Artifex Mundi S.A.
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 |
Rok finansowy |
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 |
Kwartał |
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 |
Data |
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 |
Przychód (mln) |
5 |
5 |
3 |
5 |
5 |
5 |
6 |
6 |
6 |
5 |
4 |
6 |
5 |
7 |
4 |
4 |
4 |
4 |
4 |
4 |
6 |
8 |
6 |
7 |
11 |
11 |
9 |
8 |
11 |
10 |
9 |
9 |
16 |
20 |
24 |
23 |
28 |
25 |
26 |
25 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
9.8% |
16.6% |
68.8% |
34.1% |
12.6% |
-8.91% |
-28.08% |
-11.04% |
-17.46% |
49.9% |
-9.69% |
-26.46% |
-16.27% |
-44.88% |
6.5% |
10.1% |
40.4% |
88.2% |
36.3% |
52.5% |
87.2% |
43.5% |
64.8% |
21.9% |
5.2% |
-12.72% |
-2.90% |
7.2% |
43.9% |
102.4% |
166.1% |
161.9% |
72.7% |
25.7% |
10.9% |
8.0% |
Marża brutto |
80.1% |
80.1% |
81.5% |
47.6% |
47.3% |
70.6% |
56.5% |
31.0% |
52.3% |
31.1% |
24.6% |
46.6% |
54.8% |
29.4% |
30.2% |
50.1% |
53.5% |
46.7% |
47.4% |
53.3% |
59.0% |
62.2% |
57.8% |
65.4% |
74.8% |
77.9% |
73.0% |
74.3% |
78.8% |
75.2% |
75.8% |
75.0% |
86.1% |
88.3% |
89.6% |
84.7% |
88.4% |
86.8% |
89.7% |
87.3% |
Koszty i Wydatki (mln) |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
5 |
4 |
4 |
4 |
14 |
3 |
6 |
3 |
4 |
3 |
2 |
3 |
3 |
3 |
4 |
3 |
4 |
6 |
7 |
5 |
5 |
8 |
7 |
6 |
8 |
12 |
14 |
17 |
15 |
19 |
18 |
20 |
-17 |
EBIT (mln) |
3 |
3 |
2 |
2 |
2 |
3 |
3 |
1 |
2 |
1 |
1 |
-8 |
2 |
2 |
0 |
-17 |
1 |
1 |
1 |
-17 |
2 |
4 |
2 |
2 |
4 |
4 |
4 |
3 |
3 |
2 |
2 |
25 |
4 |
6 |
6 |
8 |
8 |
7 |
6 |
8 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-40.88% |
-18.29% |
33.2% |
-63.47% |
15.0% |
-64.76% |
-75.12% |
-1482.99% |
-14.73% |
78.2% |
-39.92% |
97.8% |
-68.36% |
-34.88% |
81.3% |
-0.02% |
224.3% |
290.0% |
253.4% |
110.4% |
130.4% |
0.3% |
70.9% |
69.8% |
-25.64% |
-38.77% |
-40.04% |
761.0% |
31.8% |
132.4% |
158.7% |
-68.94% |
95.6% |
23.6% |
-2.06% |
3.0% |
EBIT (%) |
65.7% |
65.7% |
54.5% |
36.0% |
35.4% |
46.1% |
43.0% |
9.8% |
36.1% |
17.8% |
14.9% |
-152.31% |
37.3% |
21.2% |
9.9% |
-409.73% |
14.1% |
25.0% |
16.8% |
-371.95% |
32.6% |
51.9% |
43.7% |
25.5% |
40.1% |
36.2% |
45.3% |
35.5% |
28.3% |
25.4% |
28.0% |
284.9% |
26.0% |
29.2% |
27.2% |
33.8% |
29.4% |
28.7% |
24.0% |
32.3% |
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 |
nan |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
0 |
Koszty finansowe (mln) |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
nan |
0 |
0 |
0 |
0 |
1 |
20 |
0 |
0 |
2 |
0 |
0 |
0 |
0 |
0 |
Amortyzacja (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 |
1 |
1 |
0 |
EBITDA (mln) |
