Rok finansowy |
2020 |
2020 |
2020 |
2020 |
2021 |
2021 |
2021 |
2021 |
2022 |
2022 |
2022 |
2022 |
2023 |
2023 |
2023 |
2023 |
2024 |
2024 |
2024 |
2024 |
Data |
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 |
Przychód (mln) |
101 |
101 |
118 |
110 |
125 |
126 |
130 |
138 |
152 |
153 |
158 |
165 |
176 |
178 |
185 |
190 |
197 |
194 |
195 |
200 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
23.7% |
25.2% |
9.4% |
25.3% |
22.2% |
21.4% |
22.3% |
19.8% |
15.9% |
16.4% |
16.6% |
14.6% |
11.6% |
9.0% |
5.8% |
5.5% |
Marża brutto |
48.0% |
48.0% |
58.7% |
49.4% |
53.5% |
55.6% |
55.2% |
53.5% |
56.4% |
57.0% |
56.4% |
55.2% |
56.5% |
57.4% |
58.2% |
57.8% |
61.1% |
62.2% |
63.0% |
63.6% |
Koszty i Wydatki (mln) |
126 |
126 |
116 |
136 |
141 |
137 |
139 |
176 |
178 |
182 |
202 |
219 |
214 |
206 |
206 |
215 |
220 |
220 |
214 |
212 |
EBIT (mln) |
-25 |
-25 |
3 |
-26 |
-16 |
-11 |
-10 |
-38 |
-25 |
-29 |
-43 |
-54 |
-37 |
-27 |
-21 |
-26 |
-23 |
-26 |
-29 |
-12 |
EBIT Δ kw/kw |
51.5% |
126.9% |
126.4% |
32.1% |
35.1% |
61.5% |
77.9% |
28.9% |
31.9% |
3.9% |
101.2% |
110.8% |
63.4% |
7.5% |
27.0% |
0.0% |
1207400000.0% |
0.0% |
0.0% |
55.6% |
EBIT (%) |
<span style="color:red">-24.73%</span> |
<span style="color:red">-24.73%</span> |
2.1% |
<span style="color:red">-23.70%</span> |
<span style="color:red">-13.20%</span> |
<span style="color:red">-8.70%</span> |
<span style="color:red">-7.37%</span> |
<span style="color:red">-27.87%</span> |
<span style="color:red">-16.63%</span> |
<span style="color:red">-18.63%</span> |
<span style="color:red">-27.30%</span> |
<span style="color:red">-32.72%</span> |
<span style="color:red">-21.06%</span> |
<span style="color:red">-15.41%</span> |
<span style="color:red">-11.64%</span> |
<span style="color:red">-13.54%</span> |
<span style="color:red">-11.55%</span> |
<span style="color:red">-13.14%</span> |
<span style="color:red">-15.07%</span> |
<span style="color:red">-5.80%</span> |
Przychody fiansowe (mln) |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
3 |
4 |
5 |
6 |
6 |
6 |
5 |
5 |
4 |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
3 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Amortyzacja (mln) |
1 |
1 |
3 |
3 |
3 |
3 |
4 |
5 |
7 |
7 |
7 |
6 |
7 |
8 |
8 |
7 |
21 |
7 |
6 |
0 |
EBITDA (mln) |
-24 |
-24 |
5 |
-23 |
-14 |
-8 |
-6 |
-33 |
-20 |
-23 |
-39 |
-45 |
-36 |
-21 |
-8 |
-13 |
-11 |
-26 |
-12 |
-12 |
EBITDA(%) |
<span style="color:red">-23.81%</span> |
<span style="color:red">-23.81%</span> |
4.4% |
<span style="color:red">-20.79%</span> |
<span style="color:red">-10.73%</span> |
<span style="color:red">-6.02%</span> |
<span style="color:red">-4.48%</span> |
<span style="color:red">-27.87%</span> |
<span style="color:red">-13.37%</span> |
<span style="color:red">-15.21%</span> |
<span style="color:red">-23.88%</span> |
<span style="color:red">-32.72%</span> |
<span style="color:red">-12.04%</span> |
<span style="color:red">-11.83%</span> |
<span style="color:red">-8.57%</span> |
<span style="color:red">-10.10%</span> |
<span style="color:red">-1.12%</span> |
<span style="color:red">-9.70%</span> |
<span style="color:red">-6.06%</span> |
<span style="color:red">-5.80%</span> |
NOPLAT (mln) |
-25 |
-25 |
2 |
-26 |
-17 |
-11 |
-10 |
-38 |
-25 |
-29 |
-46 |
-51 |
-43 |
-25 |
-16 |
-20 |
-17 |
-31 |
-26 |
-12 |
Podatek (mln) |
1 |
1 |
0 |
1 |
1 |
0 |
-1 |
1 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
-1 |
-2 |
Zysk Netto (mln) |
-26 |
-26 |
2 |
-27 |
-18 |
-11 |
-9 |
-39 |
-26 |
-29 |
-47 |
-52 |
-45 |
-26 |
-17 |
-20 |
-18 |
-32 |
-25 |
-10 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-31.41%</span> |
<span style="color:red">-56.56%</span> |
<span style="color:red">-596.62%</span> |
43.8% |
42.6% |
157.9% |
404.1% |
34.1% |
73.7% |
<span style="color:red">-12.41%</span> |
<span style="color:red">-64.09%</span> |
<span style="color:red">-61.18%</span> |
<span style="color:red">-58.83%</span> |
23.6% |
50.7% |
<span style="color:red">-51.28%</span> |
Zysk netto (%) |
<span style="color:red">-26.05%</span> |
<span style="color:red">-26.05%</span> |
1.6% |
<span style="color:red">-24.56%</span> |
<span style="color:red">-14.44%</span> |
<span style="color:red">-9.03%</span> |
<span style="color:red">-7.15%</span> |
<span style="color:red">-28.19%</span> |
<span style="color:red">-16.85%</span> |
<span style="color:red">-19.19%</span> |
<span style="color:red">-29.47%</span> |
<span style="color:red">-31.54%</span> |
<span style="color:red">-25.25%</span> |
<span style="color:red">-14.44%</span> |
<span style="color:red">-9.08%</span> |
<span style="color:red">-10.68%</span> |
<span style="color:red">-9.32%</span> |
<span style="color:red">-16.37%</span> |
<span style="color:red">-12.93%</span> |
<span style="color:red">-4.93%</span> |
EPS |
-0.82 |
-0.82 |
0.0153 |
-0.22 |
-0.15 |
-0.0933 |
-0.0674 |
-0.36 |
-0.18 |
-0.21 |
-0.33 |
-0.36 |
-0.31 |
-0.17 |
-0.11 |
-0.13 |
-0.12 |
-0.21 |
-0.17 |
-0.0672 |
EPS (rozwodnione) |
-0.82 |
-0.82 |
0.0153 |
-0.22 |
-0.15 |
-0.0933 |
-0.0674 |
-0.36 |
-0.18 |
-0.21 |
-0.33 |
-0.36 |
-0.31 |
-0.17 |
-0.11 |
-0.13 |
-0.12 |
-0.21 |
-0.17 |
-0.0672 |
Ilośc akcji (mln) |
32 |
32 |
122 |
122 |
122 |
122 |
137 |
108 |
139 |
140 |
141 |
143 |
146 |
148 |
151 |
155 |
157 |
153 |
149 |
147 |
Ważona ilośc akcji (mln) |
32 |
32 |
122 |
122 |
122 |
122 |
137 |
108 |
139 |
140 |
141 |
143 |
146 |
148 |
151 |
155 |
157 |
153 |
149 |
147 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |