Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 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 | 2025 | 2025 | 2025 | 2025 |
| Kwartał | 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 | Q1 | Q2 | Q3 | Q4 |
| Data | 2015-01-31 | 2015-04-30 | 2015-07-31 | 2015-10-31 | 2016-01-31 | 2016-04-30 | 2016-07-31 | 2016-10-31 | 2017-01-31 | 2017-04-30 | 2017-07-31 | 2017-10-31 | 2018-01-31 | 2018-04-30 | 2018-07-31 | 2018-10-31 | 2019-01-31 | 2019-04-30 | 2019-07-31 | 2019-10-31 | 2020-01-31 | 2020-04-30 | 2020-07-31 | 2020-10-31 | 2021-01-31 | 2021-04-30 | 2021-07-31 | 2021-10-31 | 2022-01-31 | 2022-04-30 | 2022-07-31 | 2022-10-31 | 2023-01-31 | 2023-04-30 | 2023-07-31 | 2023-10-31 | 2024-01-31 | 2024-04-30 | 2024-07-31 | 2024-10-31 | 2025-01-31 | 2025-04-30 | 2025-07-31 |
| Przychód (mln) | 0 | 0 | 3 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 5 | 0 | 13 | 10 | 0 | 57 | 48 | 20 | 39 | 0 | 0 | 0 | 0 | 17 | 50 | 0 | 0 |
| Przychód Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -200.00% | 0.0% | 0.0% | 0.0% | -250.13% | 0.0% | 0.0% | 0.0% | 65.2% | 0.0% | 0.0% | 0.0% | -29.87% | 0.0% | 0.0% | 0.0% | 53.6% | 0.0% | 0.0% | 0.0% | -40.66% | 0.0% | inf | inf | -98.41% | inf | 263.4% | 104.4% | 49985.5% | -99.81% | -99.76% | -100.00% | -100.00% | 15721.3% | 42787.9% | 0.0% | 0.0% |
| Marża brutto | -inf | -inf | -12.74% | -inf | -inf | -inf | 121.2% | -inf | -inf | -inf | 74.8% | -inf | -inf | -inf | 88.0% | -inf | -inf | -inf | 76.3% | -inf | -inf | -inf | 90.5% | -inf | -inf | -inf | 72.6% | -inf | 13.9% | 33.7% | 16.4% | 17.1% | 21.7% | 30.8% | -9.24% | -5248.15% | 16.4% | -inf | -inf | 36.6% | 36.6% | -inf | -inf |
| Koszty i Wydatki (mln) | 5 | 5 | 7 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 5 | 4 | 4 | 3 | 5 | 3 | 3 | 3 | 5 | 4 | 4 | 3 | 3 | 3 | 4 | 5 | 6 | 5 | 15 | 13 | 9 | 54 | 43 | 24 | 35 | 12 | 5 | 14 | 19 | 30 | 53 | 23 | 33 |
| EBIT (mln) | -5 | -5 | -5 | -4 | -4 | -3 | -3 | -4 | -4 | -3 | -5 | -4 | -4 | -3 | -5 | -3 | -3 | -3 | -5 | -4 | -4 | -3 | -3 | -3 | -4 | -5 | -6 | -5 | -2 | -3 | -9 | 3 | 5 | -3 | 4 | -11 | -12 | -14 | -19 | -13 | -4 | -23 | -33 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | -21.37% | -35.98% | -33.61% | -18.10% | -10.62% | 9.3% | 59.3% | 14.0% | 9.5% | 8.3% | -0.18% | -20.09% | -19.48% | 0.4% | 4.6% | 21.8% | 20.0% | -9.56% | -32.18% | -13.50% | -7.27% | 54.0% | 65.8% | 43.8% | -35.15% | -37.08% | 57.7% | 151.4% | 322.7% | 13.9% | 140.6% | -555.04% | -338.19% | 297.3% | -619.26% | 16.0% | -70.01% | 69.5% | 73.3% |
| EBIT (%) | 0.0% | 0.0% | -150.09% | 0.0% | 0.0% | 0.0% | 99.6% | 0.0% | 0.0% | 0.0% | -105.74% | 0.0% | 0.0% | 0.0% | -63.88% | 0.0% | 0.0% | 0.0% | -95.24% | 0.0% | 0.0% | 0.0% | -42.05% | 0.0% | 0.0% | 0.0% | -117.49% | 0.0% | -17.32% | -30.93% | -11637.19% | 4.4% | 10.6% | -17.23% | 9.4% | -10541.67% | -10447.41% | nan | nan | -77.27% | -7.30% | nan | nan |
| Przychody finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 3 | 1 | 1 | 1 | 1 |
| Koszty finansowe (mln) | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 |
| Amortyzacja (mln) | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| EBITDA (mln) | -5 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -5 | -4 | -4 | -3 | -4 | -3 | -1 | -4 | -5 | -4 | -1 | -2 | -3 | -4 | -3 | -4 | -1 | -1 | -5 | 8 | 6 | -3 | 6 | -11 | 3 | 1 | 4 | -21 | -16 | -21 | -10 | -28 | -26 |
| EBITDA(%) | 0.0% | 0.0% | -102.55% | 0.0% | 0.0% | 0.0% | 92.7% | 0.0% | 0.0% | 0.0% | -103.06% | 0.0% | 0.0% | 0.0% | -57.29% | 0.0% | 0.0% | 0.0% | -100.51% | 0.0% | 0.0% | 0.0% | -41.89% | 0.0% | 0.0% | 0.0% | -24.14% | 0.0% | -14.11% | -5.94% | -11787.95% | 5.2% | 13.2% | -18.42% | 11.3% | 1141.7% | 3464.7% | nan | nan | -124.29% | -20.76% | nan | nan |
| NOPLAT (mln) | -6 | -5 | -5 | -5 | -5 | -4 | -4 | -4 | -4 | -4 | -6 | -5 | -5 | -4 | -5 | -3 | -2 | -5 | -6 | -5 | -2 | -3 | -4 | -5 | -3 | -5 | -2 | -2 | -5 | 7 | 5 | -4 | 10 | -11 | 2 | 1 | 3 | -22 | -17 | -21 | -12 | -30 | -27 |
| Podatek (mln) | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 | -3 | 1 | -2 | -1 | -1 | -1 | 0 | -0 |
| Zysk Netto (mln) | -6 | -5 | -5 | -5 | -5 | -4 | -4 | -4 | -4 | -4 | -6 | -5 | -4 | -4 | -5 | -3 | -2 | -5 | -6 | -5 | -2 | -3 | -4 | -5 | -3 | -5 | -2 | -2 | -5 | 7 | 5 | -4 | 11 | -11 | 1 | 3 | 2 | -20 | -15 | -20 | -10 | -30 | -27 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | -18.28% | -31.20% | -30.21% | -16.15% | -9.77% | 3.3% | 47.9% | 7.1% | 0.5% | 9.2% | -14.62% | -24.24% | -46.03% | 21.0% | 32.8% | 46.1% | -19.62% | -34.76% | -30.45% | -1.57% | 83.3% | 40.2% | -59.16% | -58.22% | 58.2% | 260.0% | 403.2% | 81.1% | 299.0% | -249.24% | -90.52% | 188.4% | -79.34% | 79.5% | -3023.60% | -706.99% | -554.84% | 53.5% | 79.0% |
| Zysk netto (%) | 0.0% | 0.0% | -175.73% | 0.0% | 0.0% | 0.0% | 122.6% | 0.0% | 0.0% | 0.0% | -120.83% | 0.0% | 0.0% | 0.0% | -62.43% | 0.0% | 0.0% | 0.0% | -118.21% | 0.0% | 0.0% | 0.0% | -53.52% | 0.0% | 0.0% | 0.0% | -36.83% | 0.0% | -41.50% | 74.2% | 7015.2% | -6.56% | 22.7% | -54.21% | 1.3% | 3075.0% | 1939.7% | nan | nan | -117.97% | -20.57% | nan | nan |
| EPS | -0.064 | -0.06 | -0.0573 | -0.0515 | -0.05 | -0.0335 | -0.0324 | -0.0363 | -0.0361 | -0.0276 | -0.0362 | -0.03 | -0.0279 | -0.0263 | -0.0297 | -0.0207 | -0.0133 | -0.028 | -0.035 | -0.0278 | -0.0103 | -0.0178 | -0.0239 | -0.0261 | -0.0174 | -0.021 | -0.0076 | -0.0084 | -0.0203 | 0.0261 | 0.0195 | -0.0112 | 0.0295 | -0.0292 | 0.0014 | 0.0087 | 0.0057 | -0.0487 | -0.038 | -0.0489 | -0.0242 | -0.0703 | -0.0607 |
| EPS (rozwodnione) | -0.064 | -0.0581 | -0.0549 | -0.0515 | -0.0482 | -0.0335 | -0.0323 | -0.0363 | -0.0361 | -0.0276 | -0.0362 | -0.0296 | -0.0279 | -0.0263 | -0.0287 | -0.0207 | -0.0133 | -0.028 | -0.0349 | -0.0278 | -0.0103 | -0.0178 | -0.0232 | -0.0261 | -0.0174 | -0.021 | -0.0073 | -0.0084 | -0.0203 | 0.0252 | 0.0195 | -0.0112 | 0.0288 | -0.0292 | 0.0014 | 0.0085 | 0.0056 | -0.0487 | -0.038 | -0.0489 | -0.0242 | -0.0703 | -0.0607 |
| Ilość akcji (mln) | 92 | 89 | 95 | 99 | 96 | 110 | 117 | 117 | 120 | 137 | 154 | 152 | 156 | 158 | 161 | 166 | 177 | 179 | 181 | 181 | 183 | 184 | 184 | 190 | 199 | 219 | 237 | 247 | 269 | 282 | 280 | 337 | 370 | 376 | 378 | 382 | 394 | 404 | 397 | 412 | 423 | 430 | 446 |
| Ważona ilość akcji (mln) | 92 | 92 | 99 | 99 | 100 | 110 | 117 | 117 | 120 | 137 | 154 | 154 | 156 | 158 | 166 | 166 | 177 | 179 | 181 | 181 | 183 | 184 | 190 | 190 | 199 | 219 | 247 | 247 | 269 | 292 | 280 | 337 | 378 | 376 | 378 | 391 | 403 | 404 | 397 | 412 | 423 | 430 | 446 |
| 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 | USD | USD |