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) |
81 |
77 |
95 |
114 |
101 |
107 |
115 |
135 |
126 |
137 |
152 |
175 |
158 |
172 |
189 |
210 |
195 |
228 |
268 |
315 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
24.9% |
38.6% |
20.8% |
17.8% |
24.4% |
28.4% |
32.2% |
29.9% |
24.8% |
25.1% |
24.1% |
20.1% |
23.7% |
32.6% |
42.0% |
49.6% |
Marża brutto |
62.4% |
62.0% |
57.3% |
57.8% |
61.6% |
60.5% |
61.3% |
63.7% |
67.0% |
64.7% |
62.2% |
62.3% |
65.5% |
63.9% |
61.1% |
53.4% |
53.5% |
60.0% |
60.6% |
60.0% |
Koszty i Wydatki (mln) |
87 |
82 |
93 |
107 |
99 |
229 |
181 |
195 |
194 |
214 |
218 |
223 |
210 |
215 |
226 |
242 |
231 |
254 |
281 |
308 |
EBIT (mln) |
-9 |
-7 |
1 |
7 |
2 |
-122 |
-67 |
-61 |
-68 |
-77 |
-66 |
-48 |
-52 |
-46 |
-37 |
-32 |
-36 |
-27 |
-12 |
7 |
EBIT Δ kw/kw |
559.5% |
94.6% |
100.9% |
110.9% |
102.8% |
58.6% |
1.0% |
28.2% |
29.6% |
66.8% |
78.0% |
49.8% |
45.6% |
73.8% |
6961500000.0% |
6779400000.0% |
6749600000.0% |
0.0% |
0.0% |
4.2% |
EBIT (%) |
<span style="color:red">-10.71%</span> |
<span style="color:red">-8.62%</span> |
0.7% |
5.8% |
1.9% |
<span style="color:red">-114.40%</span> |
<span style="color:red">-58.07%</span> |
<span style="color:red">-45.35%</span> |
<span style="color:red">-53.63%</span> |
<span style="color:red">-56.15%</span> |
<span style="color:red">-43.46%</span> |
<span style="color:red">-27.24%</span> |
<span style="color:red">-33.15%</span> |
<span style="color:red">-26.90%</span> |
<span style="color:red">-19.67%</span> |
<span style="color:red">-15.15%</span> |
<span style="color:red">-18.40%</span> |
<span style="color:red">-11.67%</span> |
<span style="color:red">-4.61%</span> |
2.2% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
2 |
2 |
3 |
3 |
0 |
0 |
0 |
0 |
0 |
Koszty finansowe (mln) |
4 |
4 |
4 |
4 |
3 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
3 |
2 |
0 |
Amortyzacja (mln) |
10 |
10 |
10 |
10 |
10 |
11 |
12 |
13 |
7 |
8 |
13 |
12 |
12 |
13 |
13 |
13 |
14 |
13 |
13 |
17 |
EBITDA (mln) |
-2 |
6 |
1 |
4 |
-13 |
-82 |
-56 |
-47 |
-61 |
-71 |
-53 |
-37 |
-42 |
-36 |
-26 |
-19 |
-23 |
-12 |
-3 |
26 |
EBITDA(%) |
4.7% |
7.7% |
13.1% |
15.1% |
11.6% |
<span style="color:red">-102.74%</span> |
<span style="color:red">-47.83%</span> |
<span style="color:red">-34.38%</span> |
<span style="color:red">-47.70%</span> |
<span style="color:red">-50.60%</span> |
<span style="color:red">-35.43%</span> |
<span style="color:red">-21.21%</span> |
<span style="color:red">-26.83%</span> |
<span style="color:red">-19.56%</span> |
<span style="color:red">-13.95%</span> |
<span style="color:red">-8.73%</span> |
<span style="color:red">-11.35%</span> |
<span style="color:red">-5.29%</span> |
<span style="color:red">-0.98%</span> |
8.2% |
NOPLAT (mln) |
-16 |
-15 |
-13 |
-9 |
-26 |
-94 |
-69 |
-61 |
-75 |
-86 |
-69 |
-52 |
-57 |
-52 |
-42 |
-35 |
-39 |
-28 |
-17 |
9 |
Podatek (mln) |
1 |
0 |
0 |
-0 |
-2 |
1 |
0 |
-0 |
-3 |
0 |
1 |
-0 |
0 |
0 |
1 |
-0 |
0 |
0 |
0 |
-6 |
Zysk Netto (mln) |
-16 |
-15 |
-13 |
-9 |
-24 |
-95 |
-69 |
-61 |
-72 |
-86 |
-69 |
-52 |
-57 |
-52 |
-43 |
-35 |
-40 |
-28 |
-17 |
15 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
48.8% |
530.5% |
431.6% |
595.7% |
195.5% |
<span style="color:red">-9.39%</span> |
0.4% |
<span style="color:red">-15.35%</span> |
<span style="color:red">-20.94%</span> |
<span style="color:red">-39.36%</span> |
<span style="color:red">-37.95%</span> |
<span style="color:red">-31.83%</span> |
<span style="color:red">-30.53%</span> |
<span style="color:red">-46.19%</span> |
<span style="color:red">-59.67%</span> |
<span style="color:red">-143.18%</span> |
Zysk netto (%) |
<span style="color:red">-20.16%</span> |
<span style="color:red">-19.52%</span> |
<span style="color:red">-13.65%</span> |
<span style="color:red">-7.68%</span> |
<span style="color:red">-24.02%</span> |
<span style="color:red">-88.80%</span> |
<span style="color:red">-60.04%</span> |
<span style="color:red">-45.34%</span> |
<span style="color:red">-57.05%</span> |
<span style="color:red">-62.64%</span> |
<span style="color:red">-45.61%</span> |
<span style="color:red">-29.55%</span> |
<span style="color:red">-36.14%</span> |
<span style="color:red">-30.36%</span> |
<span style="color:red">-22.80%</span> |
<span style="color:red">-16.77%</span> |
<span style="color:red">-20.30%</span> |
<span style="color:red">-12.32%</span> |
<span style="color:red">-6.48%</span> |
4.8% |
EPS |
-0.14 |
-0.13 |
-0.11 |
-0.0745 |
-0.13 |
-1.85 |
-0.53 |
-0.47 |
-0.54 |
-0.63 |
-0.49 |
-0.36 |
-0.38 |
-0.34 |
-0.27 |
-0.22 |
-0.23 |
-0.16 |
-0.0925 |
0.0738 |
EPS (rozwodnione) |
-0.14 |
-0.13 |
-0.11 |
-0.0745 |
-0.13 |
-1.85 |
-0.53 |
-0.47 |
-0.54 |
-0.63 |
-0.49 |
-0.36 |
-0.38 |
-0.34 |
-0.27 |
-0.22 |
-0.23 |
-0.16 |
-0.0925 |
0.0609 |
Ilośc akcji (mln) |
33 |
32 |
33 |
32 |
33 |
51 |
130 |
122 |
133 |
136 |
141 |
145 |
150 |
155 |
158 |
164 |
171 |
178 |
188 |
206 |
Ważona ilośc akcji (mln) |
33 |
32 |
33 |
33 |
33 |
51 |
130 |
122 |
134 |
136 |
141 |
145 |
150 |
155 |
158 |
164 |
171 |
178 |
188 |
250 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |