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) |
193 |
204 |
158 |
196 |
157 |
172 |
153 |
142 |
145 |
128 |
117 |
207 |
315 |
419 |
271 |
244 |
379 |
286 |
304 |
314 |
304 |
929 |
842 |
541 |
628 |
965 |
502 |
496 |
619 |
610 |
529 |
473 |
396 |
496 |
366 |
469 |
352 |
490 |
520 |
707 |
834 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-18.95%</span> |
<span style="color:red">-15.83%</span> |
<span style="color:red">-3.08%</span> |
<span style="color:red">-27.57%</span> |
<span style="color:red">-7.45%</span> |
<span style="color:red">-25.48%</span> |
<span style="color:red">-23.70%</span> |
46.0% |
117.1% |
227.1% |
132.1% |
17.8% |
20.6% |
<span style="color:red">-31.84%</span> |
12.1% |
29.0% |
<span style="color:red">-19.90%</span> |
225.2% |
177.4% |
72.0% |
106.7% |
3.8% |
<span style="color:red">-40.43%</span> |
<span style="color:red">-8.21%</span> |
<span style="color:red">-1.42%</span> |
<span style="color:red">-36.81%</span> |
5.5% |
<span style="color:red">-4.77%</span> |
<span style="color:red">-36.02%</span> |
<span style="color:red">-18.66%</span> |
<span style="color:red">-30.95%</span> |
<span style="color:red">-0.67%</span> |
<span style="color:red">-10.99%</span> |
<span style="color:red">-1.18%</span> |
42.3% |
50.6% |
136.7% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
50.7% |
59.8% |
100.0% |
Koszty i Wydatki (mln) |
122 |
124 |
148 |
117 |
109 |
113 |
109 |
104 |
106 |
104 |
112 |
253 |
184 |
49 |
221 |
214 |
230 |
302 |
370 |
320 |
331 |
463 |
438 |
288 |
368 |
475 |
367 |
351 |
392 |
368 |
356 |
371 |
356 |
361 |
330 |
331 |
336 |
350 |
365 |
707 |
632 |
EBIT (mln) |
73 |
82 |
54 |
79 |
55 |
59 |
44 |
38 |
39 |
25 |
5 |
-2 |
49 |
164 |
53 |
34 |
148 |
-13 |
-3 |
10 |
53 |
471 |
405 |
200 |
273 |
491 |
140 |
147 |
251 |
243 |
172 |
102 |
51 |
137 |
34 |
139 |
22 |
140 |
155 |
310 |
203 |
EBIT Δ kw/kw |
32.7% |
39.1% |
21.0% |
108.8% |
39.1% |
137.9% |
755.4% |
1932.5% |
20.0% |
84.9% |
90.2% |
106.0% |
66.6% |
1312.4% |
2147.1% |
257.2% |
177.4% |
102.9% |
100.6% |
95.2% |
80.5% |
4.1% |
189.9% |
36.4% |
8.7% |
5554500000.0% |
17715000000.0% |
44.4% |
387.0% |
76.8% |
399.4% |
26.9% |
4002200000.0% |
1.7% |
77.8% |
55.1% |
0.0% |
0.0% |
0.0% |
0.0% |
155.6% |
EBIT (%) |
37.7% |
40.1% |
34.0% |
40.5% |
35.0% |
34.2% |
29.0% |
26.8% |
27.2% |
19.3% |
4.4% |
<span style="color:red">-1.00%</span> |
15.7% |
39.0% |
19.5% |
14.1% |
39.0% |
<span style="color:red">-4.72%</span> |
<span style="color:red">-0.85%</span> |
3.1% |
17.5% |
50.6% |
48.0% |
37.0% |
43.4% |
50.9% |
27.8% |
29.6% |
40.5% |
39.8% |
32.5% |
21.5% |
13.0% |
27.7% |
9.4% |
29.6% |
6.2% |
28.5% |
29.9% |
43.8% |
24.3% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
nan |
nan |
0 |
nan |
nan |
nan |
nan |
nan |
nan |
0 |
nan |
1 |
0 |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
0 |
0 |
Koszty finansowe (mln) |
20 |
17 |
0 |
0 |
20 |
0 |
0 |
nan |
nan |
0 |
nan |
nan |
nan |
nan |
nan |
nan |
57 |
nan |
72 |
69 |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
nan |
0 |
143 |
Amortyzacja (mln) |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
7 |
7 |
7 |
7 |
22 |
27 |
22 |
23 |
22 |
20 |
27 |
35 |
37 |
37 |
36 |
36 |
35 |
34 |
35 |
34 |
34 |
35 |
34 |
33 |
33 |
32 |
31 |
32 |
32 |
32 |
31 |
28 |
28 |
17 |
EBITDA (mln) |
100 |
90 |
62 |
107 |
75 |
67 |
52 |
45 |
47 |
32 |
12 |
20 |
76 |
186 |
76 |
57 |
168 |
14 |
33 |
46 |
90 |
507 |
440 |
235 |
307 |
526 |
174 |
180 |
285 |
276 |
205 |
134 |
83 |
169 |
66 |
171 |
54 |
170 |
184 |
336 |
731 |
EBITDA(%) |
41.8% |
44.1% |
39.3% |
44.7% |
39.9% |
38.8% |
34.2% |
31.8% |
32.1% |
24.6% |
10.3% |
9.6% |
24.3% |
44.3% |
28.0% |
23.3% |
44.2% |
4.9% |
10.8% |
14.7% |
29.7% |
54.6% |
52.3% |
43.5% |
48.9% |
54.5% |
34.7% |
36.3% |
46.1% |
45.3% |
38.7% |
28.4% |
21.1% |
34.0% |
18.2% |
36.4% |
15.3% |
34.8% |
35.3% |
47.5% |
87.6% |
NOPLAT (mln) |
72 |
80 |
10 |
79 |
47 |
59 |
44 |
38 |
39 |
24 |
5 |
-46 |
131 |
469 |
50 |
29 |
149 |
-16 |
-67 |
-6 |
-27 |
466 |
405 |
253 |
260 |
490 |
135 |
145 |
227 |
242 |
174 |
102 |
40 |
135 |
35 |
138 |
17 |
140 |
155 |
147 |
570 |
Podatek (mln) |
3 |
3 |
2 |
9 |
4 |
7 |
5 |
5 |
4 |
3 |
1 |
7 |
97 |
59 |
3 |
14 |
1 |
3 |
11 |
1 |
2 |
78 |
69 |
53 |
62 |
81 |
26 |
22 |
41 |
42 |
25 |
22 |
0 |
25 |
6 |
21 |
10 |
29 |
27 |
28 |
27 |
Zysk Netto (mln) |
69 |
77 |
0 |
12 |
8 |
10 |
8 |
7 |
7 |
4 |
1 |
-14 |
11 |
172 |
25 |
8 |
79 |
-7 |
-30 |
-5 |
-18 |
216 |
194 |
113 |
109 |
233 |
61 |
68 |
101 |
108 |
82 |
38 |
28 |
58 |
17 |
62 |
4 |
56 |
67 |
60 |
94 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-88.24%</span> |
<span style="color:red">-86.92%</span> |
1625.3% |
<span style="color:red">-44.46%</span> |
<span style="color:red">-13.27%</span> |
<span style="color:red">-58.26%</span> |
<span style="color:red">-93.02%</span> |
<span style="color:red">-302.37%</span> |
51.4% |
3958.1% |
4237.3% |
<span style="color:red">-159.24%</span> |
646.5% |
<span style="color:red">-104.15%</span> |
<span style="color:red">-222.58%</span> |
<span style="color:red">-158.25%</span> |
<span style="color:red">-123.00%</span> |
<span style="color:red">-3133.20%</span> |
<span style="color:red">-737.86%</span> |
<span style="color:red">-2473.60%</span> |
<span style="color:red">-696.96%</span> |
8.0% |
<span style="color:red">-68.44%</span> |
<span style="color:red">-39.73%</span> |
<span style="color:red">-7.69%</span> |
<span style="color:red">-53.50%</span> |
34.0% |
<span style="color:red">-43.70%</span> |
<span style="color:red">-72.60%</span> |
<span style="color:red">-46.60%</span> |
<span style="color:red">-79.60%</span> |
61.0% |
<span style="color:red">-84.23%</span> |
<span style="color:red">-3.57%</span> |
298.7% |
<span style="color:red">-3.17%</span> |
2061.8% |
Zysk netto (%) |
35.7% |
37.9% |
0.3% |
6.3% |
5.2% |
5.9% |
5.3% |
4.8% |
4.9% |
3.3% |
0.5% |
<span style="color:red">-6.68%</span> |
3.4% |
40.9% |
9.1% |
3.4% |
21.0% |
<span style="color:red">-2.49%</span> |
<span style="color:red">-10.00%</span> |
<span style="color:red">-1.52%</span> |
<span style="color:red">-6.02%</span> |
23.2% |
23.0% |
21.0% |
17.4% |
24.2% |
12.2% |
13.8% |
16.3% |
17.8% |
15.5% |
8.1% |
7.0% |
11.7% |
4.6% |
13.2% |
1.2% |
11.4% |
12.8% |
8.5% |
65.2% |
EPS |
0.68 |
2.43 |
0.0138 |
0.36 |
0.22 |
0.27 |
0.21 |
0.18 |
0.18 |
0.1 |
0.014 |
-0.17 |
0.12 |
1.89 |
0.25 |
0.0768 |
0.75 |
-0.0663 |
-0.27 |
-0.0406 |
-0.16 |
1.8 |
1.59 |
0.92 |
0.89 |
1.91 |
0.51 |
0.59 |
0.9 |
0.99 |
0.78 |
0.38 |
0.27 |
0.56 |
0.16 |
0.63 |
0.0482 |
0.59 |
0.71 |
0.65 |
6.35 |
EPS (rozwodnione) |
0.68 |
2.43 |
0.01 |
0.35 |
0.22 |
0.26 |
0.21 |
0.18 |
0.17 |
0.1 |
0.01 |
-0.17 |
0.12 |
1.86 |
0.24 |
0.0768 |
0.74 |
-0.0663 |
-0.27 |
-0.0406 |
-0.16 |
1.8 |
1.58 |
0.92 |
0.88 |
1.9 |
0.5 |
0.59 |
0.89 |
0.99 |
0.78 |
0.37 |
0.26 |
0.56 |
0.16 |
0.63 |
0.043 |
0.59 |
0.71 |
0.64 |
6.32 |
Ilośc akcji (mln) |
32 |
32 |
34 |
34 |
36 |
38 |
38 |
38 |
39 |
40 |
41 |
79 |
89 |
91 |
100 |
107 |
106 |
107 |
112 |
118 |
118 |
120 |
122 |
123 |
123 |
122 |
120 |
116 |
112 |
109 |
105 |
102 |
100 |
98 |
95 |
93 |
90 |
89 |
88 |
87 |
86 |
Ważona ilośc akcji (mln) |
32 |
32 |
35 |
35 |
37 |
38 |
38 |
38 |
39 |
40 |
41 |
79 |
89 |
92 |
102 |
107 |
107 |
107 |
113 |
118 |
118 |
120 |
122 |
124 |
124 |
123 |
121 |
117 |
113 |
110 |
105 |
103 |
100 |
98 |
95 |
93 |
90 |
89 |
88 |
88 |
86 |
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 |