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 | 43 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 2025 | 2025 | 2025 |
| 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 | Q1 | Q2 | Q3 |
| 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 | 2025-03-31 | 2025-06-30 | 2025-09-30 |
| Przychód (mln) | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 |
| Przychód Δ kw/kw | 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% | inf | -inf | inf | inf | -100.00% | -25524.14% | -99.89% | 36.3% | inf | 2881.5% | 82.5% | -84.67% | -46.07% | -10.55% | 96832.9% | 264.6% | 4.0% | -44.67% | -51.21% | -77.64% | -92.76% | -84.28% | -77.23% | -34.25% | -77.25% | -100.00% | 689.4% | 7219.5% | -100.00% |
| Marża brutto | 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% | 89.4% | 393.1% | 100.0% | 100.0% | 0.0% | 100.0% | 100.0% | 100.0% | 45.7% | 75.6% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | -87.44% | -14.10% | -8788990451.64% | -34.86% | -1194.11% | -2661.12% | -1550.43% | 9.3% | 39.7% | 100.0% | 0.0% | 95.9% | 99.6% | 0.0% |
| Koszty i Wydatki (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 0 | 2 | 2 | 3 | 1 | 2 | 2 | 2 | 2 | 3 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 1 |
| EBIT (mln) | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -3 | -2 | -0 | -2 | -1 | -3 | -1 | -2 | -2 | -1 | -2 | -3 | -5 | -3 | -3 | -4 | -3 | -3 | -12 | -1 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -2 | 1 | -1 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 76.8% | 58.8% | 235.9% | 994.0% | 411.1% | 599.9% | 114.2% | 16.5% | 7.0% | 75.3% | 83.8% | 25.7% | -93.58% | -17.47% | -57.12% | 50.7% | 1511.9% | -2.79% | 53.6% | -64.63% | 46.1% | 73.7% | 155.8% | 240.3% | 66.6% | 32.1% | -28.04% | 0.9% | 249.5% | -62.72% | -30.81% | -41.55% | -87.27% | 53.6% | -11.20% | -62.75% | -3.95% | -18.03% | 162.3% | 5.4% |
| EBIT (%) | 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% | -144465.94% | 148482.7% | -957.32% | -359.07% | 0.0% | -9457.42% | -845871.92% | -404.60% | -170.03% | -463.44% | -807638.96% | -6750.17% | -1072.89% | -863.40% | -1099.30% | -1332.26% | -1040.90% | -5453.17% | -840.07% | -4122.27% | -8399.08% | -4415.68% | -5665.28% | -5567.39% | -13748.33% | nan | -588.30% | 47.4% | 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 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
| Amortyzacja (mln) | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| EBITDA (mln) | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -1 | 0 | -1 | -2 | -1 | -1 | -2 | -1 | 0 | -1 | -1 | -2 | -1 | -1 | -2 | -1 | -2 | -3 | -2 | -3 | -3 | -3 | -3 | -3 | -5 | -1 | -2 | -1 | -1 | -2 | -1 | -1 | -1 | -2 | 1 | -1 |
| EBITDA(%) | 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% | -95049.01% | -546219.39% | -590.53% | -205.87% | 0.0% | -7294.81% | -638962.31% | -412.84% | -140.08% | -372.63% | -713403.56% | -5817.91% | -1023.35% | -622.77% | -841.94% | -1112.44% | -885.45% | -1039.54% | -334.26% | -2673.15% | -4149.93% | -2834.14% | -5665.28% | -2144.35% | -13704.48% | nan | -588.30% | 47.4% | nan |
| NOPLAT (mln) | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -2 | -3 | -2 | -0 | -2 | -1 | -3 | -2 | -2 | -2 | -1 | -2 | -3 | -7 | -2 | -2 | -3 | -3 | -4 | -12 | -1 | -2 | -2 | -5 | -2 | -2 | -1 | -1 | -2 | 1 | -1 |
| Podatek (mln) | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -1 | -0 | -1 | -1 | -0 | -1 | -1 | -1 | -0 | -1 | -1 | -1 | 1 | -1 | -1 | -0 | 2 | -0 | -0 | -1 | 0 | -1 | -1 | 0 | 8 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Zysk Netto (mln) | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -2 | -3 | -6 | -1 | -5 | -2 | -3 | -4 | -20 | -1 | -2 | -2 | -5 | -2 | -2 | -1 | -1 | -1 | 1 | -1 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 28.8% | 55.9% | 432.4% | 741.8% | 106.9% | 314.8% | -22.39% | -27.72% | 112.8% | 65.3% | 70.6% | 63.6% | 125.5% | -19.65% | -56.73% | 33.2% | -931.61% | 39.8% | 121.5% | -29.52% | -19.25% | 118.7% | 341.5% | -43.91% | 176.3% | -10.15% | -58.19% | 549.7% | 289.0% | -43.60% | -12.06% | -57.73% | -74.38% | 34.4% | -20.44% | -54.38% | -85.60% | -24.02% | 149.8% | -25.08% |
| Zysk netto (%) | 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% | -87237.84% | -474388.30% | -519.63% | -195.31% | 0.0% | -15588.41% | -660156.92% | -317.41% | -180.80% | -422.22% | -793654.39% | -9139.88% | -188.05% | -1304.33% | -734.58% | -1048.20% | -1174.92% | -9169.78% | -849.16% | -4122.27% | -6856.14% | -14938.04% | -5012.34% | -4987.79% | -13746.45% | nan | -482.45% | 34.0% | nan |
| EPS | -8.09 | -4.27 | -8.92 | -4.63 | -10.42 | -6.66 | -6.38 | -3.47 | -1.87 | -2.34 | -2.83 | -2.15 | -3.39 | -3.37 | -4.04 | -2.92 | 0.73 | -2.15 | -1.46 | -2.75 | -4.08 | -2.07 | -2.33 | -1.64 | -2.79 | -3.7 | -6.81 | -0.57 | -5.04 | -1.87 | -1.9 | -2.33 | -4.78 | -0.16 | -0.22 | -0.15 | -3.3 | -0.71935 | -0.73319 | -0.30233 | -0.35665 | -0.28074 | 0.18771 | -0.153 |
| EPS (rozwodnione) | -8.09 | -4.27 | -8.92 | -4.63 | -10.42 | -6.66 | -6.38 | -3.47 | -1.87 | -2.34 | -2.83 | -2.15 | -3.39 | -3.37 | -4.04 | -2.92 | 0.73 | -2.15 | -1.46 | -2.75 | -4.08 | -2.07 | -2.33 | -1.64 | -2.79 | -3.7 | -6.81 | -0.57 | -5.04 | -1.87 | -1.9 | -2.33 | -4.78 | -0.16 | -0.22 | -0.15 | -3.3 | -0.71935 | -0.73319 | -0.30233 | -0.35665 | -0.28074 | 0.18661 | -0.153 |
| Ilość akcji (mln) | 0 | 0 | 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 | 1 | 2 | 4 | 8 | 11 | 11 | 2 | 3 | 3 | 3 | 3 | 5 | 5 | 5 |
| Ważona ilość akcji (mln) | 0 | 0 | 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 | 1 | 2 | 4 | 8 | 11 | 11 | 2 | 3 | 3 | 3 | 3 | 5 | 5 | 5 |
| Waluta | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | CAD | CAD | CAD | CAD | CAD | CAD | USD |