PARTNER SERWISU

ASBISc Enterprises PLC - Notowania i dane-finansowe na dzień 2025-09-05

ISIN: CY1000031710

ASB27,54 (-0,22%)

Emitent jest jednym z czołowych dystrybutorów produktów z branży informatycznej działającym w Europie, na Bliskim Wschodzie i w Afryce Północnej. Firma sprzedaje produkty wszystkich wiodących marek, m.in.: Apple, Samsung, Microsoft, Toshiba, Dell, Acer, Hewlett Packard, Lenovo, Gigabyte, Intel, AMD, Seagate. Grupa posiada także marki własne jak Prestigio oraz Canyon.

Najnowsze sprawozdanie finansowe:
2025-08-21 08:12 Wyniki VII.2025 Zobacz »
Analiza raportów spółki:
2025-08-21 12:17:20 Kazachskie odrodzenie – analiza sytuacji fundamentalnej ASBISc Enterprises Plc po wynikach za II kw. 2025 r. Zobacz »

Kolejne sprawozdanie:
2025-11-06 skonsolidowany - publikacja skonsolidowanego raportu kwartalnego za trzeci kwartał

WIADOMOŚCI O SPÓŁCE asbis

3 dystrybutorów IT z wysokimi rekomendacjami od analityków
Ich kursy są pozytywnymi bohaterami ostatnich sesji, mają ekspozycję na coraz silniejszego konsumenta, a do tego regularnie dzielą się dywidendą. Eksperci z biur maklerskich w najnowszych raportach wysoko wyceniają akcje dystrybutorów IT i rekomendują ich kupno. Sprawdzamy, co napędza notowania AB, Asbisu i Eurotela.
Asbis z mocnym „kupuj” od analityka Ipopema Securities
Ipopema Securities rozpoczęła wydawanie rekomendacji dla Asbisu od zalecenia kupuj i ceny docelowej na poziomie 36,53 zł za akcję. Względem wtorkowego kursu oznacza to potencjał do wzrostu o 38 proc.

Sprawdź listę wszystkich bieżących wiadomości »

Najnowsze komunikaty spółki

Data publikacji	Kategoria	Tytuł komunikatu
2025-08-21	Wyniki	Wyniki VII.2025
2025-08-07	Wyniki	SA-PS
2025-07-22	Wyniki	Wyniki VI.2025
2025-06-23	Wyniki	Wyniki V.2025
2025-05-22	Wyniki	Wyniki IV.2025
2025-05-19	Rozwój firmy	Podpisanie listu intencyjnego z Matrix Media Sp. z o.o.
2025-05-08	Wyniki	SA-QS1
2025-05-07	Walne Zgromadzenie	WZ - wykaz akcjonariuszy

Zobacz wszystkie »

Notowania Komunikaty ESPI Wiadomości Rekomendacje Akcjonariat Analiza techniczna Skaner formacji

ASB

27,54

(-0,22%) 05 wrz 17:00

O: 27,76 H: 28,16 L: 27,54 C: 27,54 VOL: 120 831,00

świeczkowy liniowy

MAX 60M 36M 12M 6M 3M 1M

Wykres od TradingView

Wykresy w StockWatch.pl są korygowane o operacje takie jak dywidendy, scalenia i podziały akcji. Powyższy wykres służy jedynie do szybkiego podglądu notowań. Zaawansowane narzędzie do analizy technicznej znajduje się w zakładce Analiza techniczna lub na dedykowanej podstronie.

Dane finansowe Wskaźniki Dywidendy Wycena Skaner notowań Kapitalizacja

Dane finansowe prezentowane są w tys. PLN. W przypadku raportów publikowanych w walucie innej niż PLN, dokonujemy konwersji zgodnie z obowiązującą tabelą kursów walut NBP.

Poprzedni Następny

Dane kwartalne Dane roczne Pokaż dynamikę

Dane / Okres	Q1 2007	Q2 2007	Q3 2007	Q4 2007	Q1 2008	Q2 2008	Q3 2008	Q4 2008	Q1 2009	Q2 2009	Q3 2009	Q4 2009	Q1 2010	Q2 2010	Q3 2010	Q4 2010	Q1 2011	Q2 2011	Q3 2011	Q4 2011	Q1 2012	Q2 2012	Q3 2012	Q4 2012	Q1 2013	Q2 2013	Q3 2013	Q4 2013	Q1 2014	Q2 2014	Q3 2014	Q4 2014	Q1 2015	Q2 2015	Q3 2015	Q4 2015	Q1 2016	Q2 2016	Q3 2016	Q4 2016	Q1 2017	Q2 2017	Q3 2017	Q4 2017	Q1 2018	Q2 2018	Q3 2018	Q4 2018	Q1 2019	Q2 2019	Q3 2019	Q4 2019	Q1 2020	Q2 2020	Q3 2020	Q4 2020	Q1 2021	Q2 2021	Q3 2021	Q4 2021	Q1 2022	Q2 2022	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Data raportu	10.05.2007	14.08.2007	09.11.2007	30.03.2008	06.05.2008	12.08.2008	04.11.2008	30.03.2009	06.05.2009	12.08.2009	05.11.2009	30.03.2010	06.05.2010	11.08.2010	09.11.2010	30.03.2011	11.05.2011	18.08.2011	09.11.2011	29.03.2012	08.05.2012	09.08.2012	07.11.2012	27.02.2013	08.05.2013	07.08.2013	07.11.2013	27.02.2014	06.05.2014	07.08.2014	06.11.2014	26.02.2015	07.05.2015	06.08.2015	05.11.2015	26.02.2016	12.05.2016	11.08.2016	08.11.2016	28.02.2017	09.05.2017	08.08.2017	07.11.2017	27.02.2018	09.05.2018	08.08.2018	07.11.2018	27.02.2019	09.05.2019	08.08.2019	06.11.2019	27.02.2020	07.05.2020	12.08.2020	05.11.2020	25.02.2021	06.05.2021	12.08.2021	04.11.2021	24.02.2022	05.05.2022	11.08.2022	03.11.2022	23.02.2023	11.05.2023	10.08.2023	09.11.2023	29.02.2024	09.05.2024	08.08.2024	07.11.2024	27.02.2025	08.05.2025	07.08.2025
Liczba akcji	55 475 248	55 475 248	55 475 248	55 475 248	55 475 248	55 475 248	55 475 248	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000	55 500 000
Przychody	768 729	792 444	1 084 385	1 173 152	860 710	751 713	940 419	1 038 534	822 008	756 020	849 421	1 142 112	954 106	852 030	1 109 682	1 394 976	1 008 287	833 313	1 056 747	1 543 252	1 222 865	1 216 405	1 435 498	1 797 279	1 396 918	1 493 672	1 406 153	1 763 868	1 046 222	1 098 483	1 224 219	1 544 994	1 050 511	908 317	1 082 924	1 428 120	985 733	961 349	1 073 634	1 478 998	1 177 944	1 073 173	1 351 411	1 948 361	1 711 545	1 656 446	1 970 527	2 151 034	1 580 827	1 413 954	1 796 670	2 572 332	1 963 970	1 557 529	2 356 200	3 273 723	2 768 822	2 557 860	2 775 394	3 832 097	2 865 877	2 251 775	3 293 559	3 620 218	3 168 078	2 812 519	3 192 116	3 672 714	2 847 057	2 580 299	2 818 906	3 740 279	2 940 107	3 569 515
dynamika kw/kw		+3,08%	+36,84%	+8,19%	-26,63%	-12,66%	+25,10%	+10,43%	-20,85%	-8,03%	+12,35%	+34,46%	-16,46%	-10,70%	+30,24%	+25,71%	-27,72%	-17,35%	+26,81%	+46,04%	-20,76%	-0,53%	+18,01%	+25,20%	-22,28%	+6,93%	-5,86%	+25,44%	-40,69%	+5,00%	+11,45%	+26,20%	-32,01%	-13,54%	+19,22%	+31,88%	-30,98%	-2,47%	+11,68%	+37,76%	-20,36%	-8,89%	+25,93%	+44,17%	-12,15%	-3,22%	+18,96%	+9,16%	-26,51%	-10,56%	+27,07%	+43,17%	-23,65%	-20,69%	+51,28%	+38,94%	-15,42%	-7,62%	+8,50%	+38,07%	-25,21%	-21,43%	+46,27%	+9,92%	-12,49%	-11,22%	+13,50%	+15,06%	-22,48%	-9,37%	+9,25%	+32,69%	-21,39%	+21,41%
dynamika r/r					+11,97%	-5,14%	-13,28%	-11,47%	-4,50%	+0,57%	-9,68%	+9,97%	+16,07%	+12,70%	+30,64%	+22,14%	+5,68%	-2,20%	-4,77%	+10,63%	+21,28%	+45,97%	+35,84%	+16,46%	+14,23%	+22,79%	-2,04%	-1,86%	-25,10%	-26,46%	-12,94%	-12,41%	+0,41%	-17,31%	-11,54%	-7,56%	-6,17%	+5,84%	-0,86%	+3,56%	+19,50%	+11,63%	+25,87%	+31,74%	+45,30%	+54,35%	+45,81%	+10,40%	-7,64%	-14,64%	-8,82%	+19,59%	+24,24%	+10,15%	+31,14%	+27,27%	+40,98%	+64,23%	+17,79%	+17,06%	+3,51%	-11,97%	+18,67%	-5,53%	+10,54%	+24,90%	-3,08%	+1,45%	-10,13%	-8,26%	-11,69%	+1,84%	+3,27%	+38,34%
Zysk brutto na sprzedaży	34 841	33 947	51 061	64 824	51 798	42 997	46 891	41 500	24 801	38 211	42 379	55 573	44 515	37 450	53 584	63 771	56 102	40 285	52 117	96 599	64 413	54 007	69 824	89 382	82 451	82 461	90 101	109 582	67 945	60 378	70 236	78 640	25 670	30 635	50 266	70 610	52 643	54 464	65 623	85 960	61 450	57 855	72 409	95 370	77 415	72 995	94 745	110 500	79 956	80 257	105 612	134 776	99 713	89 770	137 403	207 242	178 092	177 479	204 512	288 498	218 085	210 543	263 966	327 961	272 343	225 991	255 054	305 753	235 847	205 678	215 475	300 102	205 866	238 974
dynamika kw/kw		-2,57%	+50,41%	+26,95%	-20,09%	-16,99%	+9,06%	-11,50%	-40,24%	+54,07%	+10,91%	+31,13%	-19,90%	-15,87%	+43,08%	+19,01%	-12,03%	-28,19%	+29,37%	+85,35%	-33,32%	-16,16%	+29,29%	+28,01%	-7,75%	+0,01%	+9,26%	+21,62%	-38,00%	-11,14%	+16,33%	+11,97%	-67,36%	+19,34%	+64,08%	+40,47%	-25,45%	+3,46%	+20,49%	+30,99%	-28,51%	-5,85%	+25,16%	+31,71%	-18,83%	-5,71%	+29,80%	+16,63%	-27,64%	+0,38%	+31,59%	+27,61%	-26,02%	-9,97%	+53,06%	+50,83%	-14,07%	-0,34%	+15,23%	+41,07%	-24,41%	-3,46%	+25,37%	+24,24%	-16,96%	-17,02%	+12,86%	+19,88%	-22,86%	-12,79%	+4,76%	+39,27%	-31,40%	+16,08%
dynamika r/r					+48,67%	+26,66%	-8,17%	-35,98%	-52,12%	-11,13%	-9,62%	+33,91%	+79,49%	-1,99%	+26,44%	+14,75%	+26,03%	+7,57%	-2,74%	+51,48%	+14,81%	+34,06%	+33,98%	-7,47%	+28,00%	+52,69%	+29,04%	+22,60%	-17,59%	-26,78%	-22,05%	-28,24%	-62,22%	-49,26%	-28,43%	-10,21%	+105,08%	+77,78%	+30,55%	+21,74%	+16,73%	+6,23%	+10,34%	+10,95%	+25,98%	+26,17%	+30,85%	+15,86%	+3,28%	+9,95%	+11,47%	+21,97%	+24,71%	+11,85%	+30,10%	+53,77%	+78,60%	+97,70%	+48,84%	+39,21%	+22,46%	+18,63%	+29,07%	+13,68%	+24,88%	+7,34%	-3,38%	-6,77%	-13,40%	-8,99%	-15,52%	-1,85%	-12,71%	+16,19%
Koszty sprzedaży	-14 996	-14 084	-17 024	-23 093	-16 957	-18 605	-17 912	-31 282	-21 135	-20 014	-20 540	-22 276	-22 994	-23 008	-22 865	-31 709	-27 003	-26 616	-26 117	-41 034	-30 325	-28 568	-34 200	-41 283	-37 247	-39 845	-42 867	-49 383	-34 752	-33 191	-32 935	-32 983	-37 054	-25 778	-23 514	-29 127	-24 313	-25 304	-27 435	-36 967	-27 898	-27 763	-32 398	-42 032	-37 594	-42 619	-42 579	-43 556	-40 050	-36 291	-40 836	-47 668	-43 372	-38 750	-43 468	-62 732	-54 846	-57 061	-58 447	-70 733	-71 316	-75 639	-72 577	-89 025	-81 752	-81 587	-82 214	- 101 471	-78 883	-84 305	-83 836	-96 121	-82 051	-88 052
dynamika kw/kw		+6,08%	-20,87%	-35,65%	+26,57%	-9,72%	+3,72%	-74,64%	+32,44%	+5,30%	-2,63%	-8,45%	-3,22%	-0,06%	+0,62%	-38,68%	+14,84%	+1,43%	+1,87%	-57,12%	+26,10%	+5,79%	-19,71%	-20,71%	+9,78%	-6,98%	-7,58%	-15,20%	+29,63%	+4,49%	+0,77%	-0,15%	-12,34%	+30,43%	+8,78%	-23,87%	+16,53%	-4,08%	-8,42%	-34,74%	+24,53%	+0,48%	-16,69%	-29,74%	+10,56%	-13,37%	+0,09%	-2,29%	+8,05%	+9,39%	-12,52%	-16,73%	+9,01%	+10,66%	-12,18%	-44,32%	+12,57%	-4,04%	-2,43%	-21,02%	-0,82%	-6,06%	+4,05%	-22,66%	+8,17%	+0,20%	-0,77%	-23,42%	+22,26%	-6,87%	+0,56%	-14,65%	+14,64%	-7,31%
dynamika r/r					-13,08%	-32,10%	-5,22%	-35,46%	-24,64%	-7,57%	-14,67%	+28,79%	-8,80%	-14,96%	-11,32%	-42,35%	-17,43%	-15,68%	-14,22%	-29,41%	-12,30%	-7,33%	-30,95%	-0,61%	-22,83%	-39,47%	-25,34%	-19,62%	+6,70%	+16,70%	+23,17%	+33,21%	-6,62%	+22,33%	+28,60%	+11,69%	+34,38%	+1,84%	-16,68%	-26,92%	-14,75%	-9,72%	-18,09%	-13,70%	-34,76%	-53,51%	-31,42%	-3,63%	-6,53%	+14,85%	+4,09%	-9,44%	-8,29%	-6,78%	-6,45%	-31,60%	-26,45%	-47,25%	-34,46%	-12,75%	-30,03%	-32,56%	-24,18%	-25,86%	-14,63%	-7,86%	-13,28%	-13,98%	+3,51%	-3,33%	-1,97%	+5,27%	-4,02%	-4,44%
Koszty ogólnego zarządu	-10 231	-13 085	-11 545	-11 554	-13 675	-14 501	-17 452	-19 655	-19 241	-17 510	-15 694	-18 897	-16 229	-17 773	-17 938	-18 816	-18 281	-17 559	-18 132	-20 614	-19 234	-18 395	-18 873	-21 327	-21 670	-23 788	-23 493	-25 746	-24 121	-22 180	-22 383	-22 394	-20 708	-18 681	-15 652	-16 802	-15 390	-15 420	-16 704	-16 940	-17 373	-15 098	-16 099	-17 700	-21 665	-16 866	-21 095	-22 111	-22 470	-23 872	-28 635	-33 237	-31 353	-28 724	-31 319	-37 161	-36 584	-35 552	-39 889	-52 761	-46 457	-50 035	-53 655	-62 645	-64 674	-55 416	-57 791	-61 820	-59 419	-60 097	-57 499	-60 594	-58 466	-62 472
dynamika kw/kw		-27,90%	+11,77%	-0,08%	-18,36%	-6,04%	-20,35%	-12,62%	+2,11%	+9,00%	+10,37%	-20,41%	+14,12%	-9,51%	-0,93%	-4,89%	+2,84%	+3,95%	-3,26%	-13,69%	+6,69%	+4,36%	-2,60%	-13,00%	-1,61%	-9,77%	+1,24%	-9,59%	+6,31%	+8,05%	-0,92%	-0,05%	+7,53%	+9,79%	+16,21%	-7,35%	+8,40%	-0,19%	-8,33%	-1,41%	-2,56%	+13,10%	-6,63%	-9,94%	-22,40%	+22,15%	-25,07%	-4,82%	-1,62%	-6,24%	-19,95%	-16,07%	+5,67%	+8,39%	-9,03%	-18,65%	+1,55%	+2,82%	-12,20%	-32,27%	+11,95%	-7,70%	-7,23%	-16,76%	-3,24%	+14,31%	-4,29%	-6,97%	+3,88%	-1,14%	+4,32%	-5,38%	+3,51%	-6,85%
dynamika r/r					-33,66%	-10,82%	-51,17%	-70,11%	-40,70%	-20,75%	+10,07%	+3,86%	+15,65%	-1,50%	-14,30%	+0,43%	-12,64%	+1,20%	-1,08%	-9,56%	-5,21%	-4,76%	-4,09%	-3,46%	-12,67%	-29,32%	-24,48%	-20,72%	-11,31%	+6,76%	+4,72%	+13,02%	+14,15%	+15,78%	+30,07%	+24,97%	+25,68%	+17,46%	-6,72%	-0,82%	-12,88%	+2,09%	+3,62%	-4,49%	-24,71%	-11,71%	-31,03%	-24,92%	-3,72%	-41,54%	-35,74%	-50,32%	-39,53%	-20,33%	-9,37%	-11,81%	-16,68%	-23,77%	-27,36%	-41,98%	-26,99%	-40,74%	-34,51%	-18,73%	-39,21%	-10,75%	-7,71%	+1,32%	+8,13%	-8,45%	+0,51%	+1,98%	+1,60%	-3,95%
Zysk ze sprzedaży	9 614	6 778	22 492	30 177	21 166	9 891	11 527	-9 437	-15 575	687	6 145	14 400	5 292	-3 331	12 781	13 246	10 818	-3 890	7 868	34 951	14 854	7 044	16 751	26 772	23 534	18 828	23 741	34 453	9 072	5 007	14 918	23 263	-32 092	-13 824	11 100	24 681	12 940	13 740	21 484	32 053	16 179	14 994	23 912	35 638	18 156	13 510	31 071	44 833	17 436	20 094	36 141	53 871	24 988	22 296	62 616	107 349	86 662	84 866	106 176	165 004	100 312	84 869	137 734	176 291	125 917	88 988	115 049	142 462	97 545	61 276	74 140	143 387	65 349	88 450
dynamika kw/kw		-29,50%	+231,84%	+34,17%	-29,86%	-53,27%	+16,54%	-181,87%	-65,04%	+104,41%	+794,47%	+134,34%	-63,25%	-162,94%	+483,70%	+3,64%	-18,33%	-135,96%	+302,26%	+344,22%	-57,50%	-52,58%	+137,81%	+59,82%	-12,09%	-20,00%	+26,09%	+45,12%	-73,67%	-44,81%	+197,94%	+55,94%	-237,95%	+56,92%	+180,30%	+122,35%	-47,57%	+6,18%	+56,36%	+49,19%	-49,52%	-7,32%	+59,48%	+49,04%	-49,05%	-25,59%	+129,99%	+44,29%	-61,11%	+15,24%	+79,86%	+49,06%	-53,62%	-10,77%	+180,84%	+71,44%	-19,27%	-2,07%	+25,11%	+55,41%	-39,21%	-15,39%	+62,29%	+27,99%	-28,57%	-29,33%	+29,29%	+23,83%	-31,53%	-37,18%	+20,99%	+93,40%	-54,42%	+35,35%
dynamika r/r					+120,16%	+45,93%	-48,75%	-131,27%	-173,58%	-93,05%	-46,69%	+252,59%	+133,98%	-584,86%	+107,99%	-8,01%	+104,42%	-16,78%	-38,44%	+163,86%	+37,31%	+281,08%	+112,90%	-23,40%	+58,44%	+167,29%	+41,73%	+28,69%	-61,45%	-73,41%	-37,16%	-32,48%	-453,75%	-376,09%	-25,59%	+6,10%	+140,32%	+199,39%	+93,55%	+29,87%	+25,03%	+9,13%	+11,30%	+11,18%	+12,22%	-9,90%	+29,94%	+25,80%	-3,97%	+48,73%	+16,32%	+20,16%	+43,31%	+10,96%	+73,25%	+99,27%	+246,81%	+280,63%	+69,57%	+53,71%	+15,75%	+0,00%	+29,72%	+6,84%	+25,53%	+4,85%	-16,47%	-19,19%	-22,53%	-31,14%	-35,56%	+0,65%	-33,01%	+44,35%
Pozostałe przychody operacyjne	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	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
Pozostałe koszty operacyjne	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	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 operacyjny	9 614	6 778	22 492	30 177	21 166	9 891	11 527	-9 437	-15 575	687	6 145	14 400	5 292	-3 331	12 781	13 246	10 818	-3 890	7 868	34 951	14 854	7 044	16 751	26 772	23 534	18 828	23 741	34 453	9 072	5 007	14 918	23 263	-32 092	-13 824	11 100	24 681	12 940	13 740	21 484	32 053	16 179	14 994	23 912	35 638	18 156	13 510	31 071	44 833	17 436	20 094	36 141	53 871	24 988	22 296	62 616	107 349	86 662	84 866	106 176	165 004	100 312	84 869	137 734	176 291	125 917	88 988	115 049	142 462	97 545	61 276	74 140	143 387	65 349	88 450
dynamika kw/kw		-29,50%	+231,84%	+34,17%	-29,86%	-53,27%	+16,54%	-181,87%	-65,04%	+104,41%	+794,47%	+134,34%	-63,25%	-162,94%	+483,70%	+3,64%	-18,33%	-135,96%	+302,26%	+344,22%	-57,50%	-52,58%	+137,81%	+59,82%	-12,09%	-20,00%	+26,09%	+45,12%	-73,67%	-44,81%	+197,94%	+55,94%	-237,95%	+56,92%	+180,30%	+122,35%	-47,57%	+6,18%	+56,36%	+49,19%	-49,52%	-7,32%	+59,48%	+49,04%	-49,05%	-25,59%	+129,99%	+44,29%	-61,11%	+15,24%	+79,86%	+49,06%	-53,62%	-10,77%	+180,84%	+71,44%	-19,27%	-2,07%	+25,11%	+55,41%	-39,21%	-15,39%	+62,29%	+27,99%	-28,57%	-29,33%	+29,29%	+23,83%	-31,53%	-37,18%	+20,99%	+93,40%	-54,42%	+35,35%
dynamika r/r					+120,16%	+45,93%	-48,75%	-131,27%	-173,58%	-93,05%	-46,69%	+252,59%	+133,98%	-584,86%	+107,99%	-8,01%	+104,42%	-16,78%	-38,44%	+163,86%	+37,31%	+281,08%	+112,90%	-23,40%	+58,44%	+167,29%	+41,73%	+28,69%	-61,45%	-73,41%	-37,16%	-32,48%	-453,75%	-376,09%	-25,59%	+6,10%	+140,32%	+199,39%	+93,55%	+29,87%	+25,03%	+9,13%	+11,30%	+11,18%	+12,22%	-9,90%	+29,94%	+25,80%	-3,97%	+48,73%	+16,32%	+20,16%	+43,31%	+10,96%	+73,25%	+99,27%	+246,81%	+280,63%	+69,57%	+53,71%	+15,75%	+0,00%	+29,72%	+6,84%	+25,53%	+4,85%	-16,47%	-19,19%	-22,53%	-31,14%	-35,56%	+0,65%	-33,01%	+44,35%
Przychody Finansowe	148	934	- 395	1 294	648	- 109	- 114	86	45	2 069	773	- 800	297	2 263	-1 015	1 175	69	157	241	368	484	1 221	-83	685	397	235	308	907	312	1 504	142	4 636	395	326	2 176	- 121	384	650	525	771	759	1 134	1 552	2 471	3 098	4 799	5 190	3 006	5 258	568	4 015	3 553	2 876	2 244	2 806	8 697	4 278	3 565	3 432	6 706	7 179	-1 090	6 307	9 891	4 046	1 723	2 118	3 585	3 525	356	585	2 389	2 072	2 354
dynamika kw/kw		+531,08%	-142,29%	+427,59%	-49,92%	-116,82%	-4,59%	+175,44%	-47,67%	+4 497,78%	-62,64%	-203,49%	+137,13%	+661,95%	-144,85%	+215,76%	-94,13%	+127,54%	+53,50%	+52,70%	+31,52%	+152,27%	-106,80%	+925,30%	-42,04%	-40,81%	+31,06%	+194,48%	-65,60%	+382,05%	-90,56%	+3 164,79%	-91,48%	-17,47%	+567,48%	-105,56%	+417,36%	+69,27%	-19,23%	+46,86%	-1,56%	+49,41%	+36,86%	+59,21%	+25,37%	+54,91%	+8,15%	-42,08%	+74,92%	-89,20%	+606,87%	-11,51%	-19,05%	-21,97%	+25,04%	+209,94%	-50,81%	-16,67%	-3,73%	+95,40%	+7,05%	-115,18%	+678,62%	+56,83%	-59,09%	-57,41%	+22,93%	+69,26%	-1,67%	-89,90%	+64,33%	+308,38%	-13,27%	+13,61%
dynamika r/r					+337,84%	-111,67%	+71,14%	-93,35%	-93,06%	+1 998,17%	+778,07%	-1 030,23%	+560,00%	+9,38%	-231,31%	+246,88%	-76,77%	-93,06%	+123,74%	-68,68%	+601,45%	+677,71%	-134,44%	+86,14%	-17,98%	-80,75%	+471,08%	+32,41%	-21,41%	+540,00%	-53,90%	+411,14%	+26,60%	-78,32%	+1 432,39%	-102,61%	-2,78%	+99,39%	-75,87%	+737,19%	+97,66%	+74,46%	+195,62%	+220,49%	+308,17%	+323,19%	+234,41%	+21,65%	+69,72%	-88,16%	-22,64%	+18,20%	-45,30%	+295,07%	-30,11%	+144,78%	+48,75%	+58,87%	+22,31%	-22,89%	+67,81%	-130,58%	+83,77%	+47,49%	-43,64%	+258,07%	-66,42%	-63,75%	-12,88%	-79,34%	-72,38%	-33,36%	-41,22%	+561,24%
Koszty finansowe	-3 422	-3 228	-2 552	-4 976	-3 695	-3 777	-4 349	-9 980	-6 271	-5 744	-3 853	-6 097	-4 897	-5 579	-7 342	-7 249	-7 790	-6 953	-6 342	-6 388	-7 424	-6 728	-8 291	-10 795	-11 277	-13 170	-12 376	-16 280	-19 767	-11 026	-13 466	-9 632	-15 053	-12 502	-12 271	-16 343	-11 741	-13 825	-15 020	-18 089	-14 491	-11 822	-14 954	-18 790	-13 783	-13 449	-16 183	-24 255	-15 201	-17 513	-15 327	-19 789	-17 187	-11 263	-16 430	-19 873	-20 588	-19 068	-24 558	-30 115	-26 595	-25 682	-29 500	-32 939	-39 658	-35 115	-35 714	-36 345	-33 488	-30 580	-28 810	-31 556	-31 323	-34 772
dynamika kw/kw		+5,67%	+20,94%	-94,98%	+25,74%	-2,22%	-15,14%	-129,48%	+37,16%	+8,40%	+32,92%	-58,24%	+19,68%	-13,93%	-31,60%	+1,27%	-7,46%	+10,74%	+8,79%	-0,73%	-16,22%	+9,38%	-23,23%	-30,20%	-4,47%	-16,79%	+6,03%	-31,54%	-21,42%	+44,22%	-22,13%	+28,47%	-56,28%	+16,95%	+1,85%	-33,18%	+28,16%	-17,75%	-8,64%	-20,43%	+19,89%	+18,42%	-26,49%	-25,65%	+26,65%	+2,42%	-20,33%	-49,88%	+37,33%	-15,21%	+12,48%	-29,11%	+13,15%	+34,47%	-45,88%	-20,96%	-3,60%	+7,38%	-28,79%	-22,63%	+11,69%	+3,43%	-14,87%	-11,66%	-20,40%	+11,46%	-1,71%	-1,77%	+7,86%	+8,68%	+5,79%	-9,53%	+0,74%	-11,01%
dynamika r/r					-7,98%	-17,01%	-70,42%	-100,56%	-69,72%	-52,08%	+11,40%	+38,91%	+21,91%	+2,87%	-90,55%	-18,89%	-59,08%	-24,63%	+13,62%	+11,88%	+4,70%	+3,24%	-30,73%	-68,99%	-51,90%	-95,75%	-49,27%	-50,81%	-75,29%	+16,28%	-8,81%	+40,84%	+23,85%	-13,39%	+8,87%	-69,67%	+22,00%	-10,58%	-22,40%	-10,68%	-23,42%	+14,49%	+0,44%	-3,88%	+4,89%	-13,76%	-8,22%	-29,08%	-10,29%	-30,22%	+5,29%	+18,41%	-13,06%	+35,69%	-7,20%	-0,42%	-19,79%	-69,30%	-49,47%	-51,54%	-29,18%	-34,69%	-20,12%	-9,38%	-49,12%	-36,73%	-21,06%	-10,34%	+15,56%	+12,91%	+19,33%	+13,18%	+6,47%	-13,71%
Zysk brutto	6 408	4 755	19 629	26 406	18 310	6 435	7 065	-18 629	-21 311	-2 246	3 080	8 447	726	-6 129	4 539	7 243	3 089	-10 703	2 190	29 351	8 308	1 959	8 576	17 443	13 194	6 304	12 337	19 575	-10 233	-4 397	1 663	18 604	-46 597	-25 863	798	8 611	1 824	948	7 098	14 143	2 724	2 348	9 610	18 261	7 563	5 318	19 981	22 684	8 284	3 564	23 940	37 494	11 631	13 261	49 125	96 584	70 617	70 025	85 372	140 993	80 879	59 165	116 054	154 282	91 695	56 463	108 295	17 901	67 826	31 567	45 708	114 619	36 609	56 810
dynamika kw/kw		-25,80%	+312,81%	+34,53%	-30,66%	-64,86%	+9,79%	-363,68%	-14,40%	+89,46%	+237,13%	+174,25%	-91,41%	-944,21%	+174,06%	+59,57%	-57,35%	-446,49%	+120,46%	+1 240,23%	-71,69%	-76,42%	+337,77%	+103,39%	-24,36%	-52,22%	+95,70%	+58,67%	-152,28%	+57,03%	+137,82%	+1 018,70%	-350,47%	+44,50%	+103,09%	+979,07%	-78,82%	-48,03%	+648,73%	+99,25%	-80,74%	-13,80%	+309,28%	+90,02%	-58,58%	-29,68%	+275,72%	+13,53%	-63,48%	-56,98%	+571,72%	+56,62%	-68,98%	+14,01%	+270,45%	+96,61%	-26,89%	-0,84%	+21,92%	+65,15%	-42,64%	-26,85%	+96,15%	+32,94%	-40,57%	-38,42%	+91,80%	-83,47%	+278,90%	-53,46%	+44,80%	+150,76%	-68,06%	+55,18%
dynamika r/r					+185,74%	+35,33%	-64,01%	-170,55%	-216,39%	-134,90%	-56,40%	+145,34%	+103,41%	-172,89%	+47,37%	-14,25%	+325,48%	-74,63%	-51,75%	+305,23%	+168,95%	+118,30%	+291,60%	-40,57%	+58,81%	+221,80%	+43,85%	+12,22%	-177,56%	-169,75%	-86,52%	-4,96%	-355,36%	-488,20%	-52,01%	-53,71%	+103,91%	+103,67%	+789,47%	+64,24%	+49,34%	+147,68%	+35,39%	+29,12%	+177,64%	+126,49%	+107,92%	+24,22%	+9,53%	-32,98%	+19,81%	+65,29%	+40,40%	+272,08%	+105,20%	+157,60%	+507,14%	+428,05%	+73,79%	+45,98%	+14,53%	-15,51%	+35,94%	+9,43%	+13,37%	-4,57%	-6,69%	-88,40%	-26,03%	-44,09%	-57,79%	+540,29%	-46,03%	+79,97%
Zysk z działalności zaniechanej	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	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	5 522	3 685	16 972	23 669	13 276	3 823	7 094	-18 374	-21 446	-1 023	3 265	6 817	579	-6 707	4 064	5 597	2 388	-10 881	1 505	27 162	7 279	1 061	6 718	14 095	10 525	4 417	9 757	15 228	-10 349	-4 369	1 556	17 890	-46 239	-25 693	576	7 938	1 587	852	5 367	10 699	2 237	1 762	7 558	13 712	5 825	4 423	15 443	18 518	6 413	3 480	17 878	31 110	8 794	10 108	39 551	80 927	57 142	56 516	70 629	115 898	66 138	48 308	94 780	132 941	76 272	46 914	91 979	8 593	55 898	24 484	37 008	99 091	29 207	45 564
dynamika kw/kw		-33,27%	+360,57%	+39,46%	-43,91%	-71,20%	+85,56%	-359,01%	-16,72%	+95,23%	+419,16%	+108,79%	-91,51%	-1 258,38%	+160,59%	+37,72%	-57,33%	-555,65%	+113,83%	+1 704,78%	-73,20%	-85,42%	+533,18%	+109,81%	-25,33%	-58,03%	+120,90%	+56,07%	-167,96%	+57,78%	+135,61%	+1 049,74%	-358,46%	+44,43%	+102,24%	+1 278,13%	-80,01%	-46,31%	+529,93%	+99,35%	-79,09%	-21,23%	+328,94%	+81,42%	-57,52%	-24,07%	+249,15%	+19,91%	-65,37%	-45,74%	+413,74%	+74,01%	-71,73%	+14,94%	+291,28%	+104,61%	-29,39%	-1,10%	+24,97%	+64,09%	-42,93%	-26,96%	+96,20%	+40,26%	-42,63%	-38,49%	+96,06%	-90,66%	+550,51%	-56,20%	+51,15%	+167,76%	-70,53%	+56,00%
dynamika r/r					+140,42%	+3,74%	-58,20%	-177,63%	-261,54%	-126,76%	-53,98%	+137,10%	+102,70%	-555,62%	+24,47%	-17,90%	+312,44%	-62,23%	-62,97%	+385,30%	+204,82%	+109,75%	+346,38%	-48,11%	+44,59%	+316,31%	+45,24%	+8,04%	-198,33%	-198,91%	-84,05%	+17,48%	-346,80%	-488,08%	-62,98%	-55,63%	+103,43%	+103,32%	+831,77%	+34,78%	+40,96%	+106,81%	+40,82%	+28,16%	+160,39%	+151,02%	+104,33%	+35,05%	+10,09%	-21,32%	+15,77%	+68,00%	+37,13%	+190,46%	+121,23%	+160,13%	+549,78%	+459,12%	+78,58%	+43,21%	+15,74%	-14,52%	+34,19%	+14,71%	+15,32%	-2,89%	-2,96%	-93,54%	-26,71%	-47,81%	-59,76%	+1 053,16%	-47,75%	+86,10%
Zysk netto akcjonariuszy większościowych	5 522	3 685	16 972	23 669	13 214	3 807	6 951	-18 328	-21 401	-1 092	2 980	6 515	366	-6 789	3 750	5 152	2 258	-10 364	1 041	26 417	7 230	1 031	6 698	14 073	10 478	4 404	9 719	15 182	-10 365	-4 384	1 509	17 880	-46 235	-25 704	580	7 918	1 575	836	5 344	10 675	2 224	1 816	7 613	13 788	5 859	4 362	15 517	18 469	6 424	3 507	17 925	31 090	8 919	10 059	39 604	80 806	57 146	56 497	70 703	115 660	66 220	48 330	94 747	132 843	76 574	47 452	92 509	7 631	56 178	24 656	37 722	98 978	29 482	45 586
dynamika kw/kw		-33,27%	+360,57%	+39,46%	-44,17%	-71,19%	+82,58%	-363,67%	-16,77%	+94,90%	+372,89%	+118,62%	-94,38%	-1 954,92%	+155,24%	+37,39%	-56,17%	-558,99%	+110,04%	+2 437,66%	-72,63%	-85,74%	+549,66%	+110,11%	-25,55%	-57,97%	+120,69%	+56,21%	-168,27%	+57,70%	+134,42%	+1 084,89%	-358,59%	+44,41%	+102,26%	+1 265,17%	-80,11%	-46,92%	+539,23%	+99,76%	-79,17%	-18,35%	+319,22%	+81,11%	-57,51%	-25,55%	+255,73%	+19,02%	-65,22%	-45,41%	+411,12%	+73,44%	-71,31%	+12,78%	+293,72%	+104,03%	-29,28%	-1,14%	+25,14%	+63,59%	-42,75%	-27,02%	+96,04%	+40,21%	-42,36%	-38,03%	+94,95%	-91,75%	+636,18%	-56,11%	+52,99%	+162,39%	-70,21%	+54,62%
dynamika r/r					+139,30%	+3,31%	-59,04%	-177,43%	-261,96%	-128,68%	-57,13%	+135,55%	+101,71%	-521,70%	+25,84%	-20,92%	+516,94%	-52,66%	-72,24%	+412,75%	+220,19%	+109,95%	+543,42%	-46,73%	+44,92%	+327,16%	+45,10%	+7,88%	-198,92%	-199,55%	-84,47%	+17,77%	-346,07%	-486,31%	-61,56%	-55,72%	+103,41%	+103,25%	+821,38%	+34,82%	+41,21%	+117,22%	+42,46%	+29,16%	+163,44%	+140,20%	+103,82%	+33,95%	+9,64%	-19,60%	+15,52%	+68,34%	+38,84%	+186,83%	+120,94%	+159,91%	+540,72%	+461,66%	+78,52%	+43,13%	+15,88%	-14,46%	+34,01%	+14,86%	+15,64%	-1,82%	-2,36%	-94,26%	-26,64%	-48,04%	-59,22%	+1 197,05%	-47,52%	+84,89%
EBITDA	10 928	8 104	23 849	31 425	22 512	11 308	13 169	-6 941	-13 074	3 002	8 229	16 533	7 370	- 979	15 100	15 576	12 993	-1 738	8 671	37 226	17 044	9 146	19 178	29 368	25 655	20 262	26 645	36 024	11 452	7 152	17 135	25 578	-30 150	-11 051	13 525	27 250	15 049	15 745	23 565	31 882	18 330	15 956	27 091	37 717	20 285	15 718	33 451	47 398	20 489	24 341	40 580	57 621	28 943	26 529	67 209	107 871	90 996	89 458	107 904	169 430	105 824	90 616	144 367	184 299	134 373	96 731	122 978	150 796	106 048	69 973	82 607	152 006	73 626	97 591
dynamika kw/kw		-25,84%	+194,29%	+31,77%	-28,36%	-49,77%	+16,46%	-152,71%	-88,36%	+122,96%	+174,12%	+100,91%	-55,42%	-113,28%	+1 642,39%	+3,15%	-16,58%	-113,38%	+598,91%	+329,32%	-54,21%	-46,34%	+109,69%	+53,13%	-12,64%	-21,02%	+31,50%	+35,20%	-68,21%	-37,55%	+139,58%	+49,27%	-217,87%	+63,35%	+222,39%	+101,48%	-44,77%	+4,62%	+49,67%	+35,29%	-42,51%	-12,95%	+69,79%	+39,22%	-46,22%	-22,51%	+112,82%	+41,69%	-56,77%	+18,80%	+66,71%	+41,99%	-49,77%	-8,34%	+153,34%	+60,50%	-15,64%	-1,69%	+20,62%	+57,02%	-37,54%	-14,37%	+59,32%	+27,66%	-27,09%	-28,01%	+27,13%	+22,62%	-29,67%	-34,02%	+18,06%	+84,01%	-51,56%	+32,55%
dynamika r/r					+106,00%	+39,54%	-44,78%	-122,09%	-158,08%	-73,45%	-37,51%	+338,19%	+156,37%	-132,61%	+83,50%	-5,79%	+76,30%	-77,53%	-42,58%	+139,00%	+31,18%	+626,24%	+121,17%	-21,11%	+50,52%	+121,54%	+38,94%	+22,66%	-55,36%	-64,70%	-35,69%	-29,00%	-363,27%	-254,52%	-21,07%	+6,54%	+149,91%	+242,48%	+74,23%	+17,00%	+21,80%	+1,34%	+14,96%	+18,30%	+10,67%	-1,49%	+23,48%	+25,67%	+1,01%	+54,86%	+21,31%	+21,57%	+41,26%	+8,99%	+65,62%	+87,21%	+214,40%	+237,21%	+60,55%	+57,07%	+16,30%	+1,29%	+33,79%	+8,78%	+26,98%	+6,75%	-14,82%	-18,18%	-21,08%	-27,66%	-32,83%	+0,80%	-30,57%	+39,47%
Przepływy operacyjne	-35 339	45 468	-34 763	23 955	-39 447	-10 441	35 048	13 568	-59 818	51 686	31 279	70 581	- 142 314	-37 054	44 234	89 675	-95 373	-37 195	46 122	137 747	- 122 934	-61 380	4 811	53 608	- 115 386	63 626	73 663	15 148	- 194 296	30 375	78 047	237 922	- 204 358	-23 301	68 517	104 997	-74 610	-55 555	16 615	155 784	- 120 469	41 428	-11 372	230 350	- 156 170	-27 746	184 534	84 765	- 217 564	126 704	8 854	199 172	- 284 872	303 139	-2 787	155 845	- 285 136	100 557	172 703	184 197	- 204 796	-2 294	116 686	- 142 141	- 438 849	247 965	13 752	339 861	- 165 723	-98 283	219 341	147 745	- 234 358	- 346
dynamika kw/kw		+228,66%	-176,46%	+168,91%	-264,67%	+73,53%	+435,68%	-61,29%	-540,88%	+186,41%	-39,48%	+125,65%	-301,63%	+73,96%	+219,38%	+102,73%	-206,35%	+61,00%	+224,00%	+198,66%	-189,25%	+50,07%	+107,84%	+1 014,28%	-315,24%	+155,14%	+15,77%	-79,44%	-1 382,65%	+115,63%	+156,94%	+204,84%	-185,89%	+88,60%	+394,05%	+53,24%	-171,06%	+25,54%	+129,91%	+837,61%	-177,33%	+134,39%	-127,45%	+2 125,59%	-167,80%	+82,23%	+765,08%	-54,07%	-356,67%	+158,24%	-93,01%	+2 149,51%	-243,03%	+206,41%	-100,92%	+5 691,86%	-282,96%	+135,27%	+71,75%	+6,66%	-211,18%	+98,88%	+5 186,57%	-221,81%	-208,74%	+156,50%	-94,45%	+2 371,36%	-148,76%	+40,69%	+323,17%	-32,64%	-258,62%	+99,85%
dynamika r/r					-11,62%	-122,96%	+200,82%	-43,36%	-51,64%	+595,03%	-10,75%	+420,20%	-137,91%	-171,69%	+41,42%	+27,05%	+32,98%	-0,38%	+4,27%	+53,61%	-28,90%	-65,02%	-89,57%	-61,08%	+6,14%	+203,66%	+1 431,14%	-71,74%	-68,39%	-52,26%	+5,95%	+1 470,65%	-5,18%	-176,71%	-12,21%	-55,87%	+63,49%	-138,42%	-75,75%	+48,37%	-61,46%	+174,57%	-168,44%	+47,86%	-29,64%	-166,97%	+1 722,70%	-63,20%	-39,31%	+556,66%	-95,20%	+134,97%	-30,94%	+139,25%	-131,48%	-21,75%	-0,09%	-66,83%	+6 296,73%	+18,19%	+28,18%	-102,28%	-32,44%	-177,17%	-114,29%	+10 909,29%	-88,21%	+339,10%	+62,24%	-139,64%	+1 494,98%	-56,53%	-41,42%	+99,65%
Amortyzacja	1 314	1 326	1 357	1 248	1 346	1 417	1 642	2 496	2 501	2 315	2 084	2 133	2 078	2 352	2 319	2 330	2 175	2 152	803	2 275	2 190	2 102	2 427	2 596	2 121	1 434	2 904	1 571	2 380	2 145	2 217	2 315	1 942	2 773	2 425	2 569	2 109	2 005	2 081	- 171	2 151	962	3 179	2 079	2 129	2 208	2 380	2 565	3 053	4 247	4 439	3 750	3 955	4 233	4 593	522	4 334	4 592	1 728	4 426	5 512	5 747	6 633	8 008	8 456	7 743	7 929	8 334	8 503	8 697	8 467	8 619	8 277	9 141
dynamika kw/kw		+0,91%	+2,34%	-8,03%	+7,85%	+5,27%	+15,88%	+52,01%	+0,20%	-7,44%	-9,98%	+2,35%	-2,58%	+13,19%	-1,40%	+0,47%	-6,65%	-1,06%	-62,69%	+183,31%	-3,74%	-4,02%	+15,46%	+6,96%	-18,30%	-32,39%	+102,51%	-45,90%	+51,50%	-9,87%	+3,36%	+4,42%	-16,11%	+42,79%	-12,55%	+5,94%	-17,91%	-4,93%	+3,79%	-108,22%	+1 357,89%	-55,28%	+230,46%	-34,60%	+2,41%	+3,71%	+7,79%	+7,77%	+19,03%	+39,11%	+4,52%	-15,52%	+5,47%	+7,03%	+8,50%	-88,63%	+730,27%	+5,95%	-62,37%	+156,13%	+24,54%	+4,26%	+15,42%	+20,73%	+5,59%	-8,43%	+2,40%	+5,11%	+2,03%	+2,28%	-2,64%	+1,80%	-3,97%	+10,44%
dynamika r/r					+2,44%	+6,86%	+21,00%	+100,00%	+85,81%	+63,37%	+26,92%	-14,54%	-16,91%	+1,60%	+11,28%	+9,24%	+4,67%	-8,50%	-65,37%	-2,36%	+0,69%	-2,32%	+202,24%	+14,11%	-3,15%	-31,78%	+19,65%	-39,48%	+12,21%	+49,58%	-23,66%	+47,36%	-18,40%	+29,28%	+9,38%	+10,97%	+8,60%	-27,70%	-14,19%	-106,66%	+1,99%	-52,02%	+52,76%	+1 315,79%	-1,02%	+129,52%	-25,13%	+23,38%	+43,40%	+92,35%	+86,51%	+46,20%	+29,54%	-0,33%	+3,47%	-86,08%	+9,58%	+8,48%	-62,38%	+747,89%	+27,18%	+25,15%	+283,85%	+80,93%	+53,41%	+34,73%	+19,54%	+4,07%	+0,56%	+12,32%	+6,79%	+3,42%	-2,66%	+5,11%
Przepływy inwestycyjne	-1 159	-2 607	-6 695	-9 778	-2 849	-11 509	-12 271	-4 600	-7 411	-1 468	-1 196	-1 107	-1 430	-2 077	-3 120	-10 056	-2 128	-6 119	-1 003	- 548	-1 745	-1 097	-1 642	-2 234	-2 128	-2 562	-2 708	-2 853	-1 824	-2 036	-1 165	249	-4 995	-2 062	-2 176	-6 521	-1 587	-1 289	-2 660	-3 622	-1 522	-1 705	-1 979	-2 650	-2 425	-2 208	-6 315	- 365	-2 125	- 656	-8 244	-3 037	-3 704	-5 642	-3 506	-5 713	-2 541	-33 518	-5 721	-16 036	-6 964	-11 973	-13 199	-17 820	-16 841	-25 220	24 340	-31 708	-13 984	-23 186	-13 508	-21 440	-20 107	-21 259
dynamika kw/kw		-124,94%	-156,81%	-46,05%	+70,86%	-303,97%	-6,62%	+62,51%	-61,11%	+80,19%	+18,53%	+7,44%	-29,18%	-45,24%	-50,22%	-222,31%	+78,84%	-187,55%	+83,61%	+45,36%	-218,43%	+37,13%	-49,68%	-36,05%	+4,74%	-20,39%	-5,70%	-5,35%	+36,07%	-11,62%	+42,78%	+121,37%	-2 106,02%	+58,72%	-5,53%	-199,68%	+75,66%	+18,78%	-106,36%	-36,17%	+57,98%	-12,02%	-16,07%	-33,91%	+8,49%	+8,95%	-186,01%	+94,22%	-482,19%	+69,13%	-1 156,71%	+63,16%	-21,96%	-52,32%	+37,86%	-62,95%	+55,52%	-1 219,09%	+82,93%	-180,30%	+56,57%	-71,93%	-10,24%	-35,01%	+5,49%	-49,75%	+196,51%	-230,27%	+55,90%	-65,80%	+41,74%	-58,72%	+6,22%	-5,73%
dynamika r/r					-145,82%	-341,47%	-83,29%	+52,96%	-160,13%	+87,24%	+90,25%	+75,93%	+80,70%	-41,49%	-160,87%	-808,40%	-48,81%	-194,61%	+67,85%	+94,55%	+18,00%	+82,07%	-63,71%	-307,66%	-21,95%	-133,55%	-64,92%	-27,71%	+14,29%	+20,53%	+56,98%	+108,73%	-173,85%	-1,28%	-86,78%	-2 718,88%	+68,23%	+37,49%	-22,24%	+44,46%	+4,10%	-32,27%	+25,60%	+26,84%	-59,33%	-29,50%	-219,10%	+86,23%	+12,37%	+70,29%	-30,55%	-732,05%	-74,31%	-760,06%	+57,47%	-88,11%	+31,40%	-494,08%	-63,18%	-180,69%	-174,07%	+64,28%	-130,71%	-11,12%	-141,83%	-110,64%	+284,41%	-77,93%	+16,96%	+8,07%	-155,50%	+32,38%	-43,79%	+8,31%
Capex	-1 376	-2 703	-6 764	-10 723	-2 962	-13 337	-11 413	-4 280	-7 587	-4 171	-1 399	-2 099	-1 753	-1 640	-3 331	-9 512	-2 440	-6 666	-1 282	- 702	-2 238	- 735	-1 728	-3 062	-2 386	-3 083	-3 170	-3 422	-2 035	-2 886	-1 874	-8 119	-5 346	-2 303	-2 350	-6 918	-1 725	-1 506	-2 746	-3 626	-2 082	-1 843	-2 128	-2 701	-2 564	-2 451	-6 063	237	-2 235	- 999	-4 489	-3 340	-4 285	-6 063	-3 490	-3 498	-2 262	-33 849	-5 868	-11 577	-7 620	-13 155	-18 979	-12 150	-15 713	-32 554	-7 929	-18 045	-15 249	-14 693	-23 496	-21 641	-17 396	-22 756
dynamika kw/kw		-96,44%	-150,24%	-58,53%	+72,38%	-350,27%	+14,43%	+62,50%	-77,27%	+45,02%	+66,46%	-50,04%	+16,48%	+6,45%	-103,11%	-185,56%	+74,35%	-173,20%	+80,77%	+45,24%	-218,80%	+67,16%	-135,10%	-77,20%	+22,08%	-29,21%	-2,82%	-7,95%	+40,53%	-41,82%	+35,07%	-333,24%	+34,15%	+56,92%	-2,04%	-194,38%	+75,07%	+12,70%	-82,34%	-32,05%	+42,58%	+11,48%	-15,46%	-26,93%	+5,07%	+4,41%	-147,37%	+103,91%	-1 043,04%	+55,30%	-349,35%	+25,60%	-28,29%	-41,49%	+42,44%	-0,23%	+35,33%	-1 396,42%	+82,66%	-97,29%	+34,18%	-72,64%	-44,27%	+35,98%	-29,33%	-107,18%	+75,64%	-127,58%	+15,49%	+3,65%	-59,91%	+7,89%	+19,62%	-30,81%
dynamika r/r					-115,26%	-393,41%	-68,73%	+60,09%	-156,14%	+68,73%	+87,74%	+50,96%	+76,89%	+60,68%	-138,10%	-353,17%	-39,19%	-306,46%	+61,51%	+92,62%	+8,28%	+88,97%	-34,79%	-336,18%	-6,61%	-319,46%	-83,45%	-11,76%	+14,71%	+6,39%	+40,88%	-137,26%	-162,70%	+20,20%	-25,40%	+14,79%	+67,73%	+34,61%	-16,85%	+47,59%	-20,70%	-22,38%	+22,51%	+25,51%	-23,15%	-32,99%	-184,92%	+108,77%	+12,83%	+59,24%	+25,96%	-1 509,28%	-91,72%	-506,91%	+22,25%	-4,73%	+47,21%	-458,29%	-68,14%	-230,96%	-236,87%	+61,14%	-223,43%	-4,95%	-106,21%	-147,46%	+58,22%	-48,52%	+2,95%	+54,87%	-196,33%	-19,93%	-14,08%	-54,88%
Przepływy finansowe	-6 488	2 805	5 509	55 013	5 428	- 850	-5 866	-3 691	-17 804	5 901	-6 862	-3 981	-7 595	14 660	18 571	-4 129	4 017	3 874	-27 993	-9 818	13 909	11 617	18 347	10 500	6 805	-15 951	2 111	-2 303	60 563	-18 483	-59 948	-20 299	-10 262	-4 113	7 188	-11 967	2 355	-5 753	-13 305	-2 290	-1 749	23 829	- 464	-22 346	7 662	9 863	-8 321	-23 094	-20 595	8 303	16 069	-25 310	-5 462	10 370	20 943	-31 939	8 997	-34 932	53 334	16 311	-38 709	13 831	-12 634	80 938	23 142	- 133 140	13 624	23 016	50 601	- 176 820	40 390	39 139	-56 206	58 303
dynamika kw/kw		+143,23%	+96,40%	+898,60%	-90,13%	-115,66%	-590,12%	+37,08%	-382,36%	+133,14%	-216,29%	+41,98%	-90,78%	+293,02%	+26,68%	-122,23%	+197,29%	-3,56%	-822,59%	+64,93%	+241,67%	-16,48%	+57,93%	-42,77%	-35,19%	-334,40%	+113,23%	-209,10%	+2 729,74%	-130,52%	-224,34%	+66,14%	+49,45%	+59,92%	+274,76%	-266,49%	+119,68%	-344,29%	-131,27%	+82,79%	+23,62%	+1 462,44%	-101,95%	-4 715,95%	+134,29%	+28,73%	-184,37%	-177,54%	+10,82%	+140,32%	+93,53%	-257,51%	+78,42%	+289,86%	+101,96%	-252,50%	+128,17%	-488,26%	+252,68%	-69,42%	-337,32%	+135,73%	-191,35%	+740,64%	-71,41%	-675,32%	+110,23%	+68,94%	+119,85%	-449,44%	+122,84%	-3,10%	-243,61%	+203,73%
dynamika r/r					+183,66%	-130,30%	-206,48%	-106,71%	-428,00%	+794,24%	-16,98%	-7,86%	+57,34%	+148,43%	+370,64%	-3,72%	+152,89%	-73,57%	-250,74%	-137,78%	+246,25%	+199,87%	+165,54%	+206,95%	-51,07%	-237,31%	-88,49%	-121,93%	+789,98%	-15,87%	-2 939,79%	-781,42%	-116,94%	+77,75%	+111,99%	+41,05%	+122,95%	-39,87%	-285,10%	+80,86%	-174,27%	+514,20%	+96,51%	-875,81%	+538,08%	-58,61%	-1 693,32%	-3,35%	-368,79%	-15,82%	+293,11%	-9,60%	+73,48%	+24,89%	+30,33%	-26,19%	+264,72%	-436,86%	+154,66%	+151,07%	-530,24%	+139,59%	-123,69%	+396,22%	+159,78%	-1 062,62%	+207,84%	-71,56%	+118,65%	-32,81%	+196,46%	+70,05%	-211,08%	+132,97%
Emisja akcji	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	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
Skup akcji własnych	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	0	0	0	0	0	0	0	628	0	0	133	4	0	0	0	0	0	3 209	1 230	0	0	0	0	0	0	0	0	0	0	0
dynamika kw/kw																																																					-100,00%			-96,99%	-100,00%						-61,67%	-100,00%
dynamika r/r																																																								-99,36%			-100,00%	-100,00%						-100,00%	-100,00%
Leasingi	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	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
Pozostałe, w tym pożyczki i kredyty	-6 488	5 514	11 255	56 764	7 661	8 684	-3 370	- 100	-14 149	9 680	-3 941	-1 187	-5 090	17 758	22 269	- 325	7 414	7 302	-24 112	-5 856	17 740	15 987	23 208	16 583	12 706	-10 123	15 802	3 917	66 662	-11 832	-42 753	-14 440	-4 436	2 173	12 486	-6 544	6 934	-1 727	-8 899	2 168	2 286	27 534	9 382	-18 523	11 056	13 592	7 888	-18 468	-16 368	23 598	20 473	-8 613	-1 754	30 992	25 639	-7 384	13 241	11 362	58 738	68 958	-30 144	46 682	-1 263	147 921	41 646	- 116 018	84 659	85 522	64 557	- 162 782	117 870	95 783	-41 337	134 108
dynamika kw/kw		+184,99%	+104,12%	+404,34%	-86,50%	+13,35%	-138,81%	+97,03%	-14 049,00%	+168,41%	-140,71%	+69,88%	-328,81%	+448,88%	+25,40%	-101,46%	+2 381,23%	-1,51%	-430,21%	+75,71%	+402,94%	-9,88%	+45,17%	-28,55%	-23,38%	-179,67%	+256,10%	-75,21%	+1 601,86%	-117,75%	-261,33%	+66,22%	+69,28%	+148,99%	+474,60%	-152,41%	+205,96%	-124,91%	-415,29%	+124,36%	+5,44%	+1 104,46%	-65,93%	-297,43%	+159,69%	+22,94%	-41,97%	-334,13%	+11,37%	+244,17%	-13,24%	-142,07%	+79,64%	+1 866,93%	-17,27%	-128,80%	+279,32%	-14,19%	+416,97%	+17,40%	-143,71%	+254,86%	-102,71%	+11 811,88%	-71,85%	-378,58%	+172,97%	+1,02%	-24,51%	-352,15%	+172,41%	-18,74%	-143,16%	+424,43%
dynamika r/r					+218,08%	+57,49%	-129,94%	-100,18%	-284,69%	+11,47%	-16,94%	-1 087,00%	+64,03%	+83,45%	+665,06%	+72,62%	+245,66%	-58,88%	-208,28%	-1 701,85%	+139,28%	+118,94%	+196,25%	+383,18%	-28,38%	-163,32%	-31,91%	-76,38%	+424,65%	-16,88%	-370,55%	-468,65%	-106,65%	+118,37%	+129,20%	+54,68%	+256,31%	-179,48%	-171,27%	+133,13%	-67,03%	+1 694,33%	+205,43%	-954,38%	+383,64%	-50,64%	-15,92%	+0,30%	-248,05%	+73,62%	+159,55%	+53,36%	+89,28%	+31,33%	+25,23%	+14,27%	+854,90%	-63,34%	+129,10%	+1 033,88%	-327,66%	+310,86%	-102,15%	+114,51%	+238,16%	-348,53%	+6 803,01%	-42,18%	+55,01%	-40,31%	+39,23%	+12,00%	-164,03%	+182,39%
Dywidenda	0	-2 709	0	0	0	-7 262	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-8 881	0	0	0	-10 467	0	0	0	0	0	0	0	0	0	0	0	-6 036	0	0	0	-12 326	0	0	-10 579	0	-12 839	0	-16 941	0	-20 044	0	-41 717	0	-44 870	0	-24 143	0	-51 191	0	0	-57 386	-45 637	0	0	-64 963	-44 772	0	-62 604
dynamika kw/kw			+100,00%				+100,00%																					+100,00%				+100,00%												+100,00%				+100,00%			+100,00%		+100,00%		+100,00%		+100,00%		+100,00%		+100,00%		+100,00%		+100,00%			+20,47%	+100,00%			+31,08%	+100,00%
dynamika r/r						-168,07%				+100,00%																					-17,86%				+100,00%												-104,21%				+100,00%			-60,14%		-56,12%		-146,25%		-123,86%		+42,13%		-14,09%		+100,00%		+10,85%			-13,20%	+1,90%
Zapłacone odsetki	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
dynamika kw/kw				W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
dynamika r/r							W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
Przepływy razem	-42 986	45 666	-35 949	69 190	-36 868	-22 800	16 911	5 277	-85 033	56 119	23 221	65 493	- 151 339	-24 471	59 685	75 490	-93 484	-39 440	17 126	127 381	- 110 770	-50 860	21 516	61 874	- 110 709	45 113	73 066	9 992	- 135 557	9 856	16 934	217 872	- 219 615	-29 476	73 529	86 509	-73 842	-62 597	650	149 872	- 123 740	63 552	-13 815	205 354	- 150 933	-20 091	169 898	61 306	- 240 284	134 351	16 679	170 825	- 294 038	307 867	14 650	118 193	- 278 680	32 107	220 316	184 472	- 250 469	- 436	90 853	-79 023	- 432 548	89 605	51 716	331 169	- 129 106	- 298 289	246 223	165 444	- 310 671	36 698
dynamika kw/kw		+206,23%	-178,72%	+292,47%	-153,29%	+38,16%	+174,17%	-68,80%	-1 711,39%	+166,00%	-58,62%	+182,04%	-331,08%	+83,83%	+343,90%	+26,48%	-223,84%	+57,81%	+143,42%	+643,79%	-186,96%	+54,09%	+142,30%	+187,57%	-278,93%	+140,75%	+61,96%	-86,32%	-1 456,66%	+107,27%	+71,81%	+1 186,60%	-200,80%	+86,58%	+349,45%	+17,65%	-185,36%	+15,23%	+101,04%	+22 957,23%	-182,56%	+151,36%	-121,74%	+1 586,46%	-173,50%	+86,69%	+945,64%	-63,92%	-491,94%	+155,91%	-87,59%	+924,19%	-272,13%	+204,70%	-95,24%	+706,78%	-335,78%	+111,52%	+586,19%	-16,27%	-235,78%	+99,83%	+20 937,84%	-186,98%	-447,37%	+120,72%	-42,28%	+540,36%	-138,98%	-131,04%	+182,55%	-32,81%	-287,78%	+111,81%
dynamika r/r					+14,23%	-149,93%	+147,04%	-92,37%	-130,64%	+346,14%	+37,31%	+1 141,10%	-77,98%	-143,61%	+157,03%	+15,26%	+38,23%	-61,17%	-71,31%	+68,74%	-18,49%	-28,96%	+25,63%	-51,43%	+0,06%	+188,70%	+239,59%	-83,85%	-22,44%	-78,15%	-76,82%	+2 080,46%	-62,01%	-399,07%	+334,21%	-60,29%	+66,38%	-112,37%	-99,12%	+73,24%	-67,57%	+201,53%	-2 225,38%	+37,02%	-21,98%	-131,61%	+1 329,81%	-70,15%	-59,20%	+768,71%	-90,18%	+178,64%	-22,37%	+129,15%	-12,16%	-30,81%	+5,22%	-89,57%	+1 403,86%	+56,08%	+10,12%	-101,36%	-58,76%	-142,84%	-72,70%	+20 651,61%	-43,08%	+519,08%	+70,15%	-432,89%	+376,11%	-50,04%	-140,63%	+112,30%
Data bilansowa	31.03.2007	30.06.2007	30.09.2007	31.12.2007	31.03.2008	30.06.2008	30.09.2008	31.12.2008	31.03.2009	30.06.2009	30.09.2009	31.12.2009	31.03.2010	30.06.2010	30.09.2010	31.12.2010	31.03.2011	30.06.2011	30.09.2011	31.12.2011	31.03.2012	30.06.2012	30.09.2012	31.12.2012	31.03.2013	30.06.2013	30.09.2013	31.12.2013	31.03.2014	30.06.2014	30.09.2014	31.12.2014	31.03.2015	30.06.2015	30.09.2015	31.12.2015	31.03.2016	30.06.2016	30.09.2016	31.12.2016	31.03.2017	30.06.2017	30.09.2017	31.12.2017	31.03.2018	30.06.2018	30.09.2018	31.12.2018	31.03.2019	30.06.2019	30.09.2019	31.12.2019	31.03.2020	30.06.2020	30.09.2020	31.12.2020	31.03.2021	30.06.2021	30.09.2021	31.12.2021	31.03.2022	30.06.2022	30.09.2022	31.12.2022	31.03.2023	30.06.2023	30.09.2023	31.12.2023	31.03.2024	30.06.2024	30.09.2024	31.12.2024	31.03.2025	30.06.2025
Aktywa trwałe	0	0	34 096	42 222	46 150	51 073	64 130	79 248	93 693	89 315	82 382	79 524	77 401	87 530	78 265	89 522	87 093	89 182	101 735	102 429	93 946	98 029	91 721	90 306	93 559	101 316	97 500	94 183	92 973	92 994	96 472	99 874	105 068	105 246	107 269	114 446	111 999	117 167	114 055	118 603	113 065	107 048	104 934	98 675	98 559	105 887	107 706	109 743	128 371	126 357	134 640	126 608	138 266	138 747	137 350	139 376	142 559	168 139	177 707	196 614	201 973	222 159	248 168	262 266	276 585	300 745	311 559	320 180	328 936	345 992	330 938	361 436	353 209	361 055
dynamika kw/kw	-100,00%			+23,83%	+9,30%	+10,67%	+25,57%	+23,57%	+18,23%	-4,67%	-7,76%	-3,47%	-2,67%	+13,09%	-10,58%	+14,38%	-2,71%	+2,40%	+14,08%	+0,68%	-8,28%	+4,35%	-6,43%	-1,54%	+3,60%	+8,29%	-3,77%	-3,40%	-1,28%	+0,02%	+3,74%	+3,53%	+5,20%	+0,17%	+1,92%	+6,69%	-2,14%	+4,61%	-2,66%	+3,99%	-4,67%	-5,32%	-1,97%	-5,96%	-0,12%	+7,44%	+1,72%	+1,89%	+16,97%	-1,57%	+6,56%	-5,97%	+9,21%	+0,35%	-1,01%	+1,48%	+2,28%	+17,94%	+5,69%	+10,64%	+2,73%	+9,99%	+11,71%	+5,68%	+5,46%	+8,74%	+3,60%	+2,77%	+2,73%	+5,19%	-4,35%	+9,22%	-2,28%	+2,22%
dynamika r/r				+70,10%			+88,09%	+87,69%	+103,02%	+74,88%	+28,46%	+0,35%	-17,39%	-2,00%	-5,00%	+12,57%	+12,52%	+1,89%	+29,99%	+14,42%	+7,87%	+9,92%	-9,84%	-11,84%	-0,41%	+3,35%	+6,30%	+4,29%	-0,63%	-8,21%	-1,05%	+6,04%	+13,01%	+13,18%	+11,19%	+14,59%	+6,60%	+11,33%	+6,33%	+3,63%	+0,95%	-8,64%	-8,00%	-16,80%	-12,83%	-1,08%	+2,64%	+11,22%	+30,25%	+19,33%	+25,01%	+15,37%	+7,71%	+9,81%	+2,01%	+10,08%	+3,10%	+21,18%	+29,38%	+41,07%	+41,68%	+32,13%	+39,65%	+33,39%	+36,94%	+35,37%	+25,54%	+22,08%	+18,93%	+15,04%	+6,22%	+12,89%	+7,38%	+4,35%
WNIP	0	0	3 008	2 474	2 379	2 631	4 719	6 373	11 250	9 618	8 291	7 772	7 692	8 692	7 142	6 728	6 311	6 366	7 156	7 038	6 589	7 004	6 080	5 394	5 490	9 728	9 148	8 720	8 523	9 489	10 405	11 134	15 842	16 273	16 522	16 801	16 559	17 448	17 366	17 752	16 902	14 198	13 001	12 469	11 280	14 264	13 903	13 040	12 614	11 891	13 260	12 099	12 396	11 419	11 757	11 457	11 537	10 499	10 322	10 142	9 522	9 372	8 262	6 376	5 907	7 234	8 609	9 094	10 350	11 429	12 258	14 022	13 854	13 495
dynamika kw/kw	-100,00%			-17,75%	-3,84%	+10,59%	+79,36%	+35,05%	+76,53%	-14,51%	-13,80%	-6,26%	-1,03%	+13,00%	-17,83%	-5,80%	-6,20%	+0,87%	+12,41%	-1,65%	-6,38%	+6,30%	-13,19%	-11,28%	+1,78%	+77,19%	-5,96%	-4,68%	-2,26%	+11,33%	+9,65%	+7,01%	+42,28%	+2,72%	+1,53%	+1,69%	-1,44%	+5,37%	-0,47%	+2,22%	-4,79%	-16,00%	-8,43%	-4,09%	-9,54%	+26,45%	-2,53%	-6,21%	-3,27%	-5,73%	+11,51%	-8,76%	+2,45%	-7,88%	+2,96%	-2,55%	+0,70%	-9,00%	-1,69%	-1,74%	-6,11%	-1,58%	-11,84%	-22,83%	-7,36%	+22,46%	+19,01%	+5,63%	+13,81%	+10,43%	+7,25%	+14,39%	-1,20%	-2,59%
dynamika r/r				-32,95%			+56,88%	+157,60%	+372,89%	+265,56%	+75,69%	+21,95%	-31,63%	-9,63%	-13,86%	-13,43%	-17,95%	-26,76%	+0,20%	+4,61%	+4,41%	+10,02%	-15,04%	-23,36%	-16,68%	+38,89%	+50,46%	+61,66%	+55,25%	-2,46%	+13,74%	+27,68%	+85,87%	+71,49%	+58,79%	+50,90%	+4,53%	+7,22%	+5,11%	+5,66%	+2,07%	-18,63%	-25,14%	-29,76%	-33,26%	+0,46%	+6,94%	+4,58%	+11,83%	-16,64%	-4,62%	-7,22%	-1,73%	-3,97%	-11,33%	-5,31%	-6,93%	-8,06%	-12,21%	-11,48%	-17,47%	-10,73%	-19,96%	-37,13%	-37,96%	-22,81%	+4,20%	+42,63%	+75,22%	+57,99%	+42,39%	+54,19%	+33,86%	+18,08%
w tym wartość firmy	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
dynamika kw/kw																																																	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
dynamika r/r																																																				W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
Rzeczowe aktywa trwałe	0	0	30 819	39 504	43 547	47 159	59 174	72 431	82 025	78 055	72 669	69 942	67 666	75 550	68 162	77 798	76 278	79 096	90 009	91 054	83 797	86 964	82 581	82 829	86 067	89 524	86 224	84 223	83 234	82 198	84 335	85 497	86 190	85 660	87 469	91 670	89 375	93 196	91 254	97 018	91 968	88 791	88 753	85 375	84 981	90 538	92 629	94 940	112 504	110 662	118 296	112 784	122 002	123 245	121 801	123 057	127 131	153 851	163 466	177 519	183 389	203 477	207 925	221 377	233 513	258 786	268 086	263 716	270 849	285 526	273 203	297 775	293 016	303 707
dynamika kw/kw	-100,00%			+28,18%	+10,23%	+8,29%	+25,48%	+22,40%	+13,25%	-4,84%	-6,90%	-3,75%	-3,25%	+11,65%	-9,78%	+14,14%	-1,95%	+3,69%	+13,80%	+1,16%	-7,97%	+3,78%	-5,04%	+0,30%	+3,91%	+4,02%	-3,69%	-2,32%	-1,17%	-1,24%	+2,60%	+1,38%	+0,81%	-0,61%	+2,11%	+4,80%	-2,50%	+4,28%	-2,08%	+6,32%	-5,21%	-3,45%	-0,04%	-3,81%	-0,46%	+6,54%	+2,31%	+2,49%	+18,50%	-1,64%	+6,90%	-4,66%	+8,17%	+1,02%	-1,17%	+1,03%	+3,31%	+21,02%	+6,25%	+8,60%	+3,31%	+10,95%	+2,19%	+6,47%	+5,48%	+10,82%	+3,59%	-1,63%	+2,70%	+5,42%	-4,32%	+8,99%	-1,60%	+3,65%
dynamika r/r				+89,55%			+92,00%	+83,35%	+88,36%	+65,51%	+22,81%	-3,44%	-17,51%	-3,21%	-6,20%	+11,23%	+12,73%	+4,69%	+32,05%	+17,04%	+9,86%	+9,95%	-8,25%	-9,03%	+2,71%	+2,94%	+4,41%	+1,68%	-3,29%	-8,18%	-2,19%	+1,51%	+3,55%	+4,21%	+3,72%	+7,22%	+3,70%	+8,80%	+4,33%	+5,83%	+2,90%	-4,73%	-2,74%	-12,00%	-7,60%	+1,97%	+4,37%	+11,20%	+32,39%	+22,23%	+27,71%	+18,80%	+8,44%	+11,37%	+2,96%	+9,11%	+4,20%	+24,83%	+34,21%	+44,26%	+44,25%	+32,26%	+27,20%	+24,71%	+27,33%	+27,18%	+28,93%	+19,13%	+15,99%	+10,33%	+1,91%	+12,92%	+8,18%	+6,37%
w tym prawo do użytkowania	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	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
Pozostałe aktywa trwałe	0	0	269	244	224	1 283	237	444	418	1 642	1 422	1 810	2 043	3 288	2 961	4 996	4 504	3 720	4 570	4 337	3 560	4 061	3 060	2 083	2 002	2 064	2 128	1 240	1 216	1 307	1 732	3 243	3 036	3 313	3 278	5 975	6 065	6 523	5 435	3 833	4 195	4 059	3 180	831	2 298	1 085	1 174	1 763	3 253	3 804	3 084	1 725	3 868	4 083	3 792	4 862	3 891	3 789	3 919	8 953	9 062	9 310	31 981	34 513	37 165	34 725	34 864	47 370	47 737	49 037	45 477	49 639	46 339	43 853
dynamika kw/kw	-100,00%			-9,29%	-8,20%	+472,77%	-81,53%	+87,34%	-5,86%	+292,82%	-13,40%	+27,29%	+12,87%	+60,94%	-9,95%	+68,73%	-9,85%	-17,41%	+22,85%	-5,10%	-17,92%	+14,07%	-24,65%	-31,93%	-3,89%	+3,10%	+3,10%	-41,73%	-1,94%	+7,48%	+32,52%	+87,24%	-6,38%	+9,12%	-1,06%	+82,28%	+1,51%	+7,55%	-16,68%	-29,48%	+9,44%	-3,24%	-21,66%	-73,87%	+176,53%	-52,79%	+8,20%	+50,17%	+84,52%	+16,94%	-18,93%	-44,07%	+124,23%	+5,56%	-7,13%	+28,22%	-19,97%	-2,62%	+3,43%	+128,45%	+1,22%	+2,74%	+243,51%	+7,92%	+7,68%	-6,57%	+0,40%	+35,87%	+0,77%	+2,72%	-7,26%	+9,15%	-6,65%	-5,36%
dynamika r/r				-16,15%			-11,90%	+81,97%	+86,61%	+27,98%	+500,00%	+307,66%	+388,76%	+100,24%	+108,23%	+176,02%	+120,46%	+13,14%	+54,34%	-13,19%	-20,96%	+9,17%	-33,04%	-51,97%	-43,76%	-49,18%	-30,46%	-40,47%	-39,26%	-36,68%	-18,61%	+161,53%	+149,67%	+153,48%	+89,26%	+84,24%	+99,77%	+96,89%	+65,80%	-35,85%	-30,83%	-37,77%	-41,49%	-78,32%	-45,22%	-73,27%	-63,08%	+112,15%	+41,56%	+250,60%	+162,69%	-2,16%	+18,91%	+7,33%	+22,96%	+181,86%	+0,59%	-7,20%	+3,35%	+84,14%	+132,90%	+145,71%	+716,05%	+285,49%	+310,12%	+272,99%	+9,01%	+37,25%	+28,45%	+41,22%	+30,44%	+4,79%	-2,93%	-10,57%
Aktywa obrotowe	0	0	827 571	850 586	787 928	742 195	978 218	994 906	962 349	864 158	915 040	1 020 072	1 000 674	1 079 318	1 134 178	1 288 734	1 107 346	916 564	1 199 188	1 398 099	1 183 797	1 219 214	1 343 925	1 480 504	1 394 058	1 470 315	1 524 054	1 783 952	1 405 853	1 355 277	1 491 775	1 631 118	1 331 241	1 242 233	1 341 238	1 373 810	1 251 790	1 293 508	1 303 383	1 617 706	1 341 432	1 185 223	1 370 444	1 724 577	1 504 342	1 519 289	1 796 521	1 784 549	1 572 814	1 538 826	2 012 384	2 277 982	2 029 172	1 937 281	2 260 328	2 826 933	2 571 536	2 862 601	2 931 613	3 551 526	3 557 050	3 253 286	4 198 818	4 417 248	3 992 879	3 718 239	4 219 995	3 668 983	3 819 380	3 224 282	3 304 586	4 561 890	3 831 525	3 866 142
dynamika kw/kw	-100,00%			+2,78%	-7,37%	-5,80%	+31,80%	+1,71%	-3,27%	-10,20%	+5,89%	+11,48%	-1,90%	+7,86%	+5,08%	+13,63%	-14,07%	-17,23%	+30,84%	+16,59%	-15,33%	+2,99%	+10,23%	+10,16%	-5,84%	+5,47%	+3,65%	+17,05%	-21,19%	-3,60%	+10,07%	+9,34%	-18,38%	-6,69%	+7,97%	+2,43%	-8,88%	+3,33%	+0,76%	+24,12%	-17,08%	-11,64%	+15,63%	+25,84%	-12,77%	+0,99%	+18,25%	-0,67%	-11,86%	-2,16%	+30,77%	+13,20%	-10,92%	-4,53%	+16,68%	+25,07%	-9,03%	+11,32%	+2,41%	+21,15%	+0,16%	-8,54%	+29,06%	+5,20%	-9,61%	-6,88%	+13,49%	-13,06%	+4,10%	-15,58%	+2,49%	+38,05%	-16,01%	+0,90%
dynamika r/r				+28,41%			+18,20%	+16,97%	+22,14%	+16,43%	-6,46%	+2,53%	+3,98%	+24,90%	+23,95%	+26,34%	+10,66%	-15,08%	+5,73%	+8,49%	+6,90%	+33,02%	+12,07%	+5,89%	+17,76%	+20,60%	+13,40%	+20,50%	+0,85%	-7,82%	-2,12%	-8,57%	-5,31%	-8,34%	-10,09%	-15,77%	-5,97%	+4,13%	-2,82%	+17,75%	+7,16%	-8,37%	+5,15%	+6,61%	+12,14%	+28,19%	+31,09%	+3,48%	+4,55%	+1,29%	+12,02%	+27,65%	+29,02%	+25,89%	+12,32%	+24,10%	+26,73%	+47,76%	+29,70%	+25,63%	+38,32%	+13,65%	+43,23%	+24,38%	+12,25%	+14,29%	+0,50%	-16,94%	-4,35%	-13,28%	-21,69%	+24,34%	+0,32%	+19,91%
Zapasy	0	0	212 917	215 401	229 081	212 485	271 010	239 683	327 553	246 594	271 105	237 907	299 852	346 214	315 579	306 712	352 018	281 446	347 219	381 809	394 137	390 423	407 037	341 825	466 001	424 153	460 712	517 618	526 493	461 608	501 841	464 454	497 365	397 996	427 953	377 996	416 382	418 370	379 670	475 926	457 671	379 017	417 881	504 530	538 685	587 019	658 164	677 593	721 501	578 038	841 936	1 010 948	1 018 095	785 143	948 750	1 043 614	1 101 091	1 364 618	1 090 822	1 317 714	1 590 452	1 446 144	1 682 752	2 265 138	2 156 429	2 031 030	2 170 304	1 630 274	1 876 904	1 783 126	1 568 167	2 118 831	1 913 939	1 789 811
dynamika kw/kw	-100,00%			+1,17%	+6,35%	-7,24%	+27,54%	-11,56%	+36,66%	-24,72%	+9,94%	-12,25%	+26,04%	+15,46%	-8,85%	-2,81%	+14,77%	-20,05%	+23,37%	+9,96%	+3,23%	-0,94%	+4,26%	-16,02%	+36,33%	-8,98%	+8,62%	+12,35%	+1,71%	-12,32%	+8,72%	-7,45%	+7,09%	-19,98%	+7,53%	-11,67%	+10,16%	+0,48%	-9,25%	+25,35%	-3,84%	-17,19%	+10,25%	+20,74%	+6,77%	+8,97%	+12,12%	+2,95%	+6,48%	-19,88%	+45,65%	+20,07%	+0,71%	-22,88%	+20,84%	+10,00%	+5,51%	+23,93%	-20,06%	+20,80%	+20,70%	-9,07%	+16,36%	+34,61%	-4,80%	-5,82%	+6,86%	-24,88%	+15,13%	-5,00%	-12,06%	+35,12%	-9,67%	-6,49%
dynamika r/r				+60,29%			+27,28%	+11,27%	+42,99%	+16,05%	+0,04%	-0,74%	-8,46%	+40,40%	+16,40%	+28,92%	+17,40%	-18,71%	+10,03%	+24,48%	+11,97%	+38,72%	+17,23%	-10,47%	+18,23%	+8,64%	+13,19%	+51,43%	+12,98%	+8,83%	+8,93%	-10,27%	-5,53%	-13,78%	-14,72%	-18,61%	-16,28%	+5,12%	-11,28%	+25,91%	+9,92%	-9,41%	+10,06%	+6,01%	+17,70%	+54,88%	+57,50%	+34,30%	+33,94%	-1,53%	+27,92%	+49,20%	+41,11%	+35,83%	+12,69%	+3,23%	+8,15%	+73,81%	+14,97%	+26,26%	+44,44%	+5,97%	+54,26%	+71,90%	+35,59%	+40,44%	+28,97%	-28,03%	-12,96%	-12,21%	-27,74%	+29,97%	+1,97%	+0,37%
Należności handlowe	0	0	555 921	512 337	460 535	449 094	593 462	609 026	548 307	490 909	530 413	611 168	615 052	659 169	691 730	815 776	655 647	583 886	767 495	813 929	687 464	745 651	820 434	977 709	815 443	894 209	900 354	1 104 814	788 876	801 659	882 545	920 792	723 351	757 475	779 198	848 117	688 591	724 400	768 094	924 064	723 790	623 670	745 002	828 908	674 904	693 998	731 602	656 421	567 617	594 610	785 104	806 238	703 101	650 065	776 009	1 112 377	1 049 779	973 651	1 111 778	1 430 236	1 207 819	1 017 363	1 623 258	1 447 296	1 405 112	1 312 475	1 631 046	1 363 725	1 360 666	1 090 768	1 193 727	1 627 413	1 374 341	1 596 724
dynamika kw/kw	-100,00%			-7,84%	-10,11%	-2,48%	+32,15%	+2,62%	-9,97%	-10,47%	+8,05%	+15,22%	+0,64%	+7,17%	+4,94%	+17,93%	-19,63%	-10,95%	+31,45%	+6,05%	-15,54%	+8,46%	+10,03%	+19,17%	-16,60%	+9,66%	+0,69%	+22,71%	-28,60%	+1,62%	+10,09%	+4,33%	-21,44%	+4,72%	+2,87%	+8,84%	-18,81%	+5,20%	+6,03%	+20,31%	-21,67%	-13,83%	+19,45%	+11,26%	-18,58%	+2,83%	+5,42%	-10,28%	-13,53%	+4,76%	+32,04%	+2,69%	-12,79%	-7,54%	+19,37%	+43,35%	-5,63%	-7,25%	+14,19%	+28,64%	-15,55%	-15,77%	+59,56%	-10,84%	-2,91%	-6,59%	+24,27%	-16,39%	-0,22%	-19,84%	+9,44%	+36,33%	-15,55%	+16,18%
dynamika r/r				+18,33%			+6,75%	+18,87%	+19,06%	+9,31%	-10,62%	+0,35%	+12,17%	+34,28%	+30,41%	+33,48%	+6,60%	-11,42%	+10,95%	-0,23%	+4,85%	+27,70%	+6,90%	+20,12%	+18,62%	+19,92%	+9,74%	+13,00%	-3,26%	-10,35%	-1,98%	-16,66%	-8,31%	-5,51%	-11,71%	-7,89%	-4,81%	-4,37%	-1,43%	+8,95%	+5,11%	-13,91%	-3,01%	-10,30%	-6,75%	+11,28%	-1,80%	-20,81%	-15,90%	-14,32%	+7,31%	+22,82%	+23,87%	+9,33%	-1,16%	+37,97%	+49,31%	+49,78%	+43,27%	+28,57%	+15,05%	+4,49%	+46,01%	+1,19%	+16,33%	+29,01%	+0,48%	-5,77%	-3,16%	-16,89%	-26,81%	+19,34%	+1,01%	+46,39%
Pozostałe aktywa obrotowe	0	0	11 600	12 567	23 290	27 803	34 654	24 221	26 921	29 463	23 426	20 355	27 896	27 841	26 079	23 026	19 585	20 306	28 891	33 321	44 220	52 271	65 523	64 730	68 431	79 361	47 217	50 698	54 985	35 994	37 366	42 822	50 693	39 326	50 439	56 230	59 739	69 450	70 224	73 794	74 817	1 288	68 303	64 805	61 949	64 485	65 258	65 086	77 192	70 333	71 164	63 194	76 008	69 976	71 339	72 737	66 058	101 286	68 740	53 247	92 052	84 631	106 847	110 766	132 720	101 596	92 022	108 865	125 741	111 792	136 618	173 549	165 204	141 810
dynamika kw/kw	-100,00%			+8,34%	+85,33%	+19,38%	+24,64%	-30,11%	+11,15%	+9,44%	-20,49%	-13,11%	+37,05%	-0,20%	-6,33%	-11,71%	-14,94%	+3,68%	+42,28%	+15,33%	+32,71%	+18,21%	+25,35%	-1,21%	+5,72%	+15,97%	-40,50%	+7,37%	+8,46%	-34,54%	+3,81%	+14,60%	+18,38%	-22,42%	+28,26%	+11,48%	+6,24%	+16,26%	+1,11%	+5,08%	+1,39%	-98,28%	+5 203,03%	-5,12%	-4,41%	+4,09%	+1,20%	-0,26%	+18,60%	-8,89%	+1,18%	-11,20%	+20,28%	-7,94%	+1,95%	+1,96%	-9,18%	+53,33%	-32,13%	-22,54%	+72,88%	-8,06%	+26,25%	+3,67%	+19,82%	-23,45%	-9,42%	+18,30%	+15,50%	-11,09%	+22,21%	+27,03%	-4,81%	-14,16%
dynamika r/r				-8,64%			+198,74%	+92,73%	+15,59%	+5,97%	-32,40%	-15,96%	+3,62%	-5,51%	+11,33%	+13,12%	-29,79%	-27,06%	+10,78%	+44,71%	+125,79%	+157,42%	+126,79%	+94,26%	+54,75%	+51,83%	-27,94%	-21,68%	-19,65%	-54,65%	-20,86%	-15,54%	-7,81%	+9,26%	+34,99%	+31,31%	+17,84%	+76,60%	+39,23%	+31,24%	+25,24%	-98,15%	-2,74%	-12,18%	-17,20%	+4 906,60%	-4,46%	+0,43%	+24,61%	+9,07%	+9,05%	-2,91%	-1,53%	-0,51%	+0,25%	+15,10%	-13,09%	+44,74%	-3,64%	-26,80%	+39,35%	-16,44%	+55,44%	+108,02%	+44,18%	+20,05%	-13,87%	-1,72%	-5,26%	+10,04%	+48,46%	+59,42%	+31,38%	+26,85%
Inwestycje krótkoterminowe	0	0	47 133	110 281	75 022	52 813	79 092	121 976	59 568	97 192	90 096	150 642	57 874	46 094	100 790	143 220	80 096	30 926	55 583	169 040	57 976	30 869	50 931	96 240	44 183	72 592	115 771	110 822	35 499	56 016	70 023	203 050	59 832	47 436	83 648	91 467	87 078	81 288	85 395	143 922	85 154	181 248	139 258	326 334	228 804	173 787	341 497	385 449	206 504	295 845	314 180	397 602	231 968	432 097	464 230	598 205	354 608	423 046	660 273	750 329	666 727	705 148	785 961	594 048	298 618	273 138	326 623	566 119	456 069	238 596	406 074	642 097	378 041	337 797
dynamika kw/kw	-100,00%			+133,98%	-31,97%	-29,60%	+49,76%	+54,22%	-51,16%	+63,16%	-7,30%	+67,20%	-61,58%	-20,35%	+118,66%	+42,10%	-44,07%	-61,39%	+79,73%	+204,12%	-65,70%	-46,76%	+64,99%	+88,96%	-54,09%	+64,30%	+59,48%	-4,27%	-67,97%	+57,80%	+25,01%	+189,98%	-70,53%	-20,72%	+76,34%	+9,35%	-4,80%	-6,65%	+5,05%	+68,54%	-40,83%	+112,85%	-23,17%	+134,34%	-29,89%	-24,05%	+96,50%	+12,87%	-46,43%	+43,26%	+6,20%	+26,55%	-41,66%	+86,27%	+7,44%	+28,86%	-40,72%	+19,30%	+56,08%	+13,64%	-11,14%	+5,76%	+11,46%	-24,42%	-49,73%	-8,53%	+19,58%	+73,32%	-19,44%	-47,68%	+70,19%	+58,12%	-41,12%	-10,65%
dynamika r/r				+35,70%			+67,81%	+10,60%	-20,60%	+84,03%	+13,91%	+23,50%	-2,84%	-52,57%	+11,87%	-4,93%	+38,40%	-32,91%	-44,85%	+18,03%	-27,62%	-0,18%	-8,37%	-43,07%	-23,79%	+135,16%	+127,31%	+15,15%	-19,65%	-22,83%	-39,52%	+83,22%	+68,55%	-15,32%	+19,46%	-54,95%	+45,54%	+71,36%	+2,09%	+57,35%	-2,21%	+122,97%	+63,08%	+126,74%	+168,69%	-4,12%	+145,23%	+18,11%	-9,75%	+70,23%	-8,00%	+3,15%	+12,33%	+46,06%	+47,76%	+50,45%	+52,87%	-2,09%	+42,23%	+25,43%	+88,02%	+66,68%	+19,04%	-20,83%	-55,21%	-61,27%	-58,44%	-4,70%	+52,73%	-12,65%	+24,32%	+13,42%	-17,11%	+41,58%
w tym gotówka	0	0	47 133	110 281	75 022	52 813	79 092	121 976	59 568	97 192	90 096	150 642	57 874	46 094	100 790	143 205	80 043	30 781	53 637	167 129	57 935	29 652	50 816	96 094	42 944	70 666	115 730	110 696	35 384	55 958	69 264	202 404	59 539	47 252	82 022	87 294	85 924	79 990	84 731	139 411	84 143	112 784	137 506	325 035	226 400	170 537	336 823	381 358	203 992	292 921	311 380	394 011	225 113	431 030	462 701	597 456	354 545	422 469	659 607	749 549	665 418	702 267	778 868	592 231	297 803	272 251	121 302	426 726	303 096	5 215	246 012	432 140	106 501	135 211
dynamika kw/kw	-100,00%			+133,98%	-31,97%	-29,60%	+49,76%	+54,22%	-51,16%	+63,16%	-7,30%	+67,20%	-61,58%	-20,35%	+118,66%	+42,08%	-44,11%	-61,54%	+74,25%	+211,59%	-65,34%	-48,82%	+71,37%	+89,10%	-55,31%	+64,55%	+63,77%	-4,35%	-68,03%	+58,14%	+23,78%	+192,22%	-70,58%	-20,64%	+73,58%	+6,43%	-1,57%	-6,91%	+5,93%	+64,53%	-39,64%	+34,04%	+21,92%	+136,38%	-30,35%	-24,67%	+97,51%	+13,22%	-46,51%	+43,59%	+6,30%	+26,54%	-42,87%	+91,47%	+7,35%	+29,12%	-40,66%	+19,16%	+56,13%	+13,64%	-11,22%	+5,54%	+10,91%	-23,96%	-49,72%	-8,58%	-55,44%	+251,79%	-28,97%	-98,28%	+4 617,39%	+75,66%	-75,35%	+26,96%
dynamika r/r				+35,70%			+67,81%	+10,60%	-20,60%	+84,03%	+13,91%	+23,50%	-2,84%	-52,57%	+11,87%	-4,94%	+38,31%	-33,22%	-46,78%	+16,71%	-27,62%	-3,67%	-5,26%	-42,50%	-25,88%	+138,32%	+127,74%	+15,20%	-17,60%	-20,81%	-40,15%	+82,85%	+68,27%	-15,56%	+18,42%	-56,87%	+44,32%	+69,28%	+3,30%	+59,70%	-2,07%	+41,00%	+62,29%	+133,15%	+169,07%	+51,21%	+144,95%	+17,33%	-9,90%	+71,76%	-7,55%	+3,32%	+10,35%	+47,15%	+48,60%	+51,63%	+57,50%	-1,99%	+42,56%	+25,46%	+87,68%	+66,23%	+18,08%	-20,99%	-55,25%	-61,23%	-84,43%	-27,95%	+1,78%	-98,08%	+102,81%	+1,27%	-64,86%	+2 492,73%
Kapitał własny	180 464	174 611	183 141	233 508	227 438	214 474	244 402	281 238	308 918	277 828	257 467	260 350	261 844	297 506	262 996	271 630	263 566	247 547	289 814	327 537	309 810	322 752	312 117	319 564	343 878	345 071	337 066	341 478	330 997	317 764	336 748	363 773	335 672	308 241	305 972	317 772	311 535	329 771	325 880	359 041	343 452	323 293	329 029	328 749	330 750	349 021	358 329	373 116	386 477	369 979	411 388	411 141	447 129	428 363	455 751	509 999	592 792	588 540	688 786	769 224	848 243	960 861	1 129 907	1 074 392	1 120 548	1 111 044	1 205 233	1 107 975	1 173 260	1 130 741	1 111 330	1 223 092	1 192 122	1 111 289
dynamika kw/kw	+3,10%	-3,24%	+4,89%	+27,50%	-2,60%	-5,70%	+13,95%	+15,07%	+9,84%	-10,06%	-7,33%	+1,12%	+0,57%	+13,62%	-11,60%	+3,28%	-2,97%	-6,08%	+17,07%	+13,02%	-5,41%	+4,18%	-3,30%	+2,39%	+7,61%	+0,35%	-2,32%	+1,31%	-3,07%	-4,00%	+5,97%	+8,03%	-7,72%	-8,17%	-0,74%	+3,86%	-1,96%	+5,85%	-1,18%	+10,18%	-4,34%	-5,87%	+1,77%	-0,09%	+0,61%	+5,52%	+2,67%	+4,13%	+3,58%	-4,27%	+11,19%	-0,06%	+8,75%	-4,20%	+6,39%	+11,90%	+16,23%	-0,72%	+17,03%	+11,68%	+10,27%	+13,28%	+17,59%	-4,91%	+4,30%	-0,85%	+8,48%	-8,07%	+5,89%	-3,62%	-1,72%	+10,06%	-2,53%	-6,78%
dynamika r/r				+33,40%	+26,03%	+22,83%	+33,45%	+20,44%	+35,83%	+29,54%	+5,35%	-7,43%	-15,24%	+7,08%	+2,15%	+4,33%	+0,66%	-16,79%	+10,20%	+20,58%	+17,55%	+30,38%	+7,70%	-2,43%	+11,00%	+6,92%	+7,99%	+6,86%	-3,75%	-7,91%	-0,09%	+6,53%	+1,41%	-3,00%	-9,14%	-12,65%	-7,19%	+6,98%	+6,51%	+12,99%	+10,25%	-1,96%	+0,97%	-8,44%	-3,70%	+7,96%	+8,90%	+13,50%	+16,85%	+6,00%	+14,81%	+10,19%	+15,69%	+15,78%	+10,78%	+24,04%	+32,58%	+37,39%	+51,13%	+50,83%	+43,09%	+63,26%	+64,04%	+39,67%	+32,10%	+15,63%	+6,67%	+3,13%	+4,70%	+1,77%	-7,79%	+10,39%	+1,61%	-1,72%
Kapitał podstawowy	0	0	25 536	27 084	24 753	23 532	26 307	32 856	39 294	35 187	32 079	31 635	31 857	37 629	32 412	32 856	31 302	30 525	36 186	37 962	34 632	37 629	35 298	34 410	36 186	36 852	34 632	33 411	33 633	33 855	36 630	38 961	42 291	41 736	41 958	43 290	41 736	44 178	42 846	46 398	43 845	41 181	40 515	38 628	37 851	41 514	40 848	41 736	42 624	41 403	44 400	42 180	46 065	44 178	42 957	41 736	44 067	42 180	44 289	45 066	46 398	49 728	54 945	48 840	47 619	45 621	48 507	43 734	44 289	44 733	42 402	45 510	42 846	40 182
dynamika kw/kw	-100,00%			+6,06%	-8,61%	-4,93%	+11,79%	+24,89%	+19,59%	-10,45%	-8,83%	-1,38%	+0,70%	+18,12%	-13,86%	+1,37%	-4,73%	-2,48%	+18,55%	+4,91%	-8,77%	+8,65%	-6,19%	-2,52%	+5,16%	+1,84%	-6,02%	-3,53%	+0,66%	+0,66%	+8,20%	+6,36%	+8,55%	-1,31%	+0,53%	+3,17%	-3,59%	+5,85%	-3,02%	+8,29%	-5,50%	-6,08%	-1,62%	-4,66%	-2,01%	+9,68%	-1,60%	+2,17%	+2,13%	-2,86%	+7,24%	-5,00%	+9,21%	-4,10%	-2,76%	-2,84%	+5,59%	-4,28%	+5,00%	+1,75%	+2,96%	+7,18%	+10,49%	-11,11%	-2,50%	-4,20%	+6,33%	-9,84%	+1,27%	+1,00%	-5,21%	+7,33%	-5,85%	-6,22%
dynamika r/r				-3,05%			+3,02%	+21,31%	+58,74%	+49,53%	+21,94%	-3,72%	-18,93%	+6,94%	+1,04%	+3,86%	-1,74%	-18,88%	+11,64%	+15,54%	+10,64%	+23,27%	-2,45%	-9,36%	+4,49%	-2,06%	-1,89%	-2,90%	-7,06%	-8,13%	+5,77%	+16,61%	+25,74%	+23,28%	+14,55%	+11,11%	-1,31%	+5,85%	+2,12%	+7,18%	+5,05%	-6,78%	-5,44%	-16,75%	-13,67%	+0,81%	+0,82%	+8,05%	+12,61%	-0,27%	+8,70%	+1,06%	+8,07%	+6,70%	-3,25%	-1,05%	-4,34%	-4,52%	+3,10%	+7,98%	+5,29%	+17,89%	+24,06%	+8,37%	+2,63%	-8,26%	-11,72%	-10,45%	-6,99%	-1,95%	-12,59%	+4,06%	-3,26%	-10,17%
Akcje własne	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	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
Kapitał zapasowy	0	0	21 647	57 384	52 445	49 858	55 738	69 613	83 254	74 552	67 967	67 026	67 497	79 726	68 673	69 613	66 321	64 674	76 669	80 432	73 376	79 726	74 787	72 906	76 669	78 080	73 376	70 789	71 260	71 730	77 609	82 548	89 604	88 428	88 898	91 720	88 428	93 602	90 779	98 305	92 896	87 252	85 841	81 843	80 196	87 957	86 546	88 428	90 309	87 722	94 072	89 368	97 600	93 602	91 015	88 428	93 366	90 140	94 647	96 307	99 154	106 270	117 419	104 372	101 763	97 493	104 238	94 056	95 333	96 341	91 321	98 015	92 277	86 540
dynamika kw/kw	-100,00%			+165,09%	-8,61%	-4,93%	+11,79%	+24,89%	+19,60%	-10,45%	-8,83%	-1,38%	+0,70%	+18,12%	-13,86%	+1,37%	-4,73%	-2,48%	+18,55%	+4,91%	-8,77%	+8,65%	-6,19%	-2,52%	+5,16%	+1,84%	-6,02%	-3,53%	+0,67%	+0,66%	+8,20%	+6,36%	+8,55%	-1,31%	+0,53%	+3,17%	-3,59%	+5,85%	-3,02%	+8,29%	-5,50%	-6,08%	-1,62%	-4,66%	-2,01%	+9,68%	-1,60%	+2,17%	+2,13%	-2,86%	+7,24%	-5,00%	+9,21%	-4,10%	-2,76%	-2,84%	+5,58%	-3,46%	+5,00%	+1,75%	+2,96%	+7,18%	+10,49%	-11,11%	-2,50%	-4,20%	+6,92%	-9,77%	+1,36%	+1,06%	-5,21%	+7,33%	-5,85%	-6,22%
dynamika r/r				+142,31%			+157,49%	+21,31%	+58,75%	+49,53%	+21,94%	-3,72%	-18,93%	+6,94%	+1,04%	+3,86%	-1,74%	-18,88%	+11,64%	+15,54%	+10,64%	+23,27%	-2,45%	-9,36%	+4,49%	-2,06%	-1,89%	-2,90%	-7,06%	-8,13%	+5,77%	+16,61%	+25,74%	+23,28%	+14,55%	+11,11%	-1,31%	+5,85%	+2,12%	+7,18%	+5,05%	-6,78%	-5,44%	-16,75%	-13,67%	+0,81%	+0,82%	+8,05%	+12,61%	-0,27%	+8,70%	+1,06%	+8,07%	+6,70%	-3,25%	-1,05%	-4,34%	-3,70%	+3,99%	+8,91%	+6,20%	+17,89%	+24,06%	+8,37%	+2,63%	-8,26%	-11,23%	-9,88%	-6,32%	-1,18%	-12,39%	+4,21%	-3,21%	-10,17%
Zysk lat ubiegłych	0	0	135 958	149 040	150 184	140 891	161 992	178 381	186 027	167 706	156 782	160 780	161 403	179 616	161 143	167 882	165 368	151 992	175 985	207 792	200 510	204 983	201 612	211 811	230 531	229 721	228 615	236 797	225 605	211 664	221 945	241 678	203 214	177 498	174 526	182 153	180 754	191 335	191 587	213 636	206 028	193 480	201 268	207 206	211 741	218 480	229 956	241 918	252 476	239 869	271 944	278 627	302 481	288 080	320 838	378 726	454 224	455 016	548 270	625 601	700 484	801 830	954 276	918 060	968 390	966 002	1 051 169	968 436	1 032 313	988 519	977 160	1 079 087	1 056 764	984 267
dynamika kw/kw	-100,00%			+9,62%	+0,77%	-6,19%	+14,98%	+10,12%	+4,29%	-9,85%	-6,51%	+2,55%	+0,39%	+11,28%	-10,28%	+4,18%	-1,50%	-8,09%	+15,79%	+18,07%	-3,50%	+2,23%	-1,64%	+5,06%	+8,84%	-0,35%	-0,48%	+3,58%	-4,73%	-6,18%	+4,86%	+8,89%	-15,92%	-12,65%	-1,67%	+4,37%	-0,77%	+5,85%	+0,13%	+11,51%	-3,56%	-6,09%	+4,03%	+2,95%	+2,19%	+3,18%	+5,25%	+5,20%	+4,36%	-4,99%	+13,37%	+2,46%	+8,56%	-4,76%	+11,37%	+18,04%	+19,93%	+0,17%	+20,49%	+14,10%	+11,97%	+14,47%	+19,01%	-3,80%	+5,48%	-0,25%	+8,82%	-7,87%	+6,60%	-4,24%	-1,15%	+10,43%	-2,07%	-6,86%
dynamika r/r				+20,75%			+19,15%	+19,69%	+23,87%	+19,03%	-3,22%	-9,87%	-13,24%	+7,10%	+2,78%	+4,42%	+2,46%	-15,38%	+9,21%	+23,77%	+21,25%	+34,86%	+14,56%	+1,93%	+14,97%	+12,07%	+13,39%	+11,80%	-2,14%	-7,86%	-2,92%	+2,06%	-9,92%	-16,14%	-21,37%	-24,63%	-11,05%	+7,80%	+9,78%	+17,28%	+13,98%	+1,12%	+5,05%	-3,01%	+2,77%	+12,92%	+14,25%	+16,75%	+19,24%	+9,79%	+18,26%	+15,17%	+19,81%	+20,10%	+17,98%	+35,93%	+50,17%	+57,95%	+70,89%	+65,19%	+54,22%	+76,22%	+74,05%	+46,75%	+38,25%	+20,47%	+10,15%	+5,49%	+6,60%	+2,33%	-7,04%	+11,43%	+2,37%	-0,43%
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	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
Udziały niekontrolujące	0	0	0	0	56	191	365	388	347	384	639	909	1 088	536	768	1 279	572	355	975	1 351	1 292	410	420	437	492	415	443	482	500	515	564	586	564	579	586	604	617	657	664	698	683	1 380	1 405	1 072	962	1 070	979	1 034	1 068	985	972	965	984	983	940	1 109	1 135	1 205	1 580	2 249	2 207	3 033	3 267	3 120	2 776	1 928	1 320	1 749	1 325	1 149	447	480	235	300
dynamika kw/kw						+241,07%	+91,10%	+6,30%	-10,57%	+10,66%	+66,41%	+42,25%	+19,69%	-50,74%	+43,28%	+66,54%	-55,28%	-37,94%	+174,65%	+38,56%	-4,37%	-68,27%	+2,44%	+4,05%	+12,59%	-15,65%	+6,75%	+8,80%	+3,73%	+3,00%	+9,51%	+3,90%	-3,75%	+2,66%	+1,21%	+3,07%	+2,15%	+6,48%	+1,07%	+5,12%	-2,15%	+102,05%	+1,81%	-23,70%	-10,26%	+11,23%	-8,50%	+5,62%	+3,29%	-7,77%	-1,32%	-0,72%	+1,97%	-0,10%	-4,37%	+17,98%	+2,34%	+6,17%	+31,12%	+42,34%	-1,87%	+37,43%	+7,72%	-4,50%	-11,03%	-30,55%	-31,54%	+32,50%	-24,24%	-13,28%	-61,10%	+7,38%	-51,04%	+27,66%
dynamika r/r									+519,64%	+101,05%	+75,07%	+134,28%	+213,54%	+39,58%	+20,19%	+40,70%	-47,43%	-33,77%	+26,95%	+5,63%	+125,87%	+15,49%	-56,92%	-67,65%	-61,92%	+1,22%	+5,48%	+10,30%	+1,63%	+24,10%	+27,31%	+21,58%	+12,80%	+12,43%	+3,90%	+3,07%	+9,40%	+13,47%	+13,31%	+15,56%	+10,70%	+110,05%	+111,60%	+53,58%	+40,85%	-22,46%	-30,32%	-3,54%	+11,02%	-7,94%	-0,72%	-6,67%	-7,87%	-0,20%	-3,29%	+14,92%	+15,35%	+22,58%	+68,09%	+102,80%	+94,45%	+151,70%	+106,77%	+38,73%	+25,78%	-36,43%	-59,60%	-43,94%	-52,27%	-40,40%	-66,14%	-72,56%	-82,26%	-73,89%
Zobowiązania długoterminowe	0	0	1 998	5 697	10 914	16 076	17 943	14 723	16 429	14 522	13 097	12 081	11 253	12 048	10 670	16 105	15 516	14 685	15 641	15 212	13 974	13 814	13 022	12 034	12 701	10 890	10 524	9 743	9 160	8 775	8 273	7 434	6 953	6 185	5 696	8 935	8 152	6 961	6 770	6 466	7 734	5 413	2 347	2 085	2 104	2 446	2 517	2 632	15 852	15 539	16 640	17 039	18 343	25 460	25 167	25 444	25 670	25 015	24 678	25 274	23 864	23 748	25 864	44 713	51 356	58 946	58 099	61 925	115 526	120 304	113 756	111 594	99 916	111 753
dynamika kw/kw	-100,00%			+185,14%	+91,57%	+47,30%	+11,61%	-17,95%	+11,59%	-11,61%	-9,81%	-7,76%	-6,85%	+7,06%	-11,44%	+50,94%	-3,66%	-5,36%	+6,51%	-2,74%	-8,14%	-1,14%	-5,73%	-7,59%	+5,54%	-14,26%	-3,36%	-7,42%	-5,98%	-4,20%	-5,72%	-10,14%	-6,47%	-11,05%	-7,91%	+56,86%	-8,76%	-14,61%	-2,74%	-4,49%	+19,61%	-30,01%	-56,64%	-11,16%	+0,91%	+16,25%	+2,90%	+4,57%	+502,28%	-1,97%	+7,09%	+2,40%	+7,65%	+38,80%	-1,15%	+1,10%	+0,89%	-2,55%	-1,35%	+2,42%	-5,58%	-0,49%	+8,91%	+72,88%	+14,86%	+14,78%	-1,44%	+6,59%	+86,56%	+4,14%	-5,44%	-1,90%	-10,46%	+11,85%
dynamika r/r				+149,10%			+798,05%	+158,43%	+50,53%	-9,67%	-27,01%	-17,94%	-31,51%	-17,04%	-18,53%	+33,31%	+37,88%	+21,89%	+46,59%	-5,54%	-9,94%	-5,93%	-16,74%	-20,89%	-9,11%	-21,17%	-19,18%	-19,04%	-27,88%	-19,42%	-21,39%	-23,70%	-24,09%	-29,52%	-31,15%	+20,19%	+17,24%	+12,55%	+18,86%	-27,63%	-5,13%	-22,24%	-65,33%	-67,75%	-72,80%	-54,81%	+7,24%	+26,24%	+653,42%	+535,28%	+561,10%	+547,38%	+15,71%	+63,85%	+51,24%	+49,33%	+39,94%	-1,75%	-1,94%	-0,67%	-7,04%	-5,06%	+4,81%	+76,91%	+115,20%	+148,21%	+124,63%	+38,49%	+124,95%	+104,09%	+95,80%	+80,21%	-13,51%	-7,11%
Z tytułu dostaw i usług	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	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
Kredyty i pożyczki	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10 769	10 641	9 170	8 823	8 163	7 490	7 091	6 405	5 672	4 892	4 230	3 659	7 180	6 546	5 528	5 412	4 949	5 842	3 573	814	588	457	411	442	327	12 035	11 902	12 648	12 684	13 882	20 991	20 778	21 541	21 529	20 949	20 325	20 726	19 454	18 561	20 666	40 405	47 018	54 651	53 362	57 772	111 161	115 838	109 798	107 104	95 558	107 597
dynamika kw/kw																									-1,19%	-13,82%	-3,78%	-7,48%	-8,24%	-5,33%	-9,67%	-11,44%	-13,75%	-13,53%	-13,50%	+96,23%	-8,83%	-15,55%	-2,10%	-8,56%	+18,04%	-38,84%	-77,22%	-27,76%	-22,28%	-10,07%	+7,54%	-26,02%	+3 580,43%	-1,11%	+6,27%	+0,28%	+9,44%	+51,21%	-1,01%	+3,67%	-0,06%	-2,69%	-2,98%	+1,97%	-6,14%	-4,59%	+11,34%	+95,51%	+16,37%	+16,23%	-2,36%	+8,26%	+92,41%	+4,21%	-5,21%	-2,45%	-10,78%	+12,60%
dynamika r/r																												-24,20%	-29,61%	-22,67%	-27,41%	-30,52%	-34,69%	-40,35%	-42,87%	+26,59%	+33,81%	+30,69%	+47,91%	-31,07%	-10,75%	-35,37%	-84,96%	-88,12%	-92,18%	-88,50%	-45,70%	-44,39%	+2 533,48%	+2 795,86%	+2 761,54%	+3 778,90%	+15,35%	+76,37%	+64,28%	+69,83%	+55,09%	-0,20%	-2,18%	-3,78%	-9,64%	-11,40%	+1,68%	+94,95%	+141,69%	+194,44%	+158,21%	+42,98%	+136,42%	+111,96%	+105,76%	+85,39%	-14,04%	-7,11%
Z tytułu emisji papierów wartościowych	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	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
Z tytułu leasingu	0	0	229	134	428	367	443	497	489	431	355	402	353	437	418	808	674	536	186	318	321	288	261	211	183	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	0	0	0	0	0
dynamika kw/kw	-100,00%			-41,48%	+219,40%	-14,25%	+20,71%	+12,19%	-1,61%	-11,86%	-17,63%	+13,24%	-12,19%	+23,80%	-4,35%	+93,30%	-16,58%	-20,47%	-65,30%	+70,97%	+0,94%	-10,28%	-9,38%	-19,16%	-13,27%	-100,00%
dynamika r/r				-38,53%			+93,45%	+270,90%	+14,25%	+17,44%	-19,86%	-19,11%	-27,81%	+1,39%	+17,75%	+101,00%	+90,93%	+22,65%	-55,50%	-60,64%	-52,37%	-46,27%	+40,32%	-33,65%	-42,99%	-100,00%	-100,00%	-100,00%	-100,00%
Inne zobowiązania długoterminowe	0	0	1 769	5 563	10 485	15 709	17 500	14 226	15 941	14 091	12 742	11 679	10 900	11 611	10 252	15 297	14 842	14 149	15 456	14 894	13 653	13 526	12 761	1 054	1 878	1 720	1 700	1 580	1 670	1 684	1 868	1 762	2 061	1 955	2 037	1 755	1 606	1 433	1 359	1 517	1 892	1 840	1 533	1 496	1 647	2 035	2 076	2 305	3 817	3 637	3 992	4 355	4 461	4 470	4 389	3 903	4 141	4 066	4 353	4 547	4 410	5 188	5 198	4 308	4 337	4 295	4 737	4 153	4 365	4 465	3 958	4 490	4 358	4 156
dynamika kw/kw	-100,00%			+214,47%	+88,48%	+49,82%	+11,40%	-18,71%	+12,06%	-11,61%	-9,57%	-8,34%	-6,67%	+6,52%	-11,70%	+49,21%	-2,97%	-4,67%	+9,24%	-3,64%	-8,33%	-0,93%	-5,66%	-91,74%	+78,18%	-8,41%	-1,16%	-7,06%	+5,70%	+0,84%	+10,93%	-5,67%	+16,97%	-5,14%	+4,19%	-13,84%	-8,49%	-10,77%	-5,16%	+11,63%	+24,72%	-2,75%	-16,68%	-2,41%	+10,09%	+23,56%	+2,01%	+11,03%	+65,60%	-4,72%	+9,76%	+9,09%	+2,43%	+0,20%	-1,81%	-11,07%	+6,10%	-1,81%	+7,06%	+4,46%	-3,01%	+17,64%	+0,19%	-17,12%	+0,67%	-0,97%	+10,29%	-12,33%	+5,10%	+2,29%	-11,35%	+13,44%	-2,94%	-4,64%
dynamika r/r				+168,87%			+889,26%	+155,73%	+52,04%	-10,30%	-27,19%	-17,90%	-31,62%	-17,60%	-19,54%	+30,98%	+36,17%	+21,86%	+50,76%	-2,63%	-8,01%	-4,40%	-17,44%	-92,92%	-86,24%	-87,28%	-86,68%	+49,91%	-11,08%	-2,09%	+9,88%	+11,52%	+23,41%	+16,09%	+9,05%	-0,40%	-22,08%	-26,70%	-33,28%	-13,56%	+17,81%	+28,40%	+12,80%	-1,38%	-12,95%	+10,60%	+35,42%	+54,08%	+131,75%	+78,72%	+92,29%	+88,94%	+16,87%	+22,90%	+9,94%	-10,38%	-7,17%	-9,04%	-0,82%	+16,50%	+6,50%	+27,59%	+19,41%	-5,26%	-1,66%	-17,21%	-8,87%	-3,60%	+0,65%	+3,96%	-16,45%	+8,11%	-0,16%	-6,92%
Zobowiązania krótkoterminowe	0	0	676 528	653 603	595 727	562 718	780 003	778 193	730 695	661 123	726 858	827 164	804 978	857 294	938 777	1 090 520	915 358	743 515	995 467	1 157 779	953 959	980 676	1 110 507	1 239 213	1 131 037	1 215 671	1 273 965	1 526 913	1 158 669	1 121 732	1 243 226	1 359 785	1 093 683	1 033 052	1 136 839	1 161 549	1 044 103	1 073 943	1 084 787	1 370 802	1 103 310	963 565	1 144 001	1 492 419	1 270 048	1 273 709	1 543 381	1 518 544	1 298 857	1 279 666	1 718 996	1 976 410	1 701 965	1 622 204	1 916 761	2 430 866	2 095 632	2 417 184	2 395 855	2 953 642	2 886 917	2 490 835	3 291 215	3 560 410	3 097 560	2 848 994	3 268 222	2 819 263	2 859 529	2 319 229	2 410 439	3 588 640	2 892 696	3 004 155
dynamika kw/kw	-100,00%			-3,39%	-8,85%	-5,54%	+38,61%	-0,23%	-6,10%	-9,52%	+9,94%	+13,80%	-2,68%	+6,50%	+9,50%	+16,16%	-16,06%	-18,77%	+33,89%	+16,31%	-17,60%	+2,80%	+13,24%	+11,59%	-8,73%	+7,48%	+4,80%	+19,86%	-24,12%	-3,19%	+10,83%	+9,38%	-19,57%	-5,54%	+10,05%	+2,17%	-10,11%	+2,86%	+1,01%	+26,37%	-19,51%	-12,67%	+18,73%	+30,46%	-14,90%	+0,29%	+21,17%	-1,61%	-14,47%	-1,48%	+34,33%	+14,97%	-13,89%	-4,69%	+18,16%	+26,82%	-13,79%	+15,34%	-0,88%	+23,28%	-2,26%	-13,72%	+32,13%	+8,18%	-13,00%	-8,02%	+14,71%	-13,74%	+1,43%	-18,89%	+3,93%	+48,88%	-19,39%	+3,85%
dynamika r/r				+28,19%			+15,30%	+19,06%	+22,66%	+17,49%	-6,81%	+6,29%	+10,17%	+29,67%	+29,16%	+31,84%	+13,71%	-13,27%	+6,04%	+6,17%	+4,22%	+31,90%	+11,56%	+7,03%	+18,56%	+23,96%	+14,72%	+23,22%	+2,44%	-7,73%	-2,41%	-10,95%	-5,61%	-7,91%	-8,56%	-14,58%	-4,53%	+3,96%	-4,58%	+18,01%	+5,67%	-10,28%	+5,46%	+8,87%	+15,11%	+32,19%	+34,91%	+1,75%	+2,27%	+0,47%	+11,38%	+30,15%	+31,04%	+26,77%	+11,50%	+22,99%	+23,13%	+49,01%	+24,99%	+21,51%	+37,76%	+3,05%	+37,37%	+20,54%	+7,30%	+14,38%	-0,70%	-20,82%	-7,68%	-18,59%	-26,25%	+27,29%	+1,16%	+29,53%
Z tytułu dostaw i usług	0	0	501 437	443 714	432 292	392 448	588 386	520 738	491 649	453 652	540 430	599 426	564 629	562 699	627 508	781 351	604 532	451 512	689 389	836 751	657 914	621 865	715 074	802 274	653 545	652 124	706 799	954 179	538 470	533 390	698 379	898 911	546 282	509 269	668 217	743 703	562 947	553 853	553 798	844 519	559 964	492 851	570 243	880 513	651 791	676 173	825 019	895 812	581 134	619 005	871 828	1 220 853	850 248	882 215	1 074 227	1 263 398	906 101	1 133 939	946 675	1 568 325	1 322 723	1 134 470	1 615 502	1 839 094	1 298 630	1 473 012	1 632 064	1 377 751	1 431 839	972 653	1 226 422	2 091 681	1 472 833	1 576 829
dynamika kw/kw	-100,00%			-11,51%	-2,57%	-9,22%	+49,93%	-11,50%	-5,59%	-7,73%	+19,13%	+10,92%	-5,81%	-0,34%	+11,52%	+24,52%	-22,63%	-25,31%	+52,68%	+21,38%	-21,37%	-5,48%	+14,99%	+12,19%	-18,54%	-0,22%	+8,38%	+35,00%	-43,57%	-0,94%	+30,93%	+28,71%	-39,23%	-6,78%	+31,21%	+11,30%	-24,30%	-1,62%	-0,01%	+52,50%	-33,69%	-11,99%	+15,70%	+54,41%	-25,98%	+3,74%	+22,01%	+8,58%	-35,13%	+6,52%	+40,84%	+40,03%	-30,36%	+3,76%	+21,76%	+17,61%	-28,28%	+25,14%	-16,51%	+65,67%	-15,66%	-14,23%	+42,40%	+13,84%	-29,39%	+13,43%	+10,80%	-15,58%	+3,93%	-32,07%	+26,09%	+70,55%	-29,59%	+7,06%
dynamika r/r				+29,82%			+17,34%	+17,36%	+13,73%	+15,60%	-8,15%	+15,11%	+14,84%	+24,04%	+16,11%	+30,35%	+7,07%	-19,76%	+9,86%	+7,09%	+8,83%	+37,73%	+3,73%	-4,12%	-0,66%	+4,87%	-1,16%	+18,93%	-17,61%	-18,21%	-1,19%	-5,79%	+1,45%	-4,52%	-4,32%	-17,27%	+3,05%	+8,75%	-17,12%	+13,56%	-0,53%	-11,01%	+2,97%	+4,26%	+16,40%	+37,20%	+44,68%	+1,74%	-10,84%	-8,45%	+5,67%	+36,28%	+46,31%	+42,52%	+23,22%	+3,48%	+6,57%	+28,53%	-11,87%	+24,14%	+45,98%	+0,05%	+70,65%	+17,26%	-1,82%	+29,84%	+1,03%	-25,09%	+10,26%	-33,97%	-24,85%	+51,82%	+2,86%	+62,12%
Kredyty i pożyczki	0	0	99 593	108 909	98 843	103 395	111 167	160 328	175 407	54 575	111 181	102 050	153 206	202 593	196 484	154 130	186 408	177 779	124 887	158 544	122 975	225 160	231 332	222 382	398 408	468 731	455 320	431 189	529 193	496 998	458 320	348 413	456 316	441 969	394 904	338 013	383 140	429 880	442 588	412 244	440 820	381 970	455 210	474 992	486 038	441 040	484 693	437 897	545 614	503 296	620 688	407 257	467 593	363 907	462 345	605 217	629 614	661 242	786 214	725 538	800 616	705 708	891 292	903 302	1 075 100	684 245	860 269	776 152	839 620	712 028	670 609	911 602	837 002	830 370
dynamika kw/kw	-100,00%			+9,35%	-9,24%	+4,61%	+7,52%	+44,22%	+9,41%	-68,89%	+103,72%	-8,21%	+50,13%	+32,24%	-3,02%	-21,56%	+20,94%	-4,63%	-29,75%	+26,95%	-22,43%	+83,09%	+2,74%	-3,87%	+79,15%	+17,65%	-2,86%	-5,30%	+22,73%	-6,08%	-7,78%	-23,98%	+30,97%	-3,14%	-10,65%	-14,41%	+13,35%	+12,20%	+2,96%	-6,86%	+6,93%	-13,35%	+19,17%	+4,35%	+2,33%	-9,26%	+9,90%	-9,65%	+24,60%	-7,76%	+23,32%	-34,39%	+14,82%	-22,17%	+27,05%	+30,90%	+4,03%	+5,02%	+18,90%	-7,72%	+10,35%	-11,85%	+26,30%	+1,35%	+19,02%	-36,36%	+25,73%	-9,78%	+8,18%	-15,20%	-5,82%	+35,94%	-8,18%	-0,79%
dynamika r/r				+8,87%			+11,62%	+47,21%	+77,46%	-47,22%	+0,01%	-36,35%	-12,66%	+271,22%	+76,72%	+51,03%	+21,67%	-12,25%	-36,44%	+2,86%	-34,03%	+26,65%	+85,23%	+40,27%	+223,97%	+108,18%	+96,83%	+93,90%	+32,83%	+6,03%	+0,66%	-19,20%	-13,77%	-11,07%	-13,84%	-2,98%	-16,04%	-2,74%	+12,07%	+21,96%	+15,05%	-11,14%	+2,85%	+15,22%	+10,26%	+15,46%	+6,48%	-7,81%	+12,26%	+14,12%	+28,06%	-7,00%	-14,30%	-27,70%	-25,51%	+48,61%	+34,65%	+81,71%	+70,05%	+19,88%	+27,16%	+6,72%	+13,37%	+24,50%	+34,28%	-3,04%	-3,48%	-14,08%	-21,90%	+4,06%	-22,05%	+17,45%	-0,31%	+16,62%
Z tytułu emisji papierów wartościowych	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	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
Z tytułu leasingu	0	0	37	168	210	174	192	266	135	238	208	288	327	563	493	1 202	761	707	880	585	1 519	295	181	102	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	0	0	0	0	0	0
dynamika kw/kw	-100,00%			+354,05%	+25,00%	-17,14%	+10,34%	+38,54%	-49,25%	+76,30%	-12,61%	+38,46%	+13,54%	+72,17%	-12,43%	+143,81%	-36,69%	-7,10%	+24,47%	-33,52%	+159,66%	-80,58%	-38,64%	-43,65%	-100,00%
dynamika r/r				-60,19%			+418,92%	+58,33%	-35,71%	+36,78%	+8,33%	+8,27%	+142,22%	+136,55%	+137,02%	+317,36%	+132,72%	+25,58%	+78,50%	-51,33%	+99,61%	-58,27%	-79,43%	-82,56%	-100,00%	-100,00%	-100,00%	-100,00%
Inne zobowiazania krótkoterminowe	0	0	75 462	100 811	64 382	66 702	80 258	96 860	63 504	152 658	75 039	125 400	86 815	91 438	114 292	153 837	123 657	113 517	180 311	161 899	171 550	133 356	163 919	214 455	79 084	94 816	111 846	141 545	91 006	91 344	86 526	112 460	91 086	81 814	73 718	79 833	98 016	90 211	88 402	114 039	102 526	88 743	118 548	136 914	132 219	156 497	233 669	184 834	172 109	157 365	226 480	348 300	384 124	376 082	380 189	562 252	559 917	622 003	662 966	659 778	763 577	650 657	784 422	818 013	723 830	691 738	775 889	665 360	588 070	634 548	513 408	585 357	582 860	596 956
dynamika kw/kw	-100,00%			+33,59%	-36,14%	+3,60%	+20,32%	+20,69%	-34,44%	+140,39%	-50,85%	+67,11%	-30,77%	+5,33%	+24,99%	+34,60%	-19,62%	-8,20%	+58,84%	-10,21%	+5,96%	-22,26%	+22,92%	+30,83%	-63,12%	+19,89%	+17,96%	+26,55%	-35,71%	+0,37%	-5,27%	+29,97%	-19,01%	-10,18%	-9,90%	+8,30%	+22,78%	-7,96%	-2,01%	+29,00%	-10,10%	-13,44%	+33,59%	+15,49%	-3,43%	+18,36%	+49,31%	-20,90%	-6,88%	-8,57%	+43,92%	+53,79%	+10,29%	-2,09%	+1,09%	+47,89%	-0,42%	+11,09%	+6,59%	-0,48%	+15,73%	-14,79%	+20,56%	+4,28%	-11,51%	-4,43%	+12,17%	-14,25%	-11,62%	+7,90%	-19,09%	+14,01%	-0,43%	+2,42%
dynamika r/r				+49,08%			+6,36%	-3,92%	-1,36%	+128,87%	-6,50%	+29,47%	+36,71%	-40,10%	+52,31%	+22,68%	+42,44%	+24,15%	+57,76%	+5,24%	+38,73%	+17,48%	-9,09%	+32,46%	-53,90%	-28,90%	-31,77%	-34,00%	+15,08%	-3,66%	-22,64%	-20,55%	+0,09%	-10,43%	-14,80%	-29,01%	+7,61%	+10,26%	+19,92%	+42,85%	+4,60%	-1,63%	+34,10%	+20,06%	+28,96%	+76,35%	+97,11%	+35,00%	+30,17%	+0,55%	-3,08%	+88,44%	+123,19%	+138,99%	+67,87%	+61,43%	+45,76%	+65,39%	+74,38%	+17,35%	+36,37%	+4,61%	+18,32%	+23,98%	-5,21%	+6,31%	-1,09%	-18,66%	-18,76%	-8,27%	-33,83%	-12,02%	-0,89%	-5,92%
Suma bilansowa	0	0	861 667	892 808	834 078	793 268	1 042 348	1 074 154	1 056 042	953 473	997 422	1 099 596	1 078 075	1 166 848	1 212 443	1 378 256	1 194 439	1 005 746	1 300 923	1 500 528	1 277 743	1 317 243	1 435 646	1 570 810	1 487 617	1 571 631	1 621 554	1 878 135	1 498 826	1 448 271	1 588 247	1 730 992	1 436 309	1 347 479	1 448 507	1 488 256	1 363 789	1 410 675	1 417 438	1 736 309	1 454 497	1 292 271	1 475 378	1 823 252	1 602 901	1 625 176	1 904 227	1 894 292	1 701 185	1 665 183	2 147 024	2 404 590	2 167 438	2 076 028	2 397 678	2 966 309	2 714 095	3 030 740	3 109 320	3 748 140	3 759 023	3 475 445	4 446 986	4 679 514	4 269 464	4 018 984	4 531 554	3 989 163	4 148 316	3 570 274	3 635 524	4 923 326	4 184 734	4 227 197
dynamika kw/kw	-100,00%			+3,61%	-6,58%	-4,89%	+31,40%	+3,05%	-1,69%	-9,71%	+4,61%	+10,24%	-1,96%	+8,23%	+3,91%	+13,68%	-13,34%	-15,80%	+29,35%	+15,34%	-14,85%	+3,09%	+8,99%	+9,41%	-5,30%	+5,65%	+3,18%	+15,82%	-20,20%	-3,37%	+9,67%	+8,99%	-17,02%	-6,18%	+7,50%	+2,74%	-8,36%	+3,44%	+0,48%	+22,50%	-16,23%	-11,15%	+14,17%	+23,58%	-12,09%	+1,39%	+17,17%	-0,52%	-10,19%	-2,12%	+28,94%	+12,00%	-9,86%	-4,22%	+15,49%	+23,72%	-8,50%	+11,67%	+2,59%	+20,55%	+0,29%	-7,54%	+27,95%	+5,23%	-8,76%	-5,87%	+12,75%	-11,97%	+3,99%	-13,93%	+1,83%	+35,42%	-15,00%	+1,01%
dynamika r/r				+29,92%			+20,97%	+20,31%	+26,61%	+20,20%	-4,31%	+2,37%	+2,09%	+22,38%	+21,56%	+25,34%	+10,79%	-13,81%	+7,30%	+8,87%	+6,97%	+30,97%	+10,36%	+4,68%	+16,43%	+19,31%	+12,95%	+19,56%	+0,75%	-7,85%	-2,05%	-7,83%	-4,17%	-6,96%	-8,80%	-14,02%	-5,05%	+4,69%	-2,14%	+16,67%	+6,65%	-8,39%	+4,09%	+5,01%	+10,20%	+25,76%	+29,07%	+3,90%	+6,13%	+2,46%	+12,75%	+26,94%	+27,41%	+24,67%	+11,67%	+23,36%	+25,22%	+45,99%	+29,68%	+26,36%	+38,50%	+14,67%	+43,02%	+24,85%	+13,58%	+15,64%	+1,90%	-14,75%	-2,84%	-11,16%	-19,77%	+23,42%	+0,88%	+18,40%

Dane finansowe dostarcza

Portfele StockWatch

Data startu	Różnica	Wartość
Portfel 4 fazy rynku
01-01-2017	+75 454,67 zł +377,27%	95 454,67 zł
Portfel Dywidendowy
03-04-2020	+60 637,62 zł 254,44%	125 556,00 zł
Portfel ETF
01-12-2023	+4 212,35 zł 20,98%	24 333,09 zł

Wykup dostęp do portfela »

Notowania

Dane	Dziś	MA(5)	MA(20)
Kurs	27,54	27,04	27,74
Zmiana	-0,22%	+0,53%	-0,03%
Open-Close	-0,79%	-0,68%	-0,55%
High-Low	2,20%	2,58%	2,43%
Zmiana ceny [pln]	0,00	0,14	-0,01
Transakcja [szt.]	859	1154	833,6
Średnia transakcja [pln]	3,92t	2,22t	2,59t
Wolumen [szt.]	121t	94,5t	77,8t
Obrót [pln]	3,37m	2,57m	2,16m
Obrót pozytywny	61,83%	42,83%	39,66%
Obrót negatywny	22,21%	32,25%	40,29%
Obrót neutralny	15,96%	24,92%	20,05%
Wolumen ws. % Free Float	0,38	0,30	0,24
Wolumen ws. % akcji w obrocie	0,22	0,17	0,14

Informacje ogólne

Na giełdzie od	217 miesięcy
Liczba akcji	55 500 000
Free float	57,70%
Kapitalizacja	1,53 mld zł
Wartość księgowa	1,11 mld zł
Zysk operacyjny 12m	371,33 mln zł
Przychody 12m	13,07 mld zł
Zysk netto 12m	210,87 mln zł
Główny akcjonariusz Siarhei Kostevitch (wraz z KS Holdings Ltd.) 36,84%

UDZIAŁ W INDEKSACH

MWIG40	0,81%
WIG	0,17%
WIGDIV	1,66%
WIG-ESG	0,28%
WIG140	0,17%

Wskaźniki finansowe

Rating	BBB+
Aktualne C/WK	1,38
Kroczące C/ZO	4,12
Kroczące C/P	0,12
Kroczące C/Z	7,25
Zmiana 12m	36,20%
Śr. płynność dzienna	0,31%
Zakres wahań kursu	33,77%
Beta kursu	0,69
Tempo wzrostu przychodów	-0,67%
Zwrot z kapitału własnego (ROE)	18,19%
Zwrot z aktywów skorygowany (ROA)	7,27%
Wskaźnik ogólnego zadłużenia	72,67%
Dług netto / EBITDA	2,0
Wskaźnik Altmana (Z"-score)	6,31
Średnioważony koszt kapitału (sWACC)	W abonamencie
Zysk ekonomiczny (sEVA)	W abonamencie
Stopa dywidendy za okres 2024-01-01 do 2024-12-31	W abonamencie
Kurs z dnia: 05-09-2025 Dane finansowe z dnia: 07-08-2025

Współpraca

Trading jest ryzykowny i możesz stracić część lub całość zainwestowanego kapitału. Treści publikowane w portalu służą wyłącznie celom informacyjnym i edukacyjnym. Nie stanowią żadnego rodzaju porady finansowej ani rekomendacji inwestycyjnej. Portal StockWatch.pl nie ponosi jakiejkolwiek odpowiedzialności za decyzje inwestycyjne podjęte na podstawie lektury zawartych w nim treści.

Sprawdź jak StockWatch.pl może pomóc Ci w skutecznym inwestowaniu

Sprawdź

Serwis wykorzystuje ciasteczka w celu ułatwienia korzystania i realizacji niektórych funkcjonalności takich jak automatyczne logowanie powracającego użytkownika czy odbieranie statystycznych o oglądalności. Użytkownik może wyłączyć w swojej przeglądarce internetowej opcję przyjmowania ciasteczek, lub dostosować ich ustawienia.

Dostosuj Ukryj komunikat