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) |
11 |
12 |
11 |
13 |
13 |
11 |
10 |
11 |
11 |
10 |
11 |
14 |
11 |
11 |
12 |
12 |
13 |
13 |
12 |
13 |
13 |
16 |
14 |
14 |
17 |
14 |
13 |
13 |
16 |
17 |
18 |
182 |
-156 |
14 |
12 |
13 |
15 |
14 |
15 |
14 |
11 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
15.0% |
<span style="color:red">-1.96%</span> |
<span style="color:red">-9.23%</span> |
<span style="color:red">-10.65%</span> |
<span style="color:red">-14.59%</span> |
<span style="color:red">-7.48%</span> |
9.8% |
26.5% |
0.5% |
4.1% |
9.2% |
<span style="color:red">-12.69%</span> |
12.8% |
20.3% |
3.4% |
3.1% |
3.7% |
21.8% |
16.9% |
10.4% |
25.1% |
<span style="color:red">-11.83%</span> |
<span style="color:red">-8.18%</span> |
<span style="color:red">-8.58%</span> |
<span style="color:red">-5.01%</span> |
19.4% |
33.9% |
1316.2% |
<span style="color:red">-1088.88%</span> |
<span style="color:red">-18.69%</span> |
<span style="color:red">-30.98%</span> |
<span style="color:red">-92.74%</span> |
<span style="color:red">-109.39%</span> |
5.0% |
24.7% |
4.5% |
<span style="color:red">-25.37%</span> |
Marża brutto |
35.4% |
40.4% |
40.9% |
36.8% |
40.6% |
41.4% |
46.7% |
43.5% |
42.9% |
48.4% |
44.8% |
44.1% |
46.9% |
45.2% |
41.9% |
37.9% |
41.6% |
47.8% |
43.8% |
42.7% |
41.7% |
48.4% |
45.1% |
45.9% |
41.9% |
45.4% |
46.1% |
50.8% |
65.6% |
53.9% |
55.9% |
95.6% |
105.5% |
41.0% |
39.0% |
37.4% |
13.6% |
37.3% |
35.7% |
39.2% |
10.8% |
Koszty i Wydatki (mln) |
12 |
12 |
12 |
13 |
13 |
11 |
10 |
11 |
12 |
10 |
11 |
14 |
11 |
11 |
12 |
13 |
14 |
13 |
13 |
13 |
14 |
15 |
14 |
14 |
16 |
14 |
14 |
13 |
13 |
16 |
17 |
24 |
1 |
13 |
12 |
13 |
14 |
15 |
13 |
14 |
15 |
EBIT (mln) |
0 |
-1 |
-1 |
-0 |
2 |
0 |
-0 |
0 |
1 |
0 |
0 |
1 |
2 |
0 |
-0 |
-1 |
4 |
1 |
-0 |
-1 |
6 |
1 |
0 |
-0 |
5 |
0 |
-0 |
-0 |
7 |
0 |
1 |
158 |
-156 |
1 |
-0 |
-0 |
1 |
0 |
3 |
-0 |
-5 |
EBIT Δ kw/kw |
83.9% |
1510.4% |
518.6% |
225.0% |
144.7% |
81.7% |
208.5% |
67.7% |
15809300000.0% |
95700000.0% |
204.9% |
16323500000.0% |
47.1% |
81.1% |
73.3% |
74.1% |
37.5% |
37800000.0% |
3933.3% |
908.2% |
21.8% |
1052.8% |
103.3% |
83.6% |
32.8% |
74.4% |
143.6% |
100.2% |
170200000.0% |
25200000.0% |
811.0% |
351317.8% |
19823.5% |
485.0% |
104.3% |
58.7% |
0.0% |
0.0% |
0.0% |
0.0% |
1669.4% |
EBIT (%) |
3.5% |
<span style="color:red">-5.86%</span> |
<span style="color:red">-7.89%</span> |
<span style="color:red">-2.04%</span> |
18.8% |
0.4% |
<span style="color:red">-1.41%</span> |
1.8% |
9.0% |
2.5% |
1.2% |
4.5% |
17.7% |
0.9% |
<span style="color:red">-1.03%</span> |
<span style="color:red">-8.66%</span> |
29.7% |
3.9% |
<span style="color:red">-3.73%</span> |
<span style="color:red">-4.82%</span> |
45.9% |
6.4% |
0.1% |
<span style="color:red">-0.43%</span> |
30.1% |
0.6% |
<span style="color:red">-2.76%</span> |
<span style="color:red">-2.88%</span> |
47.2% |
2.1% |
4.7% |
86.7% |
100.2% |
7.4% |
<span style="color:red">-0.96%</span> |
<span style="color:red">-0.34%</span> |
5.4% |
1.2% |
18.0% |
<span style="color:red">-0.79%</span> |
<span style="color:red">-41.40%</span> |
Przychody fiansowe (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 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
Koszty 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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Amortyzacja (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 |
2 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
EBITDA (mln) |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
2 |
1 |
1 |
2 |
3 |
1 |
1 |
0 |
5 |
2 |
1 |
1 |
7 |
2 |
1 |
1 |
7 |
1 |
1 |
1 |
9 |
2 |
2 |
159 |
-165 |
2 |
1 |
1 |
2 |
1 |
2 |
1 |
0 |
EBITDA(%) |
12.5% |
2.4% |
0.8% |
5.6% |
22.7% |
8.0% |
7.4% |
10.1% |
17.8% |
11.5% |
9.8% |
11.1% |
25.3% |
8.8% |
6.0% |
1.9% |
37.6% |
12.7% |
5.9% |
4.5% |
54.0% |
14.3% |
8.9% |
8.8% |
40.8% |
7.7% |
4.9% |
5.4% |
56.3% |
9.2% |
11.5% |
87.4% |
99.3% |
13.6% |
5.9% |
6.0% |
12.7% |
7.8% |
12.4% |
7.4% |
4.6% |
NOPLAT (mln) |
-1 |
-0 |
-0 |
-0 |
1 |
0 |
0 |
0 |
-0 |
0 |
0 |
1 |
0 |
0 |
2 |
-0 |
-0 |
1 |
0 |
-0 |
4 |
1 |
0 |
0 |
3 |
2 |
0 |
-0 |
4 |
2 |
1 |
158 |
-156 |
2 |
1 |
0 |
1 |
0 |
1 |
-0 |
-0 |
Podatek (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
-0 |
0 |
-1 |
0 |
0 |
1 |
0 |
-0 |
0 |
-0 |
-0 |
0 |
0 |
-0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
0 |
1 |
-0 |
0 |
0 |
0 |
-0 |
-0 |
0 |
-0 |
-0 |
Zysk Netto (mln) |
-1 |
-0 |
-1 |
-0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
2 |
-0 |
-0 |
0 |
-0 |
-0 |
4 |
1 |
-0 |
-0 |
3 |
2 |
-0 |
-1 |
2 |
1 |
0 |
157 |
-156 |
1 |
0 |
-0 |
1 |
0 |
1 |
0 |
-0 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-141.76%</span> |
<span style="color:red">-128.13%</span> |
<span style="color:red">-130.47%</span> |
<span style="color:red">-119.85%</span> |
<span style="color:red">-39.47%</span> |
73.3% |
<span style="color:red">-69.46%</span> |
591.2% |
<span style="color:red">-3.38%</span> |
104.6% |
3431.4% |
<span style="color:red">-136.53%</span> |
<span style="color:red">-108.39%</span> |
37.4% |
<span style="color:red">-101.55%</span> |
59.4% |
<span style="color:red">-16558.33%</span> |
75.2% |
350.0% |
<span style="color:red">-58.39%</span> |
<span style="color:red">-32.53%</span> |
110.9% |
176.2% |
291.0% |
<span style="color:red">-25.74%</span> |
<span style="color:red">-23.76%</span> |
<span style="color:red">-187.36%</span> |
<span style="color:red">-30087.60%</span> |
<span style="color:red">-7958.06%</span> |
1.4% |
<span style="color:red">-34.87%</span> |
<span style="color:red">-100.01%</span> |
<span style="color:red">-100.62%</span> |
<span style="color:red">-95.09%</span> |
251.0% |
<span style="color:red">-115.79%</span> |
<span style="color:red">-103.62%</span> |
Zysk netto (%) |
<span style="color:red">-10.21%</span> |
<span style="color:red">-3.11%</span> |
<span style="color:red">-5.00%</span> |
<span style="color:red">-3.22%</span> |
3.7% |
0.9% |
1.7% |
0.7% |
2.6% |
1.7% |
0.5% |
3.9% |
2.5% |
3.3% |
15.1% |
<span style="color:red">-1.63%</span> |
<span style="color:red">-0.19%</span> |
3.7% |
<span style="color:red">-0.23%</span> |
<span style="color:red">-2.53%</span> |
29.8% |
5.4% |
<span style="color:red">-0.87%</span> |
<span style="color:red">-0.95%</span> |
16.1% |
12.9% |
<span style="color:red">-2.63%</span> |
<span style="color:red">-4.07%</span> |
12.6% |
8.2% |
1.7% |
86.2% |
100.0% |
10.3% |
1.6% |
<span style="color:red">-0.14%</span> |
6.6% |
0.5% |
4.6% |
0.0% |
<span style="color:red">-0.32%</span> |
EPS |
-0.0345 |
-0.0107 |
-0.0164 |
-0.0121 |
0.02 |
0.003 |
0.01 |
0.0024 |
0.01 |
0.01 |
0.0015 |
0.02 |
0.01 |
0.01 |
0.05 |
-0.0061 |
-0.0007 |
0.01 |
-0.0008 |
-0.01 |
0.12 |
0.03 |
-0.0037 |
-0.0039 |
0.07 |
0.05 |
-0.0099 |
-0.02 |
0.05 |
0.037 |
0.0081 |
4.2 |
-4.34 |
0.0386 |
0.0054 |
-0.0005 |
0.0263 |
0.0019 |
0.0207 |
0.0001 |
-0.001 |
EPS (rozwodnione) |
-0.0345 |
-0.0107 |
-0.0164 |
-0.0121 |
0.02 |
0.003 |
0.01 |
0.0024 |
0.0089 |
0.01 |
0.0015 |
0.02 |
0.0086 |
0.01 |
0.05 |
-0.0061 |
-0.0007 |
0.01 |
-0.0008 |
-0.01 |
0.12 |
0.02 |
-0.0034 |
-0.0039 |
0.07 |
0.05 |
-0.0093 |
-0.02 |
0.05 |
0.037 |
0.0081 |
4.2 |
-4.34 |
0.0375 |
0.0053 |
-0.0005 |
0.0263 |
0.0019 |
0.0206 |
0.0001 |
-0.001 |
Ilośc akcji (mln) |
34 |
34 |
33 |
33 |
34 |
33 |
33 |
33 |
28 |
33 |
33 |
28 |
33 |
36 |
33 |
33 |
35 |
33 |
33 |
32 |
34 |
29 |
34 |
34 |
48 |
35 |
35 |
26 |
52 |
37 |
37 |
37 |
36 |
36 |
37 |
37 |
37 |
37 |
34 |
37 |
34 |
Ważona ilośc akcji (mln) |
34 |
34 |
33 |
33 |
34 |
33 |
33 |
33 |
33 |
33 |
33 |
28 |
33 |
36 |
33 |
33 |
35 |
33 |
36 |
32 |
34 |
43 |
37 |
34 |
48 |
36 |
38 |
26 |
52 |
37 |
37 |
37 |
36 |
37 |
37 |
37 |
37 |
37 |
34 |
37 |
34 |
Waluta |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |