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) |
17 |
27 |
37 |
14 |
6 |
21 |
53 |
41 |
38 |
32 |
36 |
28 |
33 |
38 |
37 |
42 |
24 |
44 |
55 |
38 |
36 |
-47 |
101 |
87 |
57 |
60 |
61 |
58 |
45 |
44 |
-8 |
42 |
58 |
64 |
65 |
112 |
111 |
63 |
113 |
109 |
65 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-63.96%</span> |
<span style="color:red">-21.49%</span> |
42.6% |
200.4% |
532.9% |
48.4% |
<span style="color:red">-32.49%</span> |
<span style="color:red">-32.24%</span> |
<span style="color:red">-12.85%</span> |
20.0% |
4.5% |
48.5% |
<span style="color:red">-27.30%</span> |
16.3% |
46.1% |
<span style="color:red">-9.76%</span> |
49.4% |
<span style="color:red">-205.62%</span> |
85.1% |
130.4% |
58.5% |
<span style="color:red">-228.07%</span> |
<span style="color:red">-39.61%</span> |
<span style="color:red">-33.19%</span> |
<span style="color:red">-21.29%</span> |
<span style="color:red">-26.51%</span> |
<span style="color:red">-112.72%</span> |
<span style="color:red">-27.36%</span> |
29.4% |
45.3% |
<span style="color:red">-936.67%</span> |
167.2% |
91.2% |
<span style="color:red">-1.00%</span> |
73.7% |
<span style="color:red">-3.01%</span> |
<span style="color:red">-41.35%</span> |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
125.6% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
98.5% |
98.9% |
99.1% |
99.2% |
100.0% |
100.0% |
100.0% |
100.0% |
104.7% |
64.8% |
64.3% |
63.1% |
57.4% |
57.2% |
<span style="color:red">-820.66%</span> |
57.2% |
65.1% |
65.8% |
65.4% |
77.2% |
80.1% |
182507.3% |
79.9% |
80.0% |
100.0% |
Koszty i Wydatki (mln) |
2 |
2 |
3 |
4 |
9 |
3 |
3 |
4 |
4 |
3 |
3 |
3 |
4 |
3 |
3 |
4 |
9 |
6 |
6 |
6 |
-10 |
5 |
3 |
0 |
-1 |
-0 |
-0 |
-0 |
6 |
6 |
63 |
7 |
141 |
11 |
2,937 |
3 |
22 |
3,037 |
34 |
59 |
65 |
EBIT (mln) |
18 |
29 |
39 |
18 |
-5 |
24 |
56 |
44 |
37 |
36 |
40 |
31 |
31 |
44 |
46 |
50 |
20 |
48 |
60 |
43 |
50 |
-41 |
104 |
93 |
58 |
64 |
66 |
65 |
39 |
51 |
54 |
50 |
106 |
74 |
49,686 |
50 |
89 |
53,212 |
79 |
95 |
-164 |
EBIT Δ kw/kw |
455.9% |
23.4% |
29.4% |
59.3% |
113.8% |
34.5% |
38.1% |
41.3% |
21.0% |
18.0% |
11.5% |
38.3% |
55.4% |
8.0% |
23.5% |
17.6% |
60.2% |
215.7% |
42.8% |
54.1% |
13.1% |
164.6% |
8869600000.0% |
41.8% |
46.5% |
24.4% |
23.5% |
31.8% |
62.9% |
30.8% |
99.9% |
1.7% |
18.9% |
99.9% |
62757.9% |
46.8% |
0.0% |
0.0% |
0.0% |
2347000000.0% |
1021.9% |
EBIT (%) |
109.8% |
106.5% |
105.6% |
128.8% |
<span style="color:red">-85.60%</span> |
109.9% |
104.9% |
105.4% |
98.3% |
113.2% |
112.5% |
110.0% |
93.2% |
114.9% |
121.7% |
120.0% |
82.5% |
107.4% |
109.0% |
113.1% |
138.7% |
87.9% |
103.0% |
106.9% |
100.7% |
106.3% |
108.0% |
112.9% |
87.3% |
116.3% |
<span style="color:red">-687.67%</span> |
117.9% |
181.7% |
115.7% |
76281.6% |
44.9% |
79.9% |
84047.3% |
69.9% |
86.9% |
<span style="color:red">-250.88%</span> |
Przychody fiansowe (mln) |
43 |
34 |
45 |
46 |
0 |
42 |
44 |
47 |
46 |
49 |
56 |
49 |
47 |
52 |
63 |
62 |
73 |
50 |
60 |
67 |
59 |
63 |
63 |
63 |
57 |
63 |
61 |
69 |
74 |
65 |
61 |
75 |
96 |
93 |
103 |
109 |
114 |
113 |
114 |
112 |
113 |
Koszty finansowe (mln) |
4 |
4 |
5 |
8 |
6 |
5 |
6 |
6 |
4 |
7 |
8 |
5 |
4 |
9 |
11 |
12 |
4 |
8 |
10 |
10 |
19 |
11 |
9 |
9 |
9 |
10 |
11 |
10 |
10 |
10 |
10 |
15 |
16 |
21 |
24 |
25 |
29 |
27 |
26 |
25 |
29 |
Amortyzacja (mln) |
-35 |
-25 |
-30 |
-34 |
-29 |
-29 |
-32 |
-37 |
-35 |
-36 |
-42 |
-37 |
-35 |
-41 |
-48 |
-45 |
-56 |
-37 |
-45 |
-51 |
-48 |
-48 |
-50 |
-52 |
-43 |
-42 |
-38 |
-46 |
-56 |
-46 |
-54 |
-56 |
-76 |
-72 |
-82 |
-85 |
-93 |
-92 |
-96 |
-13 |
0 |
EBITDA (mln) |
-17 |
0 |
0 |
-17 |
-39 |
0 |
0 |
0 |
2 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-34 |
3 |
5 |
0 |
0 |
-141 |
0 |
0 |
0 |
0 |
0 |
12 |
0 |
0 |
0 |
0 |
0 |
0 |
-4 |
2 |
89 |
115,377 |
0 |
81 |
0 |
EBITDA(%) |
109.8% |
106.5% |
105.6% |
128.8% |
<span style="color:red">-85.60%</span> |
109.9% |
104.9% |
105.4% |
98.3% |
113.2% |
112.5% |
110.0% |
93.2% |
114.9% |
121.7% |
120.0% |
82.5% |
107.4% |
109.0% |
113.1% |
138.7% |
87.9% |
103.0% |
106.9% |
100.7% |
106.3% |
108.0% |
112.9% |
87.3% |
116.3% |
851.8% |
117.9% |
148.4% |
115.7% |
76281.6% |
44.9% |
79.9% |
84047.3% |
69.9% |
74.7% |
0.0% |
NOPLAT (mln) |
14 |
25 |
35 |
10 |
-4 |
18 |
50 |
38 |
33 |
29 |
33 |
25 |
27 |
35 |
34 |
38 |
15 |
39 |
49 |
32 |
39 |
-52 |
97 |
84 |
55 |
57 |
59 |
55 |
41 |
41 |
-13 |
35 |
48 |
53 |
54 |
50 |
51 |
48 |
49 |
43 |
53 |
Podatek (mln) |
1 |
0 |
1 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
1 |
2 |
1 |
1 |
1 |
2 |
2 |
0 |
0 |
0 |
-0 |
0 |
1 |
0 |
2 |
0 |
1 |
0 |
0 |
1 |
1 |
2 |
2 |
Zysk Netto (mln) |
14 |
24 |
34 |
9 |
-4 |
18 |
50 |
37 |
33 |
28 |
32 |
25 |
27 |
34 |
34 |
37 |
14 |
39 |
48 |
30 |
38 |
-53 |
96 |
82 |
53 |
57 |
58 |
55 |
42 |
41 |
-14 |
34 |
46 |
53 |
53 |
50 |
51 |
48 |
47 |
41 |
51 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-131.45%</span> |
<span style="color:red">-27.37%</span> |
45.5% |
294.9% |
<span style="color:red">-853.64%</span> |
59.1% |
<span style="color:red">-35.88%</span> |
<span style="color:red">-32.86%</span> |
<span style="color:red">-18.27%</span> |
19.7% |
5.5% |
51.0% |
<span style="color:red">-46.79%</span> |
14.5% |
42.4% |
<span style="color:red">-18.83%</span> |
164.9% |
<span style="color:red">-237.05%</span> |
100.6% |
169.8% |
41.8% |
<span style="color:red">-206.69%</span> |
<span style="color:red">-39.13%</span> |
<span style="color:red">-32.86%</span> |
<span style="color:red">-21.81%</span> |
<span style="color:red">-27.83%</span> |
<span style="color:red">-123.18%</span> |
<span style="color:red">-37.35%</span> |
10.6% |
29.5% |
<span style="color:red">-492.53%</span> |
46.5% |
10.6% |
<span style="color:red">-10.26%</span> |
<span style="color:red">-10.72%</span> |
<span style="color:red">-19.42%</span> |
<span style="color:red">-0.33%</span> |
Zysk netto (%) |
82.7% |
89.8% |
91.5% |
67.7% |
<span style="color:red">-72.20%</span> |
83.1% |
93.4% |
89.0% |
86.0% |
89.1% |
88.7% |
88.2% |
80.6% |
88.9% |
89.6% |
89.6% |
59.0% |
87.5% |
87.3% |
80.6% |
104.6% |
113.5% |
94.6% |
94.4% |
93.7% |
94.6% |
95.4% |
94.9% |
93.0% |
92.9% |
173.7% |
81.8% |
79.5% |
82.8% |
81.5% |
44.9% |
46.0% |
75.1% |
41.9% |
37.3% |
78.1% |
EPS |
0.26 |
0.45 |
0.63 |
0.17 |
-0.0733 |
0.32 |
0.84 |
0.62 |
0.55 |
0.47 |
0.53 |
0.41 |
0.42 |
0.56 |
0.52 |
0.57 |
0.22 |
0.59 |
0.72 |
0.46 |
0.57 |
-0.8 |
1.43 |
1.21 |
0.77 |
0.81 |
0.8 |
0.75 |
0.57 |
0.51 |
-0.18 |
0.43 |
0.57 |
0.65 |
0.63 |
0.58 |
0.58 |
0.53 |
0.51 |
0.44 |
0.55 |
EPS (rozwodnione) |
0.26 |
0.45 |
0.63 |
0.17 |
-0.0733 |
0.32 |
0.84 |
0.62 |
0.55 |
0.47 |
0.53 |
0.41 |
0.42 |
0.56 |
0.52 |
0.57 |
0.22 |
0.59 |
0.72 |
0.46 |
0.57 |
-0.8 |
1.43 |
1.21 |
0.69 |
0.75 |
0.74 |
0.7 |
0.52 |
0.5 |
-0.17 |
0.43 |
0.57 |
0.65 |
0.63 |
0.58 |
0.58 |
0.53 |
0.51 |
0.44 |
0.55 |
Ilośc akcji (mln) |
54 |
54 |
54 |
54 |
59 |
59 |
59 |
60 |
60 |
60 |
60 |
60 |
64 |
61 |
65 |
65 |
65 |
66 |
66 |
66 |
66 |
66 |
67 |
68 |
70 |
70 |
73 |
73 |
73 |
80 |
76 |
79 |
81 |
81 |
84 |
87 |
88 |
89 |
93 |
93 |
93 |
Ważona ilośc akcji (mln) |
54 |
54 |
54 |
54 |
59 |
59 |
59 |
60 |
60 |
60 |
60 |
60 |
64 |
61 |
65 |
65 |
66 |
66 |
66 |
66 |
67 |
67 |
67 |
68 |
77 |
77 |
80 |
81 |
81 |
82 |
82 |
79 |
81 |
81 |
84 |
87 |
88 |
89 |
93 |
93 |
93 |
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 |