |
6 |
4 |
4 |
Amortyzacja (mln) |
8 |
8 |
7 |
8 |
8 |
8 |
11 |
12 |
14 |
14 |
15 |
16 |
17 |
16 |
16 |
16 |
16 |
18 |
18 |
18 |
17 |
16 |
15 |
31 |
21 |
27 |
26 |
20 |
19 |
19 |
18 |
17 |
EBITDA (mln) |
13 |
13 |
-0 |
-0 |
13 |
-0 |
-0 |
-1 |
2 |
38 |
37 |
27 |
32 |
9 |
15 |
12 |
12 |
27 |
36 |
31 |
28 |
53 |
56 |
73 |
86 |
93 |
92 |
74 |
51 |
33 |
48 |
40 |
EBITDA(%) |
44.1% |
44.1% |
<span style="color:red">-0.01%</span> |
<span style="color:red">-0.01%</span> |
<span style="color:red">-0.39%</span> |
<span style="color:red">-0.39%</span> |
<span style="color:red">-0.50%</span> |
<span style="color:red">-1.19%</span> |
4.9% |
47.0% |
47.2% |
44.9% |
42.1% |
16.6% |
29.8% |
1.0% |
27.1% |
37.1% |
38.0% |
22.6% |
34.9% |
47.5% |
46.6% |
44.5% |
56.4% |
60.3% |
61.1% |
55.6% |
46.9% |
33.2% |
50.1% |
47.7% |
NOPLAT (mln) |
6 |
6 |
-0 |
-0 |
1 |
1 |
2 |
1 |
-16 |
15 |
13 |
2 |
4 |
-17 |
-11 |
-12 |
-15 |
-1 |
8 |
5 |
2 |
29 |
31 |
45 |
53 |
60 |
60 |
48 |
27 |
25 |
24 |
17 |
Podatek (mln) |
3 |
3 |
4 |
16 |
-1 |
2 |
2 |
9 |
-2 |
4 |
3 |
2 |
0 |
-2 |
-3 |
-3 |
-1 |
-0 |
2 |
2 |
1 |
6 |
12 |
13 |
12 |
14 |
15 |
11 |
6 |
7 |
4 |
4 |
Zysk Netto (mln) |
4 |
4 |
-0 |
-0 |
1 |
1 |
2 |
1 |
-14 |
11 |
10 |
0 |
4 |
-14 |
-8 |
-9 |
-13 |
-1 |
7 |
3 |
0 |
23 |
19 |
32 |
44 |
46 |
46 |
38 |
20 |
18 |
20 |
13 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-79.28%</span> |
<span style="color:red">-67.69%</span> |
<span style="color:red">-44206.80%</span> |
<span style="color:red">-16835.08%</span> |
<span style="color:red">-1964.21%</span> |
804.6% |
333.9% |
<span style="color:red">-89.64%</span> |
<span style="color:red">-127.19%</span> |
<span style="color:red">-234.22%</span> |
<span style="color:red">-182.24%</span> |
<span style="color:red">-14054.55%</span> |
<span style="color:red">-445.65%</span> |
<span style="color:red">-93.58%</span> |
<span style="color:red">-184.82%</span> |
<span style="color:red">-130.39%</span> |
<span style="color:red">-103.76%</span> |
<span style="color:red">-2605.59%</span> |
185.0% |
1028.0% |
8771.5% |
103.3% |
139.6% |
19.9% |
<span style="color:red">-53.49%</span> |
<span style="color:red">-60.42%</span> |
<span style="color:red">-56.13%</span> |
<span style="color:red">-66.96%</span> |
Zysk netto (%) |
12.4% |
12.4% |
<span style="color:red">-0.01%</span> |
<span style="color:red">-0.01%</span> |
1.9% |
2.6% |
3.7% |
0.7% |
<span style="color:red">-17.05%</span> |
13.0% |
11.7% |
0.1% |
5.3% |
<span style="color:red">-26.48%</span> |
<span style="color:red">-16.31%</span> |
<span style="color:red">-17.85%</span> |
<span style="color:red">-28.88%</span> |
<span style="color:red">-1.22%</span> |
7.5% |
3.4% |
0.6% |
20.8% |
11.9% |
20.7% |
29.6% |
32.3% |
31.2% |
30.0% |
19.1% |
18.3% |
21.0% |
14.9% |
EPS |
0.089 |
0.089 |
-0.0001 |
-0.0001 |
0.0292 |
0.0455 |
0.08 |
0.0157 |
-0.18 |
0.11 |
0.1 |
0.0007 |
0.0397 |
-0.15 |
-0.0819 |
-0.0958 |
-0.14 |
-0.0094 |
0.07 |
0.03 |
0.0051 |
0.24 |
0.2 |
0.32 |
0.44 |
0.46 |
0.45 |
0.3 |
0.2 |
0.18 |
0.2 |
0.13 |
EPS (rozwodnione) |
0.089 |
0.089 |
-0.0001 |
-0.0001 |
0.0292 |
0.0455 |
0.0543 |
0.0157 |
-0.18 |
0.11 |
0.1 |
0.0007 |
0.0397 |
-0.15 |
-0.0819 |
-0.0958 |
-0.14 |
-0.0094 |
0.07 |
0.03 |
0.0051 |
0.24 |
0.2 |
0.31 |
0.41 |
0.44 |
0.43 |
0.29 |
0.2 |
0.18 |
0.19 |
0.12 |
Ilośc akcji (mln) |
41 |
41 |
41 |
41 |
26 |
26 |
41 |
41 |
80 |
100 |
100 |
98 |
96 |
96 |
96 |
96 |
96 |
97 |
97 |
97 |
97 |
97 |
97 |
98 |
101 |
101 |
102 |
102 |
101 |
100 |
100 |
99 |
Ważona ilośc akcji (mln) |
41 |
41 |
41 |
41 |
26 |
26 |
41 |
41 |
80 |
100 |
100 |
98 |
96 |
96 |
96 |
96 |
96 |
97 |
97 |
97 |
97 |
97 |
97 |
102 |
106 |
105 |
105 |
105 |
102 |
101 |
105 |
100 |
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 |