dane w tys. PLN
|
|
2011
(gru 11) |
2012
(gru 12) |
2013
(gru 13) |
2014
(gru 14) |
2015
(gru 15) |
2016
(gru 16) |
2017
(gru 17) |
2018
(gru 18) |
2019
(gru 19) |
2020
(gru 20) |
2021
(gru 21) |
O4K
(mar 22)* |
|
| Data publikacji | 2012-02-14 | 2013-02-14 | 2014-02-14 | 2015-02-25 | 2016-03-18 | 2017-03-20 | 2018-02-26 | 2019-02-28 | 2020-04-27 | 2021-04-30 | 2022-04-14 | 2022-05-06 | |
| Przychody ze sprzedaży | 19 478 | 48 969 r/r +151.41%~sektor -8.91% | 88 595 r/r +80.92%~sektor +13.35% | 90 505 r/r +2.16%~sektor -0.63% k/k -9.62%~sektor -2.65% | 239 592 r/r +164.73%~sektor +0.48% k/k +30.48%~sektor +1.35% | 335 078 r/r +39.85%~sektor -7.68% k/k -0.63%~sektor -0.65% | 370 705 r/r +10.63%~sektor +9.80% k/k +3.77%~sektor -2.86% | 287 822 r/r -22.36%~sektor -0.24% k/k -15.25%~sektor +0.88% | 121 110 r/r -57.92%~sektor -12.82% k/k -18.72%~sektor +4.88% | 65 635 r/r -45.81%~sektor +13.00% k/k -5.21%~sektor +7.74% | 57 669 r/r -12.14%~sektor +0.94% k/k -4.14%~sektor +7.17% | 53 509 r/r -17.37%~sektor +11.21% k/k -7.21%~sektor +6.94% | |
| Techniczny koszt wytworzenia produkcji sprzedanej | 252 | 526 r/r +108.73%~sektor -3.71% | 996 r/r +89.35%~sektor +14.80% | 0 r/r -100.00%~sektor +0.42% k/k -100.00%~sektor -1.16% | 0 | 0 | 266 178 k/k +47.44%~sektor +2.87% | 222 707 r/r -16.33%~sektor +7.80% k/k -15.03%~sektor -4.30% | 103 639 r/r -53.46%~sektor +5.63% k/k -22.29%~sektor +6.60% | 52 844 r/r -49.01%~sektor +15.48% k/k -7.18%~sektor +8.08% | 44 773 r/r -15.27%~sektor +10.01% k/k -1.15%~sektor +2.50% | 41 761 r/r -17.04%~sektor +18.52% k/k -6.73%~sektor +6.13% | |
| Koszty sprzedaży | 5 427 | 13 279 r/r +144.68%~sektor +61.76% | 25 245 r/r +90.11%~sektor +118.88% | 33 404 r/r +32.32%~sektor +10.49% k/k +8.39%~sektor -8.08% | 147 898 r/r +342.76%~sektor +164.72% k/k +35.24%~sektor +21.10% | 215 712 r/r +45.85%~sektor +26.95% k/k +2.94%~sektor +2.36% | 0 r/r -100.00%~sektor -41.55% k/k -100.00%~sektor -50.28% | 0 | 0 | 0 | 0 | 0 | |
| Koszty ogólnego zarządu | 3 877 | 3 529 r/r -8.98%~sektor -8.18% | 6 579 r/r +86.43%~sektor +53.36% | 10 485 r/r +59.37%~sektor +29.54% k/k +34.06%~sektor +14.18% | 11 467 r/r +9.37%~sektor +5.66% k/k -12.64%~sektor -5.92% | 11 410 r/r -0.50%~sektor +4.96% k/k -4.17%~sektor -1.86% | 0 r/r -100.00%~sektor -46.82% k/k -100.00%~sektor -46.78% | 0 | 0 | 0 | 0 | 0 | |
| Zysk ze sprzedaży | 9 922 | 31 635 r/r +218.84%~sektor -7.04% | 55 775 r/r +76.31%~sektor +5.09% | 46 616 r/r -16.42%~sektor -0.38% k/k -22.95%~sektor -8.82% | 80 227 r/r +72.10%~sektor +5.40% k/k +31.24%~sektor +22.70% | 107 956 r/r +34.56%~sektor -23.57% k/k -6.74%~sektor +17.58% | 104 527 r/r -3.18%~sektor +18.41% k/k -11.65%~sektor -11.13% | 65 115 r/r -37.71%~sektor -22.28% k/k -16.02%~sektor -7.18% | 17 471 r/r -73.17%~sektor -20.56% k/k +11.76%~sektor +17.15% | 12 791 r/r -26.79%~sektor +15.22% k/k +3.88%~sektor +6.71% | 12 896 r/r +0.82%~sektor +0.82% k/k -13.22%~sektor +8.57% | 11 748 r/r -18.51%~sektor +3.82% k/k -8.90%~sektor +1.04% | |
| Pozostałe przychody operacyjne | 170 | 34 r/r -80.00%~sektor -48.21% | 929 r/r +2632.35%~sektor -15.67% | 386 r/r -58.45%~sektor -26.26% k/k -53.77%~sektor +54.38% | 670 r/r +73.58%~sektor +60.24% k/k +97.64%~sektor +47.79% | 736 r/r +9.85%~sektor -32.82% k/k -33.03%~sektor -33.34% | 829 r/r +12.64%~sektor +36.58% k/k +118.73%~sektor +18.04% | 4 545 r/r +448.25%~sektor -30.00% k/k +167.83%~sektor +8.96% | 804 r/r -82.31%~sektor +154.80% k/k -78.99%~sektor +29.52% | 735 r/r -8.58%~sektor -4.02% k/k -22.96%~sektor +5.88% | 1 303 r/r +77.28%~sektor +0.27% k/k +362.06%~sektor -5.38% | 1 256 r/r +49.70%~sektor +145.83% k/k -3.61%~sektor -1.66% | |
| Pozostałe koszty operacyjne | 0 | 6 559 | 11 652 r/r +77.65%~sektor -8.82% | 5 329 r/r -54.27%~sektor -7.56% k/k -26.49%~sektor -24.60% | 10 177 r/r +90.97%~sektor +7.61% k/k +4.63%~sektor +4.63% | 16 747 r/r +64.56%~sektor -31.00% k/k -0.27%~sektor -16.67% | 5 779 r/r -65.49%~sektor -1.53% k/k -58.84%~sektor -6.62% | 8 608 r/r +48.95%~sektor -40.16% k/k +348.14%~sektor -30.69% | 12 287 r/r +42.74%~sektor +43.64% k/k +28.20%~sektor +38.22% | 291 r/r -97.63%~sektor +92.70% k/k -96.90%~sektor +27.37% | 1 244 r/r +327.49%~sektor +52.32% k/k +18.03%~sektor -13.12% | 1 257 r/r +341.05%~sektor +139.31% k/k +1.05%~sektor +12.84% | |
| Zysk operacyjny (EBIT) | 10 092 | 25 110 r/r +148.81%~sektor -11.24% | 45 052 r/r +79.42%~sektor +79.42% | 41 673 r/r -7.50%~sektor -13.11% k/k -22.95%~sektor -14.56% | 70 720 r/r +69.70%~sektor +5.23% k/k +36.67%~sektor +22.52% | 91 945 r/r +30.01%~sektor -24.00% k/k -8.12%~sektor -6.15% | 99 577 r/r +8.30%~sektor +38.00% k/k -4.85%~sektor -1.68% | 61 052 r/r -38.69%~sektor -24.20% k/k -26.18%~sektor -11.19% | 5 988 r/r -90.19%~sektor -25.85% k/k -39.36%~sektor +19.85% | 13 235 r/r +121.03%~sektor +113.42% k/k +239.88%~sektor +16.46% | 12 955 r/r -2.12%~sektor -4.45% k/k -8.05%~sektor -5.08% | 11 747 r/r -21.53%~sektor +2.92% k/k -9.32%~sektor +4.56% | |
| Przychody finansowe | 202 | 734 r/r +263.37%~sektor -2.16% | 1 286 r/r +75.20%~sektor -17.74% | 3 200 r/r +148.83%~sektor +9.42% k/k +41.28%~sektor +0.44% | 4 636 r/r +44.88%~sektor -13.36% k/k -3.09%~sektor -4.34% | 4 895 r/r +5.59%~sektor +5.80% k/k -2.99%~sektor +0.30% | 20 838 r/r +325.70%~sektor -19.20% k/k +5.57%~sektor -9.63% | 2 155 r/r -89.66%~sektor +3.90% k/k -43.36%~sektor -19.64% | 3 722 r/r +72.71%~sektor +68.88% k/k +16.13%~sektor +12.04% | 2 570 r/r -30.95%~sektor -30.88% k/k -17.04%~sektor -29.86% | 418 r/r -83.74%~sektor -65.24% k/k -36.47%~sektor +13.51% | 246 r/r -86.19%~sektor -31.00% k/k -41.15%~sektor -37.57% | |
| Koszty finansowe | 6 | 7 r/r +16.67%~sektor +50.00% | 44 r/r +528.57%~sektor -31.38% | 394 r/r +795.45%~sektor +11.16% k/k -12.05%~sektor +2.02% | 5 r/r -98.73%~sektor -12.84% k/k +162.50%~sektor -2.67% | 5 r/r 0.00%~sektor -9.47% k/k -98.88%~sektor -22.13% | 400 r/r +7900.00%~sektor -6.44% k/k +250.38%~sektor +23.62% | 2 323 r/r +480.75%~sektor -19.90% k/k +39.69%~sektor -26.49% | 1 519 r/r -34.61%~sektor +92.80% k/k -37.52%~sektor +88.16% | 1 534 r/r +0.99%~sektor -27.32% k/k +9.57%~sektor -29.22% | 996 r/r -35.07%~sektor -35.07% k/k +218.21%~sektor -2.56% | 2 582 r/r +23372.73%~sektor +879.14% k/k +159.24%~sektor +96.58% | |
| Pozostałe przychody (koszty) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Zysk z działalności gospodarczej | 10 288 | 25 837 r/r +151.14%~sektor -19.16% | 46 294 r/r +79.18%~sektor +79.18% | 44 479 r/r -3.92%~sektor -6.35% k/k -20.44%~sektor -8.94% | 75 351 r/r +69.41%~sektor +3.08% k/k +33.28%~sektor +21.60% | 96 835 r/r +28.51%~sektor -21.85% k/k -7.48%~sektor -0.82% | 120 015 r/r +23.94%~sektor +18.89% k/k -3.72%~sektor -10.92% | 60 884 r/r -49.27%~sektor +14.36% k/k -28.24%~sektor -9.93% | 8 191 r/r -86.55%~sektor -18.65% k/k -23.08%~sektor +34.45% | 14 271 r/r +74.23%~sektor +50.20% k/k +155.20%~sektor +17.84% | 12 377 r/r -13.27%~sektor -13.27% k/k -14.25%~sektor -4.50% | 9 411 r/r -43.78%~sektor -8.00% k/k -23.96%~sektor -7.83% | |
| Wynik zdarzeń nadzwyczajnych | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Zysk przed opodatkowaniem | 10 288 | 25 837 r/r +151.14%~sektor -19.16% | 46 294 r/r +79.18%~sektor +79.18% | 44 479 r/r -3.92%~sektor -6.35% k/k -20.44%~sektor -8.94% | 75 351 r/r +69.41%~sektor +3.08% k/k +33.28%~sektor +21.60% | 96 835 r/r +28.51%~sektor -21.85% k/k -7.48%~sektor -0.82% | 120 015 r/r +23.94%~sektor +18.89% k/k -3.72%~sektor -10.92% | 60 884 r/r -49.27%~sektor +14.36% k/k -28.24%~sektor -9.93% | 8 191 r/r -86.55%~sektor -18.65% k/k -23.08%~sektor +34.45% | 14 271 r/r +74.23%~sektor +50.20% k/k +155.20%~sektor +17.84% | 12 377 r/r -13.27%~sektor -13.27% k/k -14.25%~sektor -4.50% | 9 411 r/r -43.78%~sektor -8.00% k/k -23.96%~sektor -7.83% | |
| Zysk (strata) netto z działalności zaniechanej | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Zysk netto | 8 383 | 20 973 r/r +150.18%~sektor -20.81% | 37 564 r/r +79.11%~sektor +79.11% | 36 157 r/r -3.75%~sektor -4.84% k/k -21.70%~sektor -12.67% | 61 685 r/r +70.60%~sektor +3.66% k/k +33.37%~sektor +21.48% | 78 351 r/r +27.02%~sektor -19.82% k/k -7.57%~sektor -1.13% | 99 949 r/r +27.57%~sektor +19.24% k/k -3.93%~sektor -10.13% | 52 239 r/r -47.73%~sektor +13.42% k/k -23.44%~sektor -11.52% | 3 949 r/r -92.44%~sektor -19.60% k/k -63.50%~sektor +34.55% | 10 595 r/r +168.30%~sektor +65.74% k/k +443.89%~sektor +16.42% | 9 440 r/r -10.90%~sektor -10.90% k/k -14.58%~sektor -3.19% | 7 193 r/r -43.54%~sektor -8.08% k/k -23.80%~sektor -8.56% | |
| Zysk netto akcjonariuszy jednostki dominującej | 8 383 | 20 973 r/r +150.18%~sektor -21.15% | 37 564 r/r +79.11%~sektor +79.11% | 36 157 r/r -3.75%~sektor -4.84% k/k -21.70%~sektor -12.70% | 61 685 r/r +70.60%~sektor +3.74% k/k +33.37%~sektor +21.48% | 78 351 r/r +27.02%~sektor -19.82% k/k -7.57%~sektor -1.17% | 99 949 r/r +27.57%~sektor +19.29% k/k -3.93%~sektor -10.13% | 49 719 r/r -50.26%~sektor +13.38% k/k -25.23%~sektor -9.24% | 1 167 r/r -97.65%~sektor -19.60% k/k -83.87%~sektor +34.55% | 8 653 r/r +641.47%~sektor +65.74% k/k +1665.92%~sektor +9.62% | 8 107 r/r -6.31%~sektor -6.31% k/k -14.31%~sektor -3.19% | 6 167 r/r -42.38%~sektor -7.50% k/k -23.93%~sektor -9.31% | |
| EBITDA | 10 113 | 25 128 r/r +148.47%~sektor -10.37% | 45 085 r/r +79.42%~sektor +79.42% | 41 721 r/r -7.46%~sektor -11.92% k/k -22.93%~sektor -15.56% | 70 816 r/r +69.74%~sektor +3.56% k/k +36.64%~sektor +22.27% | 92 058 r/r +30.00%~sektor -18.74% k/k -8.10%~sektor -6.14% | 100 009 r/r +8.64%~sektor +27.23% k/k -4.60%~sektor -1.29% | 61 646 r/r -38.36%~sektor -48.40% k/k -26.15%~sektor -14.92% | 7 021 r/r -88.61%~sektor -21.99% k/k -34.73%~sektor +19.50% | 14 169 r/r +101.81%~sektor +101.13% k/k +191.24%~sektor +20.42% | 13 626 r/r -3.83%~sektor -4.21% k/k -8.88%~sektor -4.12% | 12 367 r/r -22.08%~sektor +2.62% k/k -9.24%~sektor +5.91% | |
Dane pozyskiwane są ze skonsolidowanych sprawozdań finansowych lub jednostkowych, jeśli spółka tylko takie publikuje.
Dane kwartalne RZiS oraz CashFlow obliczne są na podstawie publikowanych danych skumulowanych.
Dynamika zmian dla sektora obliczana jest w oparciu o medianę.
Dane w tys. PLN
* Wartości obliczane są na podstawie 4 ostatnich raportów kwartalnych
