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 |
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 |
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 |
Przychód (mln) |
55 |
59 |
65 |
72 |
64 |
62 |
66 |
75 |
74 |
76 |
82 |
82 |
83 |
81 |
88 |
94 |
91 |
86 |
88 |
91 |
90 |
84 |
63 |
77 |
64 |
65 |
66 |
55 |
46 |
44 |
42 |
39 |
37 |
37 |
39 |
41 |
41 |
41 |
42 |
47 |
46 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
14.6% |
5.6% |
1.7% |
3.8% |
16.5% |
22.5% |
23.2% |
9.7% |
12.2% |
7.0% |
7.4% |
13.5% |
9.6% |
5.6% |
0.3% |
<span style="color:red">-3.24%</span> |
<span style="color:red">-1.54%</span> |
<span style="color:red">-2.40%</span> |
<span style="color:red">-28.83%</span> |
<span style="color:red">-14.70%</span> |
<span style="color:red">-28.67%</span> |
<span style="color:red">-22.05%</span> |
4.9% |
<span style="color:red">-28.84%</span> |
<span style="color:red">-28.30%</span> |
<span style="color:red">-33.13%</span> |
<span style="color:red">-35.72%</span> |
<span style="color:red">-28.95%</span> |
<span style="color:red">-20.05%</span> |
<span style="color:red">-15.05%</span> |
<span style="color:red">-7.05%</span> |
5.4% |
12.6% |
11.0% |
6.4% |
13.1% |
11.9% |
Marża brutto |
91.0% |
90.1% |
90.9% |
91.8% |
90.6% |
89.9% |
90.4% |
91.6% |
91.6% |
91.6% |
91.3% |
91.4% |
90.8% |
90.8% |
91.2% |
91.7% |
91.0% |
89.6% |
90.5% |
90.7% |
91.3% |
91.4% |
89.1% |
94.0% |
92.0% |
91.6% |
91.3% |
89.6% |
88.4% |
88.6% |
91.0% |
90.1% |
90.3% |
89.6% |
90.0% |
90.7% |
78.7% |
78.5% |
75.7% |
83.4% |
100.8% |
Koszty i Wydatki (mln) |
65 |
70 |
80 |
83 |
91 |
73 |
80 |
82 |
81 |
82 |
89 |
92 |
94 |
90 |
95 |
100 |
98 |
101 |
113 |
99 |
99 |
85 |
73 |
68 |
71 |
74 |
72 |
62 |
57 |
58 |
56 |
57 |
56 |
58 |
61 |
51 |
46 |
48 |
57 |
54 |
53 |
EBIT (mln) |
-10 |
-11 |
-15 |
-11 |
-27 |
-11 |
-14 |
-7 |
-7 |
-6 |
-7 |
-9 |
-11 |
-9 |
-7 |
-7 |
-7 |
-15 |
-25 |
-8 |
-9 |
-11 |
-11 |
10 |
-7 |
-9 |
-7 |
-7 |
-11 |
-14 |
-14 |
41 |
-19 |
-21 |
-22 |
-10 |
-5 |
-7 |
-15 |
-7 |
-7 |
EBIT Δ kw/kw |
64.7% |
3.5% |
4.6% |
61.4% |
275.6% |
78.9% |
87.2% |
26.8% |
5100700000.0% |
32.0% |
10.5% |
39.7% |
60.1% |
40.7% |
72.7% |
18.0% |
1656200000.0% |
35.6% |
130.7% |
182.0% |
31.2% |
30.4% |
60.1% |
242.6% |
40.3% |
38.9% |
52.2% |
116.5% |
41.8% |
33.2% |
36.9% |
532.4% |
298.2% |
186.3% |
45.8% |
29.7% |
0.0% |
0.0% |
0.0% |
0.0% |
33.2% |
EBIT (%) |
<span style="color:red">-17.31%</span> |
<span style="color:red">-19.47%</span> |
<span style="color:red">-22.36%</span> |
<span style="color:red">-14.92%</span> |
<span style="color:red">-42.75%</span> |
<span style="color:red">-17.81%</span> |
<span style="color:red">-21.01%</span> |
<span style="color:red">-8.90%</span> |
<span style="color:red">-9.77%</span> |
<span style="color:red">-8.13%</span> |
<span style="color:red">-9.11%</span> |
<span style="color:red">-11.09%</span> |
<span style="color:red">-13.12%</span> |
<span style="color:red">-11.18%</span> |
<span style="color:red">-7.68%</span> |
<span style="color:red">-7.00%</span> |
<span style="color:red">-7.48%</span> |
<span style="color:red">-17.84%</span> |
<span style="color:red">-28.03%</span> |
<span style="color:red">-8.82%</span> |
<span style="color:red">-9.90%</span> |
<span style="color:red">-13.48%</span> |
<span style="color:red">-17.07%</span> |
12.6% |
<span style="color:red">-10.58%</span> |
<span style="color:red">-13.26%</span> |
<span style="color:red">-10.16%</span> |
<span style="color:red">-12.42%</span> |
<span style="color:red">-24.72%</span> |
<span style="color:red">-32.47%</span> |
<span style="color:red">-33.04%</span> |
106.1% |
<span style="color:red">-53.11%</span> |
<span style="color:red">-57.24%</span> |
<span style="color:red">-56.36%</span> |
<span style="color:red">-23.28%</span> |
<span style="color:red">-11.84%</span> |
<span style="color:red">-18.01%</span> |
<span style="color:red">-36.34%</span> |
<span style="color:red">-15.87%</span> |
<span style="color:red">-15.60%</span> |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
1 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
119 |
0 |
0 |
0 |
0 |
2 |
0 |
0 |
0 |
0 |
Amortyzacja (mln) |
4 |
4 |
4 |
4 |
5 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
5 |
5 |
6 |
6 |
6 |
8 |
8 |
4 |
8 |
7 |
7 |
6 |
6 |
5 |
6 |
5 |
5 |
5 |
5 |
5 |
6 |
5 |
5 |
6 |
5 |
5 |
5 |
5 |
5 |
EBITDA (mln) |
-6 |
-8 |
-11 |
-7 |
-22 |
-6 |
-9 |
-1 |
-2 |
0 |
-2 |
-3 |
-5 |
-3 |
-2 |
0 |
0 |
-8 |
-16 |
-4 |
-2 |
4 |
-5 |
16 |
-8 |
-3 |
-1 |
-2 |
-7 |
-9 |
-9 |
-17 |
-12 |
-15 |
-16 |
-3 |
2 |
-1 |
-9 |
-3 |
-2 |
EBITDA(%) |
<span style="color:red">-10.53%</span> |
<span style="color:red">-12.71%</span> |
<span style="color:red">-16.01%</span> |
<span style="color:red">-8.70%</span> |
<span style="color:red">-34.64%</span> |
<span style="color:red">-8.11%</span> |
<span style="color:red">-12.02%</span> |
<span style="color:red">-0.75%</span> |
<span style="color:red">-2.17%</span> |
0.1% |
<span style="color:red">-1.88%</span> |
<span style="color:red">-3.61%</span> |
<span style="color:red">-6.58%</span> |
<span style="color:red">-4.05%</span> |
<span style="color:red">-0.39%</span> |
0.4% |
0.1% |
<span style="color:red">-9.17%</span> |
<span style="color:red">-17.88%</span> |
0.1% |
<span style="color:red">-2.77%</span> |
18.4% |
<span style="color:red">-6.82%</span> |
19.2% |
<span style="color:red">-2.41%</span> |
<span style="color:red">-5.00%</span> |
<span style="color:red">-1.54%</span> |
<span style="color:red">-3.51%</span> |
<span style="color:red">-14.62%</span> |
<span style="color:red">-21.54%</span> |
<span style="color:red">-21.58%</span> |
119.3% |
<span style="color:red">-37.56%</span> |
<span style="color:red">-43.45%</span> |
<span style="color:red">-43.96%</span> |
<span style="color:red">-9.79%</span> |
0.6% |
<span style="color:red">-5.40%</span> |
<span style="color:red">-25.13%</span> |
<span style="color:red">-5.68%</span> |
<span style="color:red">-5.26%</span> |
NOPLAT (mln) |
-10 |
-11 |
-15 |
-11 |
-27 |
-12 |
-14 |
-7 |
-8 |
-7 |
-8 |
-9 |
-11 |
-9 |
-7 |
-6 |
-6 |
-14 |
-24 |
-8 |
-9 |
-11 |
-11 |
10 |
-8 |
-8 |
-7 |
-7 |
-16 |
-12 |
-14 |
-77 |
-18 |
-20 |
-20 |
-8 |
-2 |
-6 |
-14 |
-6 |
-6 |
Podatek (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-3 |
-0 |
-0 |
-0 |
-0 |
0 |
0 |
0 |
0 |
-0 |
0 |
0 |
0 |
0 |
0 |
-0 |
0 |
0 |
-3 |
-0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Zysk Netto (mln) |
-10 |
-12 |
-15 |
-11 |
-27 |
-12 |
-15 |
-7 |
-8 |
-7 |
-8 |
-10 |
-8 |
-9 |
-7 |
-6 |
-6 |
-14 |
-24 |
-8 |
-9 |
-11 |
-11 |
12 |
87 |
-8 |
-7 |
-7 |
-16 |
-12 |
-11 |
-77 |
-18 |
-20 |
-20 |
-8 |
-2 |
-6 |
-14 |
-6 |
-6 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
179.1% |
0.4% |
<span style="color:red">-0.57%</span> |
<span style="color:red">-33.04%</span> |
<span style="color:red">-71.03%</span> |
<span style="color:red">-41.76%</span> |
<span style="color:red">-45.00%</span> |
28.0% |
6.6% |
33.3% |
<span style="color:red">-17.84%</span> |
<span style="color:red">-34.33%</span> |
<span style="color:red">-24.57%</span> |
58.6% |
263.3% |
22.4% |
37.9% |
<span style="color:red">-25.73%</span> |
<span style="color:red">-53.28%</span> |
<span style="color:red">-251.45%</span> |
<span style="color:red">-1085.66%</span> |
<span style="color:red">-21.10%</span> |
<span style="color:red">-35.22%</span> |
<span style="color:red">-158.99%</span> |
<span style="color:red">-118.18%</span> |
47.5% |
51.3% |
1028.0% |
14.9% |
57.6% |
85.4% |
<span style="color:red">-89.79%</span> |
<span style="color:red">-89.51%</span> |
<span style="color:red">-70.11%</span> |
<span style="color:red">-33.80%</span> |
<span style="color:red">-25.96%</span> |
207.5% |
Zysk netto (%) |
<span style="color:red">-17.73%</span> |
<span style="color:red">-19.85%</span> |
<span style="color:red">-22.57%</span> |
<span style="color:red">-15.34%</span> |
<span style="color:red">-43.16%</span> |
<span style="color:red">-18.86%</span> |
<span style="color:red">-22.06%</span> |
<span style="color:red">-9.90%</span> |
<span style="color:red">-10.73%</span> |
<span style="color:red">-8.97%</span> |
<span style="color:red">-9.85%</span> |
<span style="color:red">-11.55%</span> |
<span style="color:red">-10.19%</span> |
<span style="color:red">-11.17%</span> |
<span style="color:red">-7.54%</span> |
<span style="color:red">-6.68%</span> |
<span style="color:red">-7.02%</span> |
<span style="color:red">-16.79%</span> |
<span style="color:red">-27.32%</span> |
<span style="color:red">-8.45%</span> |
<span style="color:red">-9.83%</span> |
<span style="color:red">-12.77%</span> |
<span style="color:red">-17.93%</span> |
15.0% |
135.8% |
<span style="color:red">-12.93%</span> |
<span style="color:red">-11.07%</span> |
<span style="color:red">-12.44%</span> |
<span style="color:red">-34.43%</span> |
<span style="color:red">-28.52%</span> |
<span style="color:red">-26.07%</span> |
<span style="color:red">-197.46%</span> |
<span style="color:red">-49.47%</span> |
<span style="color:red">-52.91%</span> |
<span style="color:red">-51.98%</span> |
<span style="color:red">-19.14%</span> |
<span style="color:red">-4.61%</span> |
<span style="color:red">-14.25%</span> |
<span style="color:red">-32.35%</span> |
<span style="color:red">-12.53%</span> |
<span style="color:red">-12.66%</span> |
EPS |
-0.13 |
-0.14 |
-0.18 |
-0.13 |
-0.33 |
-0.14 |
-0.17 |
-0.0877 |
-0.0928 |
-0.0783 |
-0.086 |
-0.0965 |
-0.0847 |
-0.09 |
-0.0655 |
-0.0608 |
-0.0614 |
-0.14 |
-0.23 |
-0.072 |
-0.0834 |
-0.0997 |
-0.1 |
0.11 |
0.86 |
-0.0854 |
-0.0737 |
-0.0712 |
-0.16 |
-0.13 |
-0.12 |
-0.85 |
-0.21 |
-0.22 |
-0.23 |
-0.0873 |
-0.0209 |
-0.0641 |
-0.15 |
-0.0646 |
0.28 |
EPS (rozwodnione) |
-0.13 |
-0.14 |
-0.18 |
-0.13 |
-0.33 |
-0.14 |
-0.17 |
-0.0877 |
-0.0928 |
-0.0783 |
-0.086 |
-0.0965 |
-0.0847 |
-0.09 |
-0.0655 |
-0.0608 |
-0.0614 |
-0.14 |
-0.23 |
-0.072 |
-0.0826 |
-0.0997 |
-0.1 |
0.11 |
0.86 |
-0.0854 |
-0.0737 |
-0.0712 |
-0.16 |
-0.13 |
-0.12 |
-0.85 |
-0.21 |
-0.22 |
-0.23 |
-0.0873 |
-0.0209 |
-0.0641 |
-0.15 |
-0.0646 |
0.28 |
Ilośc akcji (mln) |
78 |
80 |
82 |
82 |
83 |
83 |
84 |
85 |
86 |
87 |
94 |
99 |
100 |
101 |
101 |
103 |
104 |
105 |
104 |
106 |
106 |
107 |
108 |
108 |
98 |
99 |
99 |
96 |
96 |
95 |
91 |
91 |
88 |
89 |
89 |
90 |
91 |
91 |
92 |
90 |
90 |
Ważona ilośc akcji (mln) |
78 |
80 |
82 |
82 |
83 |
83 |
84 |
85 |
86 |
87 |
94 |
99 |
100 |
101 |
101 |
103 |
104 |
105 |
105 |
106 |
107 |
107 |
108 |
110 |
103 |
99 |
99 |
96 |
96 |
96 |
91 |
91 |
88 |
89 |
89 |
90 |
91 |
91 |
92 |
90 |
90 |
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 |