3 |
3 |
2 |
2 |
2 |
3 |
3 |
1 |
3 |
1 |
1 |
-8 |
2 |
2 |
0 |
-17 |
1 |
1 |
1 |
-16 |
2 |
5 |
3 |
2 |
4 |
4 |
5 |
3 |
3 |
2 |
3 |
7 |
5 |
7 |
6 |
12 |
9 |
8 |
9 |
6 |
EBITDA(%) |
67.9% |
67.9% |
54.5% |
25.6% |
42.2% |
43.3% |
44.2% |
7.6% |
43.3% |
13.2% |
17.6% |
-138.97% |
41.3% |
26.5% |
17.0% |
-415.02% |
24.8% |
33.2% |
31.7% |
30.8% |
52.0% |
58.2% |
50.0% |
52.5% |
44.7% |
37.6% |
49.5% |
37.7% |
30.3% |
31.2% |
35.1% |
287.7% |
27.6% |
31.1% |
29.5% |
37.2% |
30.9% |
33.9% |
34.8% |
24.9% |
NOPLAT (mln) |
3 |
3 |
2 |
2 |
2 |
2 |
3 |
0 |
2 |
1 |
1 |
-8 |
2 |
1 |
0 |
-17 |
1 |
1 |
1 |
-17 |
2 |
4 |
2 |
2 |
4 |
4 |
4 |
2 |
3 |
1 |
2 |
6 |
5 |
7 |
5 |
11 |
8 |
8 |
8 |
6 |
Podatek (mln) |
1 |
1 |
0 |
0 |
1 |
0 |
1 |
0 |
0 |
0 |
0 |
-1 |
0 |
0 |
-0 |
-3 |
0 |
0 |
0 |
-1 |
0 |
1 |
0 |
0 |
1 |
1 |
1 |
-1 |
0 |
0 |
0 |
-1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
Zysk Netto (mln) |
2 |
2 |
1 |
1 |
1 |
2 |
2 |
0 |
2 |
1 |
1 |
-7 |
1 |
1 |
0 |
-13 |
0 |
1 |
1 |
-16 |
1 |
3 |
2 |
1 |
3 |
3 |
3 |
3 |
2 |
1 |
2 |
7 |
4 |
6 |
4 |
11 |
7 |
7 |
8 |
6 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-40.25% |
-11.18% |
41.9% |
-85.64% |
44.1% |
-58.39% |
-75.31% |
-4527.40% |
-29.99% |
49.4% |
-38.24% |
94.9% |
-63.32% |
-45.02% |
163.1% |
17.4% |
184.0% |
400.1% |
135.5% |
109.2% |
133.7% |
-4.32% |
68.1% |
115.4% |
-30.41% |
-66.48% |
-48.90% |
123.8% |
74.6% |
434.8% |
161.5% |
52.2% |
85.3% |
19.1% |
68.9% |
-48.09% |
Zysk netto (%) |
47.9% |
47.9% |
42.5% |
23.3% |
26.0% |
36.5% |
35.7% |
2.5% |
33.3% |
16.7% |
12.3% |
-124.35% |
28.3% |
16.6% |
8.4% |
-329.60% |
12.4% |
16.6% |
20.7% |
-351.47% |
25.0% |
44.0% |
35.8% |
21.2% |
31.3% |
29.3% |
36.5% |
37.5% |
20.7% |
11.3% |
19.2% |
78.3% |
25.1% |
29.8% |
18.9% |
45.5% |
26.9% |
28.2% |
28.8% |
21.9% |
EPS |
0.22 |
0.22 |
0.15 |
0.11 |
0.13 |
0.2 |
0.21 |
0.015 |
0.18 |
0.079 |
0.0494 |
-0.65 |
0.13 |
0.1 |
0.0269 |
-1.12 |
0.04 |
0.057 |
0.0709 |
-1.32 |
0.12 |
0.29 |
0.17 |
0.12 |
0.28 |
0.27 |
0.28 |
0.26 |
0.19 |
0.0917 |
0.14 |
0.59 |
0.34 |
0.49 |
0.37 |
0.91 |
0.62 |
0.58 |
0.63 |
0.46 |
EPS (rozwodnione) |
0.22 |
0.22 |
0.15 |
0.11 |
0.13 |
0.2 |
0.21 |
0.015 |
0.18 |
0.079 |
0.0494 |
-0.65 |
0.13 |
0.1 |
0.0269 |
-1.12 |
0.04 |
0.057 |
0.0709 |
-1.32 |
0.12 |
0.29 |
0.17 |
0.12 |
0.28 |
0.27 |
0.28 |
0.26 |
0.19 |
0.0917 |
0.14 |
0.59 |
0.34 |
0.49 |
0.37 |
0.91 |
0.62 |
0.58 |
0.63 |
0.46 |
Ilośc akcji (mln) |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
Ważona ilośc akcji (mln) |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
Waluta |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |