PARTNER SERWISU

Cognor Holding SA - Skaner formacji świecowych i dane-finansowe na dzień 2025-09-05

ISIN: PLCNTSL00014

COG6,685 (+1,91%)

Spółka wcześniej była notowana jako Centrostal Gdańsk SA, zaś po połączeniu ze Złomrex Steel Services przyjęła obecną nazwę Cognor. Obecnie Grupa emitenta prowadzi działalność w segmencie hutniczym oraz zbiórce i przetwórstwie złomów stali i metali nieżelaznych.

Najnowsze sprawozdanie finansowe:
2025-09-01 17:27 SA-P Zobacz »
Analiza raportów spółki:
2024-09-05 09:12:48 Nieporozumienie z audytorem? – omówienie sprawozdania po II kw. 2024 r. Zobacz »

Kolejne sprawozdanie:
2025-11-14 jednostkowy - publikacja rozszerzonego raportu kwartalnego za trzeci kwartał

WIADOMOŚCI O SPÓŁCE cognor

Cognor Holding z 11 mln zł straty netto w II kw. 2025 r. mimo wzrostu przychodów
Cognor Holding zakończył II kwartał 2025 roku stratą netto w wysokości 11,24 mln zł, mimo że przychody wzrosły do niemal 595 mln zł. Zysk operacyjny spadł niemal o połowę rok do roku.
14 ciekawych spółek, na których uaktywnili się insiderzy
Tegoroczne ożywienie na warszawskim parkiecie i wzrost wycen zachęciły insiderów do większych ruchów. Sprawdziliśmy, na akcjach których spółek doszło ostatnio do ciekawych transakcji.

Sprawdź listę wszystkich bieżących wiadomości »

Najnowsze komunikaty spółki

Data publikacji	Kategoria	Tytuł komunikatu
2025-09-01	Wyniki	SA-P
2025-09-01	Wyniki	SA-PS
2025-09-01	Terminy raportów okresowych	Zmiana terminu publikacji SA-PSr
2025-07-30	Wyjście znaczącego inwestora lub insidera	Sprzedaż akcji przez Przemysława Sztuczkowskiego
2025-07-29	Wyjście znaczącego inwestora lub insidera	Zbycie akcji przez prezesa zarządu
2025-06-27	Zmiany w kadrze zarządzającej	Powołanie członka RN
2025-06-27	Walne Zgromadzenie	WZ - wykaz akcjonariuszy
2025-06-27	Zmiany w kadrze zarządzającej	WZ - podjęte uchwały: pokrycie straty, powołanie członka RN

Zobacz wszystkie »

Notowania Komunikaty ESPI Wiadomości Rekomendacje Akcjonariat Analiza techniczna Skaner formacji

Wykres od TradingView
Wykresy w StockWatch.pl są korygowane o operacje takie jak dywidendy, scalenia i podziały akcji

Znalezione formacje

Od: Do:

