Tekcapital plc
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 |
2014 |
2015 |
2015 |
2015 |
2015 |
2015 |
2016 |
2016 |
2016 |
2016 |
2017 |
2017 |
2017 |
2017 |
2018 |
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 |
Q3 |
Q4 |
Q1 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
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 |
2014-09-30 |
2014-11-30 |
2015-02-28 |
2015-03-31 |
2015-05-31 |
2015-09-30 |
2015-11-30 |
2016-02-29 |
2016-06-30 |
2016-08-31 |
2016-11-30 |
2017-02-28 |
2017-06-30 |
2017-08-31 |
2017-11-30 |
2018-02-28 |
2018-03-31 |
2018-05-31 |
2018-08-31 |
2018-11-30 |
2019-02-28 |
2019-06-30 |
2019-08-31 |
2019-11-30 |
2020-02-29 |
2020-05-31 |
2020-08-31 |
2020-11-30 |
2021-02-28 |
2021-05-31 |
2021-08-31 |
2021-11-30 |
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) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
2 |
3 |
0 |
1 |
1 |
1 |
3 |
3 |
3 |
3 |
1 |
1 |
1 |
1 |
3 |
3 |
7 |
7 |
7 |
7 |
4 |
4 |
-9 |
-9 |
-4 |
-4 |
-2 |
-2 |
11 |
11 |
0 |
0 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
80.6% |
-24.68% |
-58.28% |
-13.99% |
-13.99% |
331.5% |
331.5% |
1347.7% |
1347.7% |
1136.9% |
-54.83% |
-64.29% |
-64.29% |
-80.03% |
2276.1% |
334.5% |
322.5% |
322.5% |
-58.31% |
-58.31% |
-47.06% |
-47.06% |
196.5% |
196.5% |
404.5% |
404.5% |
113.0% |
113.0% |
-48.14% |
-48.14% |
-220.04% |
-220.04% |
-216.20% |
-216.20% |
-75.26% |
-75.26% |
-342.55% |
-342.55% |
-102.23% |
-102.23% |
Marża brutto |
81.3% |
81.3% |
100.0% |
100.0% |
100.0% |
-7.38% |
-7.38% |
100.0% |
7.7% |
11.8% |
11.8% |
86.0% |
86.0% |
97.0% |
18.7% |
70.9% |
70.9% |
70.9% |
96.6% |
96.6% |
95.6% |
95.6% |
84.2% |
84.2% |
91.3% |
91.3% |
96.9% |
96.9% |
89.3% |
89.3% |
91.3% |
91.3% |
82.6% |
82.6% |
100.0% |
100.0% |
116.6% |
116.6% |
126.0% |
126.0% |
99.3% |
99.3% |
96.4% |
96.4% |
Koszty i Wydatki (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
1 |
1 |
0 |
0 |
1 |
1 |
1 |
1 |
2 |
2 |
1 |
1 |
8 |
8 |
1 |
1 |
2 |
2 |
1 |
1 |
0 |
0 |
EBIT (mln) |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-1 |
-1 |
1 |
1 |
3 |
-0 |
0 |
0 |
0 |
2 |
2 |
2 |
2 |
1 |
1 |
1 |
1 |
3 |
3 |
6 |
6 |
7 |
7 |
3 |
3 |
-10 |
-10 |
-5 |
-5 |
-3 |
-4 |
10 |
10 |
-0 |
-0 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
24.8% |
51.5% |
21.4% |
51.2% |
51.2% |
94.9% |
94.9% |
233.1% |
233.1% |
455.1% |
-57.97% |
-92.02% |
-92.02% |
-98.09% |
767.6% |
4032.3% |
4071.2% |
4071.2% |
-76.35% |
-76.35% |
-57.04% |
-57.04% |
442.9% |
442.9% |
578.5% |
578.5% |
136.9% |
136.9% |
-52.06% |
-52.06% |
-242.64% |
-242.64% |
-264.09% |
-264.09% |
-70.69% |
-57.99% |
292.0% |
292.0% |
-94.54% |
-96.19% |
EBIT (%) |
-332.08% |
-332.08% |
-229.53% |
-229.53% |
-229.53% |
-667.75% |
-667.75% |
-403.41% |
-403.41% |
-301.64% |
-301.64% |
37.1% |
37.1% |
86.6% |
-280.64% |
8.3% |
8.3% |
8.3% |
78.9% |
78.9% |
81.9% |
81.9% |
44.7% |
44.7% |
66.4% |
66.4% |
81.9% |
81.9% |
89.3% |
89.3% |
91.1% |
91.1% |
82.6% |
82.6% |
108.2% |
108.2% |
116.6% |
116.6% |
128.2% |
183.7% |
92.3% |
92.3% |
-313.58% |
-313.58% |
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 |
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 |
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 |
10 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-1 |
-1 |
1 |
1 |
3 |
-0 |
0 |
0 |
0 |
2 |
2 |
2 |
2 |
1 |
1 |
1 |
1 |
3 |
3 |
6 |
6 |
7 |
7 |
3 |
3 |
10 |
-9 |
-5 |
-5 |
-3 |
-3 |
10 |
10 |
-0 |
-0 |
EBITDA(%) |
-328.56% |
-331.45% |
-228.36% |
-228.36% |
-228.36% |
-662.03% |
-662.03% |
-397.43% |
-397.43% |
-292.80% |
-292.80% |
37.7% |
37.7% |
86.7% |
-271.25% |
9.7% |
9.7% |
9.7% |
79.2% |
79.0% |
82.0% |
82.0% |
45.1% |
45.1% |
66.7% |
66.7% |
82.0% |
81.9% |
89.4% |
89.4% |
91.1% |
92.6% |
92.3% |
92.3% |
-108.22% |
108.0% |
116.1% |
116.1% |
127.2% |
127.2% |
92.5% |
92.5% |
-269.05% |
-291.89% |
NOPLAT (mln) |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-1 |
-1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
2 |
2 |
2 |
2 |
1 |
1 |
1 |
1 |
3 |
3 |
6 |
6 |
7 |
7 |
3 |
3 |
0 |
0 |
-5 |
-5 |
-3 |
-3 |
10 |
10 |
-0 |
-0 |
Podatek (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 |
Zysk Netto (mln) |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-1 |
-1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
2 |
2 |
2 |
2 |
1 |
1 |
1 |
1 |
3 |
3 |
6 |
6 |
7 |
7 |
3 |
3 |
0 |
0 |
-5 |
-5 |
-3 |
-3 |
10 |
10 |
-0 |
-0 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
1424.0% |
1749.5% |
21.4% |
50.0% |
50.0% |
52.9% |
52.9% |
280.3% |
280.3% |
320.6% |
297.8% |
-94.13% |
-94.13% |
-96.12% |
83.6% |
4145.9% |
4116.7% |
4116.7% |
-75.30% |
-75.30% |
-57.06% |
-57.06% |
426.1% |
426.1% |
582.8% |
582.8% |
131.9% |
131.9% |
-52.32% |
-52.32% |
-100.00% |
-100.00% |
-263.53% |
-263.53% |
-inf% |
-inf% |
292.6% |
292.6% |
-94.53% |
-94.53% |
Zysk netto (%) |
-27.20% |
-27.20% |
-229.55% |
-229.55% |
-229.55% |
-667.78% |
-667.78% |
-400.47% |
-400.47% |
-236.67% |
-236.67% |
49.9% |
49.9% |
42.2% |
1036.5% |
8.2% |
8.2% |
8.2% |
80.1% |
80.1% |
81.8% |
81.8% |
47.5% |
47.5% |
66.4% |
66.4% |
84.2% |
84.2% |
89.8% |
89.8% |
91.7% |
91.7% |
82.6% |
82.6% |
0.0% |
0.0% |
116.2% |
116.2% |
128.6% |
128.6% |
92.3% |
92.3% |
-315.03% |
-315.03% |
EPS |
-0.0009 |
-0.0009 |
-0.015 |
-0.015 |
-0.015 |
-0.0115 |
-0.0115 |
-0.0142 |
-0.0142 |
-0.0175 |
-0.0175 |
0.0215 |
0.0215 |
0.0325 |
0.0291 |
0.001 |
0.001 |
0.001 |
0.0488 |
0.0488 |
0.0405 |
0.0405 |
0.0089 |
0.0089 |
0.0125 |
0.0125 |
0.0322 |
0.0322 |
0.0598 |
0.0598 |
0.0449 |
0.0449 |
0.0218 |
0.0218 |
0.0 |
0.0 |
-0.0304 |
-0.0304 |
-0.0157 |
-0.0157 |
0.05 |
0.05 |
-0.0008 |
-0.0008 |
EPS (rozwodnione) |
-0.0009 |
-0.0009 |
-0.0132 |
-0.0132 |
-0.0132 |
-0.0115 |
-0.0115 |
-0.0142 |
-0.0142 |
-0.0173 |
-0.0173 |
0.0216 |
0.0216 |
0.032 |
0.0287 |
0.0012 |
0.0012 |
0.0012 |
0.0488 |
0.0488 |
0.0404 |
0.0404 |
0.0087 |
0.0087 |
0.0125 |
0.0125 |
0.0325 |
0.0325 |
0.0562 |
0.0562 |
0.0483 |
0.0483 |
0.0213 |
0.0213 |
0.0 |
0.0 |
-0.0304 |
-0.0304 |
-0.0157 |
-0.0157 |
0.0496 |
0.0496 |
-0.0012 |
-0.0012 |
Ilośc akcji (mln) |
23 |
23 |
22 |
22 |
22 |
35 |
35 |
35 |
35 |
35 |
35 |
42 |
42 |
42 |
42 |
52 |
52 |
52 |
46 |
46 |
55 |
55 |
62 |
62 |
76 |
76 |
90 |
90 |
108 |
108 |
149 |
149 |
142 |
142 |
144 |
151 |
166 |
166 |
178 |
178 |
195 |
195 |
130 |
130 |
Ważona ilośc akcji (mln) |
23 |
23 |
25 |
25 |
25 |
35 |
35 |
35 |
35 |
35 |
35 |
41 |
41 |
42 |
42 |
43 |
43 |
43 |
46 |
46 |
55 |
55 |
63 |
63 |
76 |
76 |
89 |
89 |
115 |
115 |
139 |
139 |
145 |
145 |
145 |
151 |
166 |
166 |
178 |
178 |
196 |
196 |
192 |
192 |
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 |
USD |
USD |
USD |