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 2005	Q2 2005	Q3 2005	Q4 2005	Q1 2006	Q2 2006	Q3 2006	Q4 2006	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	13.05.2005	12.08.2005	03.11.2005	13.02.2006	28.04.2006	02.08.2006	03.11.2006	14.02.2007	04.05.2007	14.08.2007	15.11.2007	28.02.2008	14.05.2008	14.08.2008	14.11.2008	27.02.2009	14.05.2009	31.08.2009	13.11.2009	01.03.2010	17.05.2010	30.08.2010	15.11.2010	01.03.2011	16.05.2011	29.08.2011	14.11.2011	21.03.2012	15.05.2012	29.08.2012	14.11.2012	21.03.2013	15.05.2013	29.08.2013	14.11.2013	21.03.2014	15.05.2014	29.08.2014	14.11.2014	20.03.2015	15.05.2015	28.08.2015	16.11.2015	21.03.2016	16.05.2016	29.08.2016	14.11.2016	21.03.2017	15.05.2017	29.08.2017	14.11.2017	16.03.2018	30.04.2018	14.08.2018	31.10.2018	28.02.2019	30.04.2019	14.08.2019	31.10.2019	30.03.2020	30.04.2020	17.08.2020	30.10.2020	01.03.2021	30.04.2021	13.08.2021	29.10.2021	28.03.2022	29.04.2022	19.08.2022	28.10.2022	03.03.2023	15.05.2023	18.08.2023	14.11.2023	23.04.2024	15.05.2024	13.08.2024	14.11.2024	30.04.2025	05.05.2025	29.08.2025
Liczba akcji	5 700 886	5 700 886	5 700 886	5 187 167	5 187 167	5 187 167	5 187 167	5 187 167	5 187 167	35 187 167	35 187 167	35 187 167	35 187 167	35 187 167	35 187 167	35 187 167	35 187 167	35 187 167	51 187 167	51 187 167	51 187 167	51 187 167	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	66 222 248	69 302 552	69 302 552	69 302 552	70 719 943	75 265 868	75 265 868	76 087 245	76 087 245	118 615 660	118 615 660	118 615 660	118 710 931	120 417 142	121 360 369	123 070 319	123 406 256	123 940 417	123 940 417	123 940 417	123 940 417	123 940 417	169 620 663	171 420 663	171 420 663	171 420 663	171 420 663	171 420 663	171 420 663	171 420 663	171 420 663	171 420 663	171 420 663	171 420 663	171 420 663	171 420 663	171 420 663	171 420 663	171 420 663	171 420 663
Przychody	28 274	30 911	30 670	28 279	25 450	38 891	44 034	41 042	42 855	89 553	105 905	206 677	247 188	241 840	216 537	137 429	104 210	307 362	302 254	235 142	255 729	190 875	285 517	416 036	328 205	398 654	401 496	421 292	399 419	428 763	311 332	260 160	284 407	337 687	343 035	329 140	351 336	367 938	366 967	336 305	370 782	353 147	341 788	299 087	355 672	369 507	309 745	317 469	429 529	404 312	490 044	465 395	524 231	535 702	550 666	471 242	519 694	516 325	399 511	466 074	460 111	455 955	372 293	444 862	584 076	716 127	716 900	794 048	962 036	1 032 055	749 424	923 175	887 447	764 601	499 497	569 979	686 280	550 864	498 259	557 966	543 318	594 886
dynamika kw/kw		+9,33%	-0,78%	-7,80%	-10,00%	+52,81%	+13,22%	-6,79%	+4,42%	+108,97%	+18,26%	+95,15%	+19,60%	-2,16%	-10,46%	-36,53%	-24,17%	+194,94%	-1,66%	-22,20%	+8,76%	-25,36%	+49,58%	+45,71%	-21,11%	+21,46%	+0,71%	+4,93%	-5,19%	+7,35%	-27,39%	-16,44%	+9,32%	+18,73%	+1,58%	-4,05%	+6,74%	+4,73%	-0,26%	-8,36%	+10,25%	-4,76%	-3,22%	-12,49%	+18,92%	+3,89%	-16,17%	+2,49%	+35,30%	-5,87%	+21,20%	-5,03%	+12,64%	+2,19%	+2,79%	-14,42%	+10,28%	-0,65%	-22,62%	+16,66%	-1,28%	-0,90%	-18,35%	+19,49%	+31,29%	+22,61%	+0,11%	+10,76%	+21,16%	+7,28%	-27,39%	+23,18%	-3,87%	-13,84%	-34,67%	+14,11%	+20,40%	-19,73%	-9,55%	+11,98%	-2,63%	+9,49%
dynamika r/r					-9,99%	+25,82%	+43,57%	+45,13%	+68,39%	+130,27%	+140,51%	+403,57%	+476,80%	+170,05%	+104,46%	-33,51%	-57,84%	+27,09%	+39,59%	+71,10%	+145,40%	-37,90%	-5,54%	+76,93%	+28,34%	+108,86%	+40,62%	+1,26%	+21,70%	+7,55%	-22,46%	-38,25%	-28,79%	-21,24%	+10,18%	+26,51%	+23,53%	+8,96%	+6,98%	+2,18%	+5,53%	-4,02%	-6,86%	-11,07%	-4,08%	+4,63%	-9,38%	+6,15%	+20,77%	+9,42%	+58,21%	+46,60%	+22,05%	+32,50%	+12,37%	+1,26%	-0,87%	-3,62%	-27,45%	-1,10%	-11,47%	-11,69%	-6,81%	-4,55%	+26,94%	+57,06%	+92,56%	+78,49%	+64,71%	+44,12%	+4,54%	+16,26%	-7,75%	-25,91%	-33,35%	-38,26%	-22,67%	-27,95%	-0,25%	-2,11%	-20,83%	+7,99%
Zysk brutto na sprzedaży	3 421	3 501	3 404	2 981	2 608	4 136	6 174	4 931	5 533	8 894	9 723	11 156	19 374	21 574	18 372	-10 884	6 570	13 631	29 908	8 595	31 888	-8 636	23 555	92 299	34 372	48 119	46 673	43 407	27 475	42 354	20 717	5 234	14 062	28 603	27 290	33 190	41 421	36 577	34 637	34 048	16 085	46 293	17 539	15 905	23 607	45 727	36 265	37 127	58 267	46 155	46 152	65 662	73 964	81 942	76 343	44 064	46 618	63 663	35 055	25 714	45 539	47 396	23 637	42 325	96 968	139 911	160 864	191 171	226 335	272 900	224 294	170 751	103 563	88 165	41 800	46 676	25 467	23 631	1 679	-8 580	24 070	34 969
dynamika kw/kw		+2,34%	-2,77%	-12,43%	-12,51%	+58,59%	+49,27%	-20,13%	+12,21%	+60,74%	+9,32%	+14,74%	+73,66%	+11,36%	-14,84%	-159,24%	+160,36%	+107,47%	+119,41%	-71,26%	+271,01%	-127,08%	+372,75%	+291,84%	-62,76%	+39,99%	-3,01%	-7,00%	-36,70%	+54,15%	-51,09%	-74,74%	+168,67%	+103,41%	-4,59%	+21,62%	+24,80%	-11,69%	-5,30%	-1,70%	-52,76%	+187,80%	-62,11%	-9,32%	+48,43%	+93,70%	-20,69%	+2,38%	+56,94%	-20,79%	-0,01%	+42,27%	+12,64%	+10,79%	-6,83%	-42,28%	+5,80%	+36,56%	-44,94%	-26,65%	+77,10%	+4,08%	-50,13%	+79,06%	+129,10%	+44,29%	+14,98%	+18,84%	+18,39%	+20,57%	-17,81%	-23,87%	-39,35%	-14,87%	-52,59%	+11,67%	-45,44%	-7,21%	-92,89%	-611,02%	+380,54%	+45,28%
dynamika r/r					-23,76%	+18,14%	+81,37%	+65,41%	+112,15%	+115,04%	+57,48%	+126,24%	+250,15%	+142,57%	+88,95%	-197,56%	-66,09%	-36,82%	+62,79%	+178,97%	+385,36%	-163,36%	-21,24%	+973,87%	+7,79%	+657,19%	+98,14%	-52,97%	-20,07%	-11,98%	-55,61%	-87,94%	-48,82%	-32,47%	+31,73%	+534,12%	+194,56%	+27,88%	+26,92%	+2,59%	-61,17%	+26,56%	-49,36%	-53,29%	+46,76%	-1,22%	+106,77%	+133,43%	+146,82%	+0,94%	+27,26%	+76,86%	+26,94%	+77,54%	+65,42%	-32,89%	-36,97%	-22,31%	-54,08%	-41,64%	-2,31%	-25,55%	-32,57%	+64,60%	+112,93%	+195,20%	+580,56%	+351,67%	+133,41%	+95,05%	+39,43%	-10,68%	-54,24%	-67,69%	-81,36%	-72,66%	-75,41%	-73,20%	-95,98%	-118,38%	-5,49%	+47,98%
Koszty sprzedaży	-2 505	-2 374	-2 268	-2 501	-2 294	-2 523	-2 825	-2 975	-2 863	-4 269	-5 209	-10 380	-7 391	-10 885	-5 060	-3 309	-4 409	-36 424	-29 106	-38 024	-23 100	9 517	-9 353	-88 036	-7 347	-8 488	-9 989	-10 347	-7 972	-10 833	-5 510	-9 635	-7 698	-9 225	-10 232	-12 363	-10 392	-10 616	-11 102	-10 923	-11 065	-11 881	-11 426	-13 419	-11 385	-13 557	-12 893	-12 135	-15 900	-14 777	-18 248	-16 867	-16 811	-17 403	-21 646	-20 840	-20 218	-19 604	-22 193	-13 246	-19 409	-20 722	-19 120	-22 502	-25 223	-26 628	-22 673	-26 541	-31 483	-33 026	-33 005	-31 264	-33 255	-33 555	-22 630	-26 765	-34 831	-28 878	-25 943	-29 215	-28 562	-29 875
dynamika kw/kw		+5,23%	+4,47%	-10,27%	+8,28%	-9,98%	-11,97%	-5,31%	+3,76%	-49,11%	-22,02%	-99,27%	+28,80%	-47,27%	+53,51%	+34,60%	-33,24%	-726,13%	+20,09%	-30,64%	+39,25%	+141,20%	-198,28%	-841,26%	+91,65%	-15,53%	-17,68%	-3,58%	+22,95%	-35,89%	+49,14%	-74,86%	+20,10%	-19,84%	-10,92%	-20,83%	+15,94%	-2,16%	-4,58%	+1,61%	-1,30%	-7,37%	+3,83%	-17,44%	+15,16%	-19,08%	+4,90%	+5,88%	-31,03%	+7,06%	-23,49%	+7,57%	+0,33%	-3,52%	-24,38%	+3,72%	+2,98%	+3,04%	-13,21%	+40,31%	-46,53%	-6,76%	+7,73%	-17,69%	-12,09%	-5,57%	+14,85%	-17,06%	-18,62%	-4,90%	+0,06%	+5,27%	-6,37%	-0,90%	+32,56%	-18,27%	-30,14%	+17,09%	+10,16%	-12,61%	+2,24%	-4,60%
dynamika r/r					+8,42%	-6,28%	-24,56%	-18,95%	-24,80%	-69,20%	-84,39%	-248,91%	-158,16%	-154,98%	+2,86%	+68,12%	+40,35%	-234,63%	-475,22%	-1 049,11%	-423,93%	+126,13%	+67,87%	-131,53%	+68,19%	-189,19%	-6,80%	+88,25%	-8,51%	-27,63%	+44,84%	+6,88%	+3,44%	+14,84%	-85,70%	-28,31%	-35,00%	-15,08%	-8,50%	+11,65%	-6,48%	-11,92%	-2,92%	-22,85%	-2,89%	-14,11%	-12,84%	+9,57%	-39,66%	-9,00%	-41,53%	-38,99%	-5,73%	-17,77%	-18,62%	-23,55%	-20,27%	-12,65%	-2,53%	+36,44%	+4,00%	-5,70%	+13,85%	-69,88%	-29,96%	-28,50%	-18,58%	-17,95%	-24,82%	-24,03%	-45,57%	-17,80%	-5,63%	-1,60%	+31,43%	+14,39%	-4,74%	+13,94%	-14,64%	-9,15%	+18,00%	-3,45%
Koszty ogólnego zarządu	-1 056	-1 024	- 967	- 890	- 901	- 941	- 915	- 974	-1 044	-3 654	-9 763	-4 570	-9 779	-7 027	-14 865	- 389	-8 929	-16 846	-16 732	-13 883	-16 497	-4 962	-6 445	-29 771	-8 957	-8 945	-12 013	-16 685	-11 605	-11 887	-9 099	-2 100	-7 607	-8 851	-8 193	-10 313	-8 511	-7 189	-11 064	-11 732	-5 814	-12 608	-8 288	-7 930	-8 401	-8 574	-8 322	-12 641	-9 081	-10 462	-10 882	-20 103	-10 826	-13 276	-9 336	-12 603	-12 450	-12 814	-11 171	-11 705	-11 846	-10 477	-10 955	-13 417	-14 365	-15 238	-17 157	-18 339	-18 998	-26 125	-22 526	-20 659	-14 740	-23 673	-17 181	-19 122	-17 415	-19 848	-18 299	-16 954	-18 336	-21 706
dynamika kw/kw		+3,03%	+5,57%	+7,96%	-1,24%	-4,44%	+2,76%	-6,45%	-7,19%	-250,00%	-167,19%	+53,19%	-113,98%	+28,14%	-111,54%	+97,38%	-2 195,37%	-88,67%	+0,68%	+17,03%	-18,83%	+69,92%	-29,89%	-361,92%	+69,91%	+0,13%	-34,30%	-38,89%	+30,45%	-2,43%	+23,45%	+76,92%	-262,24%	-16,35%	+7,43%	-25,88%	+17,47%	+15,53%	-53,90%	-6,04%	+50,44%	-116,86%	+34,26%	+4,32%	-5,94%	-2,06%	+2,94%	-51,90%	+28,16%	-15,21%	-4,01%	-84,74%	+46,15%	-22,63%	+29,68%	-34,99%	+1,21%	-2,92%	+12,82%	-4,78%	-1,20%	+11,56%	-4,56%	-22,47%	-7,07%	-6,08%	-12,59%	-6,89%	-3,59%	-37,51%	+13,78%	+8,29%	+28,65%	-60,60%	+27,42%	-11,30%	+8,93%	-13,97%	+7,80%	+7,35%	-8,15%	-18,38%
dynamika r/r					+14,68%	+8,11%	+5,38%	-9,44%	-15,87%	-288,31%	-966,99%	-369,20%	-836,69%	-92,31%	-52,26%	+91,49%	+8,69%	-139,73%	-12,56%	-3 468,89%	-84,76%	+70,54%	+61,48%	-114,44%	+45,71%	-80,27%	-86,39%	+43,96%	-29,56%	-32,89%	+24,26%	+87,41%	+34,45%	+25,54%	+9,96%	-391,10%	-11,88%	+18,78%	-35,04%	-13,76%	+31,69%	-75,38%	+25,09%	+32,41%	-44,50%	+32,00%	-0,41%	-59,41%	-8,09%	-22,02%	-30,76%	-59,03%	-19,22%	-26,90%	+14,21%	+37,31%	-15,00%	+3,48%	-19,66%	+7,13%	+4,85%	+18,24%	+1,93%	-14,63%	-21,26%	-45,44%	-56,61%	-36,68%	-32,25%	-71,45%	-31,29%	-12,65%	+22,41%	+9,39%	+23,73%	+7,44%	-18,15%	+16,16%	-6,51%	+11,34%	-5,29%	-9,36%
Zysk ze sprzedaży	- 140	103	169	- 410	- 587	672	2 434	982	1 626	971	-5 249	-3 794	2 204	3 662	-1 553	-14 582	-6 768	-39 639	-15 930	-43 312	-7 709	-4 081	7 757	-25 508	18 068	30 686	24 671	16 375	7 898	19 634	6 108	-6 501	-1 243	10 527	8 865	10 514	22 518	18 772	12 471	11 393	- 794	21 804	-2 175	-5 444	3 821	23 596	15 050	12 351	33 286	20 916	17 022	28 692	46 327	51 263	45 361	10 621	13 950	31 245	1 691	763	14 284	16 197	-6 438	6 406	57 380	98 045	121 034	146 291	175 854	213 749	168 763	118 828	55 568	30 937	1 989	789	-26 779	-25 095	-42 563	-54 749	-22 828	-16 612
dynamika kw/kw		+173,57%	+64,08%	-342,60%	-43,17%	+214,48%	+262,20%	-59,65%	+65,58%	-40,28%	-640,58%	+27,72%	+158,09%	+66,15%	-142,41%	-838,96%	+53,59%	-485,68%	+59,81%	-171,89%	+82,20%	+47,06%	+290,08%	-428,84%	+170,83%	+69,84%	-19,60%	-33,63%	-51,77%	+148,59%	-68,89%	-206,43%	+80,88%	+946,90%	-15,79%	+18,60%	+114,17%	-16,64%	-33,57%	-8,64%	-106,97%	+2 846,10%	-109,98%	-150,30%	+170,19%	+517,53%	-36,22%	-17,93%	+169,50%	-37,16%	-18,62%	+68,56%	+61,46%	+10,65%	-11,51%	-76,59%	+31,34%	+123,98%	-94,59%	-54,88%	+1 772,08%	+13,39%	-139,75%	+199,50%	+795,72%	+70,87%	+23,45%	+20,87%	+20,21%	+21,55%	-21,05%	-29,59%	-53,24%	-44,33%	-93,57%	-60,33%	-3 494,04%	+6,29%	-69,61%	-28,63%	+58,30%	+27,23%
dynamika r/r					-319,29%	+552,43%	+1 340,24%	+339,51%	+377,00%	+44,49%	-315,65%	-486,35%	+35,55%	+277,14%	+70,41%	-284,34%	-407,08%	-1 182,44%	-925,76%	-197,02%	-13,90%	+89,70%	+148,69%	+41,11%	+334,38%	+851,92%	+218,05%	+164,20%	-56,29%	-36,02%	-75,24%	-139,70%	-115,74%	-46,38%	+45,14%	+261,73%	+1 911,58%	+78,32%	+40,68%	+8,36%	-103,53%	+16,15%	-117,44%	-147,78%	+581,23%	+8,22%	+791,95%	+326,87%	+771,13%	-11,36%	+13,10%	+132,31%	+39,18%	+145,09%	+166,48%	-62,98%	-69,89%	-39,05%	-96,27%	-92,82%	+2,39%	-48,16%	-480,72%	+739,58%	+301,71%	+505,33%	+1 979,99%	+2 183,66%	+206,47%	+118,01%	+39,43%	-18,77%	-68,40%	-85,53%	-98,82%	-99,34%	-148,19%	-181,12%	-2 239,92%	-7 039,04%	+14,75%	+33,80%
Pozostałe przychody operacyjne	46	946	130	578	66	344	75	239	55	473	158	32 902	4 424	1 735	3 266	2 665	5 718	3 311	- 178	2 575	5 583	-1 071	9 915	-4 801	2 939	4 906	12 557	4 826	- 285	5 174	2 536	4 146	5 403	4 795	654	2 083	3 957	2 556	- 593	6 110	1 452	703	1 877	3 637	1 903	1 803	1 362	3 356	- 593	2 259	2 582	5 878	1 724	2 472	3 666	4 657	2 367	3 807	4 933	2 870	6 247	13 171	16 942	6 067	10 367	3 822	28 893	7 299	7 413	11 369	19 976	15 652	35 997	11 235	60 408	12 647	42 028	40 317	24 066	21 358	15 720	25 278
dynamika kw/kw		+1 956,52%	-86,26%	+344,62%	-88,58%	+421,21%	-78,20%	+218,67%	-76,99%	+760,00%	-66,60%	+20 724,05%	-86,55%	-60,78%	+88,24%	-18,40%	+114,56%	-42,10%	-105,38%	+1 546,63%	+116,82%	-119,18%	+1 025,77%	-148,42%	+161,22%	+66,93%	+155,95%	-61,57%	-105,91%	+1 915,44%	-50,99%	+63,49%	+30,32%	-11,25%	-86,36%	+218,50%	+89,97%	-35,41%	-123,20%	+1 130,35%	-76,24%	-51,58%	+167,00%	+93,77%	-47,68%	-5,25%	-24,46%	+146,40%	-117,67%	+480,94%	+14,30%	+127,65%	-70,67%	+43,39%	+48,30%	+27,03%	-49,17%	+60,84%	+29,58%	-41,82%	+117,67%	+110,84%	+28,63%	-64,19%	+70,88%	-63,13%	+655,97%	-74,74%	+1,56%	+53,37%	+75,71%	-21,65%	+129,98%	-68,79%	+437,68%	-79,06%	+232,32%	-4,07%	-40,31%	-11,25%	-26,40%	+60,80%
dynamika r/r					+43,48%	-63,64%	-42,31%	-58,65%	-16,67%	+37,50%	+110,67%	+13 666,53%	+7 943,64%	+266,81%	+1 967,09%	-91,90%	+29,25%	+90,84%	-105,45%	-3,38%	-2,36%	-132,35%	+5 670,22%	-286,45%	-47,36%	+558,08%	+26,65%	+200,52%	-109,70%	+5,46%	-79,80%	-14,09%	+1 995,79%	-7,33%	-74,21%	-49,76%	-26,76%	-46,69%	-190,67%	+193,33%	-63,31%	-72,50%	+416,53%	-40,47%	+31,06%	+156,47%	-27,44%	-7,73%	-131,16%	+25,29%	+89,57%	+75,15%	+390,73%	+9,43%	+41,98%	-20,77%	+37,30%	+54,00%	+34,56%	-38,37%	+163,92%	+245,97%	+243,44%	+111,39%	+65,95%	-70,98%	+70,54%	+20,31%	-28,49%	+197,46%	-30,86%	+114,44%	+385,59%	-1,18%	+202,40%	-19,20%	+16,75%	+258,85%	-60,16%	+68,88%	-62,60%	-37,30%
Pozostałe koszty operacyjne	-38	- 272	-53	- 208	-52	- 344	- 620	- 436	- 139	- 486	-57	-4 916	-1 993	-3 419	-2 386	-1 156	-3 118	-2 169	-4 284	-5 837	-2 721	-4 529	-9 419	-47 899	-3 727	-2 525	- 203	-8 091	-3 693	-1 617	-4 972	-3 578	-2 336	-2 999	-3 369	-4 781	-2 317	-4 721	-3 891	- 230	7 039	-11 611	- 279	-3 062	- 817	-1 197	-1 070	-3 640	-1 073	-1 094	-2 411	-6 254	-1 146	-2 777	-3 718	-2 242	-1 201	-3 502	-1 252	-1 079	-1 463	-2 226	-1 476	-1 184	- 975	- 819	-1 005	-2 578	-1 992	-1 135	-16 440	10 689	-2 997	- 698	-2 397	- 172	- 573	- 820	-1 341	-1 840	- 824	-1 002
dynamika kw/kw		-615,79%	+80,51%	-292,45%	+75,00%	-561,54%	-80,23%	+29,68%	+68,12%	-249,64%	+88,27%	-8 524,56%	+59,46%	-71,55%	+30,21%	+51,55%	-169,72%	+30,44%	-97,51%	-36,25%	+53,38%	-66,45%	-107,97%	-408,54%	+92,22%	+32,25%	+91,96%	-3 885,71%	+54,36%	+56,21%	-207,48%	+28,04%	+34,71%	-28,38%	-12,34%	-41,91%	+51,54%	-103,75%	+17,58%	+94,09%	+3 160,43%	-264,95%	+97,60%	-997,49%	+73,32%	-46,51%	+10,61%	-240,19%	+70,52%	-1,96%	-120,38%	-159,39%	+81,68%	-142,32%	-33,89%	+39,70%	+46,43%	-191,59%	+64,25%	+13,82%	-35,59%	-52,15%	+33,69%	+19,78%	+17,65%	+16,00%	-22,71%	-156,52%	+22,73%	+43,02%	-1 348,46%	+165,02%	-128,04%	+76,71%	-243,41%	+92,82%	-233,14%	-43,11%	-63,54%	-37,21%	+55,22%	-21,60%
dynamika r/r					-36,84%	-26,47%	-1 069,81%	-109,62%	-167,31%	-41,28%	+90,81%	-1 027,52%	-1 333,81%	-603,50%	-4 085,96%	+76,48%	-56,45%	+36,56%	-79,55%	-404,93%	+12,73%	-108,81%	-119,86%	-720,61%	-36,97%	+44,25%	+97,84%	+83,11%	+0,91%	+35,96%	-2 349,26%	+55,78%	+36,75%	-85,47%	+32,24%	-33,62%	+0,81%	-57,42%	-15,49%	+95,19%	+403,80%	-145,94%	+92,83%	-1 231,30%	-111,61%	+89,69%	-283,51%	-18,88%	-31,33%	+8,60%	-125,33%	-71,81%	-6,80%	-153,84%	-54,21%	+64,15%	-4,80%	-26,11%	+66,33%	+51,87%	-21,82%	+36,44%	-17,89%	-9,73%	+33,36%	+63,21%	+31,91%	-117,74%	-104,31%	-38,58%	-1 535,82%	+514,62%	-50,45%	+38,50%	+85,42%	-101,61%	+80,88%	-17,48%	+44,06%	-969,77%	-43,80%	-22,20%
Zysk operacyjny	- 132	777	246	-40	- 573	672	1 889	785	1 542	958	-5 148	24 192	4 635	1 978	- 673	-13 073	-4 168	-38 497	-20 392	-46 574	-4 847	-9 681	8 253	-78 208	17 280	33 067	37 025	13 110	3 920	23 191	3 672	-5 933	1 824	12 323	6 150	7 816	24 158	16 607	7 987	17 273	7 697	10 896	- 577	-4 869	4 907	24 202	15 342	12 067	31 620	22 081	17 193	28 316	46 905	50 958	45 309	13 036	15 116	31 550	5 372	2 554	19 068	27 142	9 028	11 289	66 772	101 048	148 922	151 012	181 275	223 983	172 299	145 169	88 568	41 474	60 000	13 264	14 676	14 402	-19 838	-35 231	-7 932	7 664
dynamika kw/kw		+688,64%	-68,34%	-116,26%	-1 332,50%	+217,28%	+181,10%	-58,44%	+96,43%	-37,87%	-637,37%	+569,93%	-80,84%	-57,32%	-134,02%	-1 842,50%	+68,12%	-823,63%	+47,03%	-128,39%	+89,59%	-99,73%	+185,25%	-1 047,63%	+122,09%	+91,36%	+11,97%	-64,59%	-70,10%	+491,61%	-84,17%	-261,57%	+130,74%	+575,60%	-50,09%	+27,09%	+209,08%	-31,26%	-51,91%	+116,26%	-55,44%	+41,56%	-105,30%	-743,85%	+200,78%	+393,21%	-36,61%	-21,35%	+162,04%	-30,17%	-22,14%	+64,69%	+65,65%	+8,64%	-11,09%	-71,23%	+15,96%	+108,72%	-82,97%	-52,46%	+646,59%	+42,34%	-66,74%	+25,04%	+491,48%	+51,33%	+47,38%	+1,40%	+20,04%	+23,56%	-23,07%	-15,75%	-38,99%	-53,17%	+44,67%	-77,89%	+10,65%	-1,87%	-237,74%	-77,59%	+77,49%	+196,62%
dynamika r/r					-334,09%	-13,51%	+667,89%	+2 062,50%	+369,11%	+42,56%	-372,53%	+2 981,78%	+200,58%	+106,47%	+86,93%	-154,04%	-189,92%	-2 046,26%	-2 930,01%	-256,26%	-16,29%	+74,85%	+140,47%	-67,92%	+456,51%	+441,57%	+348,62%	+116,76%	-77,31%	-29,87%	-90,08%	-145,26%	-53,47%	-46,86%	+67,48%	+231,74%	+1 224,45%	+34,76%	+29,87%	+121,00%	-68,14%	-34,39%	-107,22%	-128,19%	-36,25%	+122,12%	+2 758,93%	+347,83%	+544,39%	-8,76%	+12,06%	+134,66%	+48,34%	+130,78%	+163,53%	-53,96%	-67,77%	-38,09%	-88,14%	-80,41%	+26,14%	-13,97%	+68,06%	+342,01%	+250,18%	+272,29%	+1 549,56%	+1 237,69%	+171,48%	+121,66%	+15,70%	-3,87%	-51,14%	-81,48%	-65,18%	-90,86%	-83,43%	-65,27%	-133,06%	-365,61%	-154,05%	-46,79%
Przychody Finansowe	240	443	139	145	130	147	98	69	190	1 575	365	- 482	215	- 200	0	18	18 187	32 662	12 605	2 242	0	0	2 842	-2 842	343	4 101	552	1 566	28 104	-11 069	15 370	4 270	42	333	129	- 504	0	0	1 799	-10	22 485	-10 899	-5 466	20 558	127	2 038	333	2 718	18 318	- 626	-8 025	12 464	0	0	4 460	0	1 452	793	-1 741	423	0	0	0	0	827	2 529	3 467	17 779	21 045	26 487	8 403	-6 753	640	12 680	-3 227	901	9 124	2 460	-2 240	4 978	5 103	-2 443
dynamika kw/kw		+84,58%	-68,62%	+4,32%	-10,34%	+13,08%	-33,33%	-29,59%	+175,36%	+728,95%	-76,83%	-232,05%	+144,61%	-193,02%	+100,00%		+100 938,89%	+79,59%	-61,41%	-82,21%	-100,00%			-200,00%	+112,07%	+1 095,63%	-86,54%	+183,70%	+1 694,64%	-139,39%	+238,86%	-72,22%	-99,02%	+692,86%	-61,26%	-490,70%	+100,00%			-100,56%	+224 950,00%	-148,47%	+49,85%	+476,11%	-99,38%	+1 504,72%	-83,66%	+716,22%	+573,95%	-103,42%	-1 181,95%	+255,31%	-100,00%			-100,00%		-45,39%	-319,55%	+124,30%	-100,00%					+205,80%	+37,09%	+412,81%	+18,37%	+25,86%	-68,28%	-180,36%	+109,48%	+1 881,25%	-125,45%	+127,92%	+912,65%	-73,04%	-191,06%	+322,23%	+2,51%	-147,87%
dynamika r/r					-45,83%	-66,82%	-29,50%	-52,41%	+46,15%	+971,43%	+272,45%	-798,55%	+13,16%	-112,70%	-100,00%	+103,73%	+8 359,07%	+16 431,00%		+12 355,56%	-100,00%	-100,00%	-77,45%	-226,76%			-80,58%	+155,10%	+8 093,59%	-369,91%	+2 684,42%	+172,67%	-99,85%	+103,01%	-99,16%	-111,80%	-100,00%	-100,00%	+1 294,57%	+98,02%			-403,84%	+205 680,00%	-99,44%	+118,70%	+106,09%	-86,78%	+14 323,62%	-130,72%	-2 509,91%	+358,57%	-100,00%	+100,00%	+155,58%	-100,00%			-139,04%		-100,00%	-100,00%	+100,00%	-100,00%					+2 444,74%	+947,33%	+142,37%	-137,98%	-96,96%	-52,13%	-138,40%	+113,34%	+1 325,63%	-80,60%	+30,59%	+452,50%	-44,07%	-199,31%
Koszty finansowe	- 727	- 775	- 635	- 804	- 506	- 488	- 423	- 645	- 473	-1 508	- 839	915	-1 116	-1 715	-1 413	-1 978	- 830	-4 704	-1 525	-14 400	-1 381	-40 973	-4 013	34 476	-19 850	-11 265	-56 206	-17 720	-15 537	-17 094	-15 278	-14 515	-25 603	-33 945	- 921	-15 486	-17 487	-14 666	-15 750	-21 189	-17 237	-10 305	-13 011	-16 456	-13 767	-29 804	-2 376	-22 265	-12 723	-13 045	-12 668	-14 903	-15 322	-32 717	-6 477	-12 714	-6 309	-9 462	-8 069	-7 891	-16 662	-4 112	-7 470	-6 073	-8 931	-4 939	-13 171	-12 715	-8 946	-11 959	-14 810	-7 711	-16 622	-24 946	-16 072	-3 794	-15 232	-13 928	-14 328	-14 125	-14 709	-18 552
dynamika kw/kw		-6,60%	+18,06%	-26,61%	+37,06%	+3,56%	+13,32%	-52,48%	+26,67%	-218,82%	+44,36%	+209,06%	-221,97%	-53,67%	+17,61%	-39,99%	+58,04%	-466,75%	+67,58%	-844,26%	+90,41%	-2 866,91%	+90,21%	+959,11%	-157,58%	+43,25%	-398,94%	+68,47%	+12,32%	-10,02%	+10,62%	+4,99%	-76,39%	-32,58%	+97,29%	-1 581,43%	-12,92%	+16,13%	-7,39%	-34,53%	+18,65%	+40,22%	-26,26%	-26,48%	+16,34%	-116,49%	+92,03%	-837,08%	+42,86%	-2,53%	+2,89%	-17,64%	-2,81%	-113,53%	+80,20%	-96,29%	+50,38%	-49,98%	+14,72%	+2,21%	-111,15%	+75,32%	-81,66%	+18,70%	-47,06%	+44,70%	-166,67%	+3,46%	+29,64%	-33,68%	-23,84%	+47,93%	-115,56%	-50,08%	+35,57%	+76,39%	-301,48%	+8,56%	-2,87%	+1,42%	-4,13%	-26,13%
dynamika r/r					+30,40%	+37,03%	+33,39%	+19,78%	+6,52%	-209,02%	-98,35%	+241,86%	-135,94%	-13,73%	-68,41%	-316,17%	+25,63%	-174,29%	-7,93%	-628,01%	-66,39%	-771,02%	-163,15%	+339,42%	-1 337,36%	+72,51%	-1 300,60%	-151,40%	+21,73%	-51,74%	+72,82%	+18,09%	-64,79%	-98,58%	+93,97%	-6,69%	+31,70%	+56,79%	-1 610,10%	-36,83%	+1,43%	+29,74%	+17,39%	+22,34%	+20,13%	-189,22%	+81,74%	-35,30%	+7,58%	+56,23%	-433,16%	+33,07%	-20,43%	-150,80%	+48,87%	+14,69%	+58,82%	+71,08%	-24,58%	+37,93%	-164,10%	+56,54%	+7,42%	+23,04%	+46,40%	-20,11%	-76,32%	-109,37%	-0,17%	-142,13%	-12,44%	+39,36%	-85,80%	-108,60%	-8,52%	+50,80%	+8,36%	+44,17%	+10,85%	-272,30%	+3,43%	-33,20%
Zysk brutto	- 619	445	- 250	- 699	- 949	331	1 564	209	1 259	4 184	-6 270	21 501	3 617	-1	-1 698	-15 240	13 067	-12 647	-16 575	-50 421	-6 303	-50 579	7 082	-45 505	-2 227	25 903	-18 629	-3 044	16 487	-4 972	3 764	-16 178	-23 737	-21 322	5 341	-5 365	7 666	5 726	-5 931	-3 506	12 955	-10 354	-19 018	- 852	-8 696	-3 514	13 346	-7 511	37 164	8 439	-3 453	25 903	31 587	18 237	43 292	322	10 297	22 779	-4 431	-6 312	2 423	23 030	1 601	5 216	58 615	98 466	139 335	156 214	193 330	238 661	165 892	130 821	184 637	29 228	40 723	10 408	8 610	3 003	-36 438	-44 343	-17 348	-13 395
dynamika kw/kw		+171,89%	-156,18%	-179,60%	-35,77%	+134,88%	+372,51%	-86,64%	+502,39%	+232,33%	-249,86%	+442,92%	-83,18%	-100,03%	-169 700,00%	-797,53%	+185,74%	-196,79%	-31,06%	-204,20%	+87,50%	-702,46%	+114,00%	-742,54%	+95,11%	+1 263,13%	-171,92%	+83,66%	+641,62%	-130,16%	+175,70%	-529,81%	-46,72%	+10,17%	+125,05%	-200,45%	+242,89%	-25,31%	-203,58%	+40,89%	+469,51%	-179,92%	-83,68%	+95,52%	-920,66%	+59,59%	+479,80%	-156,28%	+594,79%	-77,29%	-140,92%	+850,16%	+21,94%	-42,26%	+137,39%	-99,26%	+3 097,83%	+121,22%	-119,45%	-42,45%	+138,39%	+850,47%	-93,05%	+225,80%	+1 023,75%	+67,99%	+41,51%	+12,11%	+23,76%	+23,45%	-30,49%	-21,14%	+41,14%	-84,17%	+39,33%	-74,44%	-17,28%	-65,12%	-1 313,39%	-21,69%	+60,88%	+22,79%
dynamika r/r					-53,31%	-25,62%	+725,60%	+129,90%	+232,67%	+1 164,05%	-500,90%	+10 187,56%	+187,29%	-100,02%	+72,92%	-170,88%	+261,27%	-1 264 600,00%	-876,15%	-230,85%	-148,24%	-299,93%	+142,73%	+9,75%	+64,67%	+151,21%	-363,05%	+93,31%	+840,32%	-119,19%	+120,21%	-431,47%	-243,97%	-328,84%	+41,90%	+66,84%	+132,30%	+126,85%	-211,05%	+34,65%	+68,99%	-280,82%	-220,65%	+75,70%	-167,12%	+66,06%	+170,18%	-781,57%	+527,37%	+340,15%	-125,87%	+444,87%	-15,01%	+116,10%	+1 353,75%	-98,76%	-67,40%	+24,91%	-110,24%	-2 060,25%	-76,47%	+1,10%	+136,13%	+182,64%	+2 319,11%	+327,56%	+8 603,00%	+2 894,90%	+229,83%	+142,38%	+19,06%	-16,26%	-4,50%	-87,75%	-75,45%	-92,04%	-95,34%	-89,73%	-189,48%	-526,05%	-301,49%	-546,05%
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	-5 174	-1 422	6 596	35 903	53 490	0	2 618	0	0	0	0	0	0	0	0	0	0	0	-4 047	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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																							+72,52%	+563,85%	+444,31%	+48,98%	-100,00%		-100,00%												+100,00%
dynamika r/r																										+1 133,82%	+100,00%	-60,31%	-100,00%	-100,00%		-100,00%												+100,00%
Zysk netto	- 637	423	- 257	- 416	- 960	324	1 266	233	1 008	3 792	-6 123	22 222	2 741	-1 182	-2 931	-11 907	10 801	-10 983	-40 430	-14 501	7 733	-61 445	32 066	-72 594	28 881	105 546	-13 885	-4 641	14 082	-3 566	1 371	-11 700	-24 605	-15 934	1 507	-8 670	6 920	4 630	-4 897	- 955	8 033	-6 902	-14 251	- 825	-6 549	538	11 771	-4 234	30 348	6 435	-4 621	17 743	26 638	16 729	34 343	-5 664	9 128	17 132	- 956	-5 532	2 756	21 874	1 540	7 376	45 857	78 837	113 480	125 352	156 780	189 756	130 343	133 494	172 278	25 075	30 077	8 378	6 195	2 170	-30 426	-35 459	-14 810	-11 697
dynamika kw/kw		+166,41%	-160,76%	-61,87%	-130,77%	+133,75%	+290,74%	-81,60%	+332,62%	+276,19%	-261,47%	+462,93%	-87,67%	-143,12%	-147,97%	-306,24%	+190,71%	-201,69%	-268,11%	+64,13%	+153,33%	-894,58%	+152,19%	-326,39%	+139,78%	+265,45%	-113,16%	+66,58%	+403,43%	-125,32%	+138,45%	-953,39%	-110,30%	+35,24%	+109,46%	-675,32%	+179,82%	-33,09%	-205,77%	+80,50%	+941,15%	-185,92%	-106,48%	+94,21%	-693,82%	+108,21%	+2 087,92%	-135,97%	+816,77%	-78,80%	-171,81%	+483,96%	+50,13%	-37,20%	+105,29%	-116,49%	+261,16%	+87,69%	-105,58%	-478,66%	+149,82%	+693,69%	-92,96%	+378,96%	+521,71%	+71,92%	+43,94%	+10,46%	+25,07%	+21,03%	-31,31%	+2,42%	+29,05%	-85,45%	+19,95%	-72,14%	-26,06%	-64,97%	-1 502,12%	-16,54%	+58,23%	+21,02%
dynamika r/r					-50,71%	-23,40%	+592,61%	+156,01%	+205,00%	+1 070,37%	-583,65%	+9 437,34%	+171,92%	-131,17%	+52,13%	-153,58%	+294,05%	-829,19%	-1 279,39%	-21,79%	-28,40%	-459,46%	+179,31%	-400,61%	+273,48%	+271,77%	-143,30%	+93,61%	-51,24%	-103,38%	+109,87%	-152,10%	-274,73%	-346,83%	+9,92%	+25,90%	+128,12%	+129,06%	-424,95%	+88,99%	+16,08%	-249,07%	-191,01%	+13,61%	-181,53%	+107,79%	+182,60%	-413,21%	+563,40%	+1 096,10%	-139,26%	+519,06%	-12,22%	+159,97%	+843,19%	-131,92%	-65,73%	+2,41%	-102,78%	+2,33%	-69,81%	+27,68%	+261,09%	+233,33%	+1 563,90%	+260,41%	+7 268,83%	+1 599,46%	+241,89%	+140,69%	+14,86%	+6,50%	+9,89%	-86,79%	-76,92%	-93,72%	-96,40%	-91,35%	-201,16%	-523,24%	-339,06%	-639,03%
Zysk netto akcjonariuszy większościowych	- 637	423	- 257	- 416	- 960	324	1 266	233	1 008	3 792	-6 123	22 227	2 694	-1 248	-3 130	-11 767	10 941	4 254	-29 555	-21 001	-7 646	-44 656	5 534	-47 084	32 422	101 423	-13 582	-4 443	14 367	-4 402	1 429	-11 837	-24 699	-16 201	1 144	-8 814	6 107	4 715	-5 495	337	7 344	-6 943	-14 459	- 769	-5 542	- 496	11 040	-3 535	28 536	5 967	-4 610	17 711	25 200	16 026	32 271	-4 958	8 756	16 145	- 683	-5 108	2 909	20 863	1 837	7 066	43 037	74 430	106 952	118 351	148 042	180 012	123 124	126 739	169 020	23 719	28 385	8 130	6 133	1 896	-28 551	-33 450	-13 982	-11 244
dynamika kw/kw		+166,41%	-160,76%	-61,87%	-130,77%	+133,75%	+290,74%	-81,60%	+332,62%	+276,19%	-261,47%	+463,01%	-87,88%	-146,33%	-150,80%	-275,94%	+192,98%	-61,12%	-794,76%	+28,94%	+63,59%	-484,04%	+112,39%	-950,81%	+168,86%	+212,82%	-113,39%	+67,29%	+423,36%	-130,64%	+132,46%	-928,34%	-108,66%	+34,41%	+107,06%	-870,45%	+169,29%	-22,79%	-216,54%	+106,13%	+2 079,23%	-194,54%	-108,25%	+94,68%	-620,68%	+91,05%	+2 325,81%	-132,02%	+907,24%	-79,09%	-177,26%	+484,19%	+42,28%	-36,40%	+101,37%	-115,36%	+276,60%	+84,39%	-104,23%	-647,88%	+156,95%	+617,19%	-91,19%	+284,65%	+509,07%	+72,94%	+43,69%	+10,66%	+25,09%	+21,60%	-31,60%	+2,94%	+33,36%	-85,97%	+19,67%	-71,36%	-24,56%	-69,09%	-1 605,85%	-17,16%	+58,20%	+19,58%
dynamika r/r					-50,71%	-23,40%	+592,61%	+156,01%	+205,00%	+1 070,37%	-583,65%	+9 439,48%	+167,26%	-132,91%	+48,88%	-152,94%	+306,12%	+440,87%	-844,25%	-78,47%	-169,88%	-1 149,74%	+118,72%	-124,20%	+524,04%	+327,12%	-345,43%	+90,56%	-55,69%	-104,34%	+110,52%	-166,42%	-271,91%	-268,04%	-19,94%	+25,54%	+124,73%	+129,10%	-580,33%	+103,82%	+20,26%	-247,25%	-163,13%	-328,19%	-175,46%	+92,86%	+176,35%	-359,69%	+614,90%	+1 303,02%	-141,76%	+601,02%	-11,69%	+168,58%	+800,02%	-127,99%	-65,25%	+0,74%	-102,12%	-3,03%	-66,78%	+29,22%	+368,96%	+238,33%	+1 379,44%	+256,76%	+5 722,10%	+1 574,94%	+243,99%	+141,85%	+15,12%	+7,09%	+14,17%	-86,82%	-76,95%	-93,59%	-96,37%	-92,01%	-200,58%	-511,44%	-327,98%	-693,04%
EBITDA	344	1 264	714	420	- 116	1 117	2 340	1 258	1 937	-1 427	-3 663	29 498	6 613	4 124	1 404	-10 760	-2 202	-31 992	-20 930	-36 171	-58	-8 460	37 593	-98 769	28 290	43 910	47 744	24 707	14 445	33 625	14 115	4 197	11 668	22 029	15 018	16 476	32 600	25 266	17 273	25 958	16 642	19 545	7 821	5 002	13 799	33 518	24 986	22 535	41 232	32 028	27 737	39 541	57 807	62 065	56 156	24 041	26 814	42 943	16 900	14 171	30 506	38 965	21 239	23 525	80 084	114 091	160 660	164 747	192 402	234 927	183 300	156 348	100 809	54 040	71 897	25 620	26 657	26 605	-7 014	-21 663	6 010	21 486
dynamika kw/kw		+267,44%	-43,51%	-41,18%	-127,62%	+1 062,93%	+109,49%	-46,24%	+53,97%	-173,67%	-156,69%	+905,30%	-77,58%	-37,64%	-65,96%	-866,38%	+79,54%	-1 352,86%	+34,58%	-72,82%	+99,84%	-14 486,21%	+544,36%	-362,73%	+128,64%	+55,21%	+8,73%	-48,25%	-41,53%	+132,78%	-58,02%	-70,27%	+178,01%	+88,80%	-31,83%	+9,71%	+97,86%	-22,50%	-31,64%	+50,28%	-35,89%	+17,44%	-59,98%	-36,04%	+175,87%	+142,90%	-25,45%	-9,81%	+82,97%	-22,32%	-13,40%	+42,56%	+46,20%	+7,37%	-9,52%	-57,19%	+11,53%	+60,15%	-60,65%	-16,15%	+115,27%	+27,73%	-45,49%	+10,76%	+240,42%	+42,46%	+40,82%	+2,54%	+16,79%	+22,10%	-21,98%	-14,70%	-35,52%	-46,39%	+33,04%	-64,37%	+4,05%	-0,20%	-126,36%	-208,85%	+127,74%	+257,50%
dynamika r/r					-133,72%	-11,63%	+227,73%	+199,52%	+1 769,83%	-227,75%	-256,54%	+2 244,83%	+241,40%	+389,00%	+138,33%	-136,48%	-133,30%	-875,75%	-1 590,74%	-236,16%	+97,37%	+73,56%	+279,61%	-173,06%	+48 875,86%	+619,03%	+27,00%	+125,01%	-48,94%	-23,42%	-70,44%	-83,01%	-19,22%	-34,49%	+6,40%	+292,57%	+179,40%	+14,69%	+15,02%	+57,55%	-48,95%	-22,64%	-54,72%	-80,73%	-17,08%	+71,49%	+219,47%	+350,52%	+198,80%	-4,45%	+11,01%	+75,46%	+40,20%	+93,78%	+102,46%	-39,20%	-53,61%	-30,81%	-69,91%	-41,05%	+13,77%	-9,26%	+25,67%	+66,01%	+162,52%	+192,80%	+656,44%	+600,31%	+140,25%	+105,91%	+14,09%	-5,10%	-47,61%	-77,00%	-60,78%	-83,61%	-73,56%	-50,77%	-109,76%	-184,56%	-77,45%	-19,24%
Przepływy operacyjne	1 789	2 516	226	-2 905	1 110	-1 365	789	1 047	-1 879	-11 682	5 888	-23 332	20 576	33 119	6 974	816	-11 656	52 759	13 933	-17 237	-22 527	18 621	22 748	-15 349	-66 744	-3 267	398	31 523	-5 989	47 206	-21 850	19 915	14 700	25 071	23 626	-16 930	10 562	10 135	37 130	-6 032	-3 953	4 976	15 673	84 613	29 016	25 279	17 227	20 110	30 437	31 678	78 982	4 343	29 838	38 960	45 896	117 501	-48 856	80 904	28 902	81 530	40 332	52 619	28 011	85 127	53 245	-24 064	22 050	68 781	194 114	7 002	122 453	162 849	34 085	56 285	31 692	172 483	3 699	310 940	-68 642	-86 952	21 082	-29 163
dynamika kw/kw		+40,64%	-91,02%	-1 385,40%	+138,21%	-222,97%	+157,80%	+32,70%	-279,47%	-521,71%	+150,40%	-496,26%	+188,19%	+60,96%	-78,94%	-88,30%	-1 528,43%	+552,63%	-73,59%	-223,71%	-30,69%	+182,66%	+22,16%	-167,47%	-334,84%	+95,11%	+112,18%	+7 820,35%	-119,00%	+888,21%	-146,29%	+191,14%	-26,19%	+70,55%	-5,76%	-171,66%	+162,39%	-4,04%	+266,35%	-116,25%	+34,47%	+225,88%	+214,97%	+439,86%	-65,71%	-12,88%	-31,85%	+16,74%	+51,35%	+4,08%	+149,33%	-94,50%	+587,04%	+30,57%	+17,80%	+156,02%	-141,58%	+265,60%	-64,28%	+182,09%	-50,53%	+30,46%	-46,77%	+203,91%	-37,45%	-145,19%	+191,63%	+211,93%	+182,22%	-96,39%	+1 648,83%	+32,99%	-79,07%	+65,13%	-43,69%	+444,25%	-97,86%	+8 306,06%	-122,08%	-26,67%	+124,25%	-238,33%
dynamika r/r					-37,95%	-154,25%	+249,12%	+136,04%	-269,28%	-755,82%	+646,26%	-2 328,46%	+1 195,05%	+383,50%	+18,44%	+103,50%	-156,65%	+59,30%	+99,78%	-2 212,38%	-93,27%	-64,71%	+63,27%	+10,95%	-196,28%	-117,54%	-98,25%	+305,37%	+91,03%	+1 544,93%	-5 589,95%	-36,82%	+345,45%	-46,89%	+208,13%	-185,01%	-28,15%	-59,57%	+57,16%	+64,37%	-137,43%	-50,90%	-57,79%	+1 502,74%	+834,02%	+408,02%	+9,92%	-76,23%	+4,90%	+25,31%	+358,48%	-78,40%	-1,97%	+22,99%	-41,89%	+2 605,53%	-263,74%	+107,66%	-37,03%	-30,61%	+182,55%	-34,96%	-3,08%	+4,41%	+32,02%	-145,73%	-21,28%	-19,20%	+264,57%	+129,10%	+455,34%	+136,76%	-82,44%	+703,84%	-74,12%	+5,92%	-89,15%	+452,44%	-316,59%	-150,41%	+469,94%	-109,38%
Amortyzacja	476	487	468	460	457	445	451	473	395	-2 385	1 485	5 306	1 978	2 146	2 077	2 313	1 966	6 505	- 538	10 403	4 789	1 221	29 340	-20 561	11 010	10 843	10 719	11 597	10 525	10 434	10 443	10 130	9 844	9 706	8 868	8 660	8 442	8 659	9 286	8 685	8 945	8 649	8 398	9 871	8 892	9 316	9 644	10 468	9 612	9 947	10 544	11 225	10 902	11 107	10 847	11 005	11 698	11 393	11 528	11 617	11 438	11 823	12 211	12 236	13 312	13 043	11 738	13 735	11 127	10 944	11 001	11 179	12 241	12 566	11 897	12 356	11 981	12 203	12 824	13 568	13 942	13 822
dynamika kw/kw		+2,31%	-3,90%	-1,71%	-0,65%	-2,63%	+1,35%	+4,88%	-16,49%	-703,80%	+162,26%	+257,31%	-62,72%	+8,49%	-3,22%	+11,36%	-15,00%	+230,87%	-108,27%	+2 033,64%	-53,97%	-74,50%	+2 302,95%	-170,08%	+153,55%	-1,52%	-1,14%	+8,19%	-9,24%	-0,86%	+0,09%	-3,00%	-2,82%	-1,40%	-8,63%	-2,35%	-2,52%	+2,57%	+7,24%	-6,47%	+2,99%	-3,31%	-2,90%	+17,54%	-9,92%	+4,77%	+3,52%	+8,54%	-8,18%	+3,49%	+6,00%	+6,46%	-2,88%	+1,88%	-2,34%	+1,46%	+6,30%	-2,61%	+1,18%	+0,77%	-1,54%	+3,37%	+3,28%	+0,20%	+8,79%	-2,02%	-10,01%	+17,01%	-18,99%	-1,64%	+0,52%	+1,62%	+9,50%	+2,66%	-5,32%	+3,86%	-3,03%	+1,85%	+5,09%	+5,80%	+2,76%	-0,86%
dynamika r/r					-3,99%	-8,62%	-3,63%	+2,83%	-13,57%	-635,96%	+229,27%	+1 021,78%	+400,76%	+189,98%	+39,87%	-56,41%	-0,61%	+203,12%	-125,90%	+349,76%	+143,59%	-81,23%	+5 553,53%	-297,64%	+129,90%	+788,04%	-63,47%	+156,40%	-4,41%	-3,77%	-2,57%	-12,65%	-6,47%	-6,98%	-15,08%	-14,51%	-14,24%	-10,79%	+4,71%	+0,29%	+5,96%	-0,12%	-9,56%	+13,66%	-0,59%	+7,71%	+14,84%	+6,05%	+8,10%	+6,77%	+9,33%	+7,23%	+13,42%	+11,66%	+2,87%	-1,96%	+7,30%	+2,57%	+6,28%	+5,56%	-2,22%	+3,77%	+5,92%	+5,33%	+16,38%	+10,32%	-3,87%	+12,25%	-16,41%	-16,09%	-6,28%	-18,61%	+10,01%	+14,82%	+8,14%	+10,53%	-2,12%	-2,89%	+7,79%	+9,81%	+16,37%	+13,27%
Przepływy inwestycyjne	- 124	3 174	2 278	507	- 208	- 141	1 886	-87	- 796	- 152 821	1 306	47 853	- 126 507	-18 810	1 179	-7 301	23 406	26 999	-37 189	15 652	621	-1 309	5 820	19 239	84 963	- 357 037	201 247	339 963	21 141	6 281	128	-4 303	962	12	-3 102	386	446	-1 045	-5 493	6 720	-3 482	-2 690	-1 304	4 330	-8 042	-6 735	-4 486	-7 858	-4 802	-1 459	-4 304	-4 837	461	-9 942	-7 783	-20 339	-11 979	-16 377	-13 848	-13 949	-20 389	-16 959	-9 928	-9 834	-7 994	-18 244	-28 722	-37 161	-79 351	-16 540	-30 569	- 109 374	-33 984	-83 865	-78 204	- 163 011	- 137 367	-94 071	-82 872	- 127 627	-32 479	-70 976
dynamika kw/kw		+2 659,68%	-28,23%	-77,74%	-141,03%	+32,21%	+1 437,59%	-104,61%	-814,94%	-19 098,62%	+100,85%	+3 564,09%	-364,37%	+85,13%	+106,27%	-719,25%	+420,59%	+15,35%	-237,74%	+142,09%	-96,03%	-310,79%	+544,61%	+230,57%	+341,62%	-520,23%	+156,37%	+68,93%	-93,78%	-70,29%	-97,96%	-3 461,72%	+122,36%	-98,75%	-25 950,00%	+112,44%	+15,54%	-334,30%	-425,65%	+222,34%	-151,82%	+22,75%	+51,52%	+432,06%	-285,73%	+16,25%	+33,39%	-75,17%	+38,89%	+69,62%	-195,00%	-12,38%	+109,53%	-2 256,62%	+21,72%	-161,33%	+41,10%	-36,71%	+15,44%	-0,73%	-46,17%	+16,82%	+41,46%	+0,95%	+18,71%	-128,22%	-57,43%	-29,38%	-113,53%	+79,16%	-84,82%	-257,79%	+68,93%	-146,78%	+6,75%	-108,44%	+15,73%	+31,52%	+11,90%	-54,00%	+74,55%	-118,53%
dynamika r/r					-67,74%	-104,44%	-17,21%	-117,16%	-282,69%	-108 283,69%	-30,75%	+55 103,45%	-15 792,84%	+87,69%	-9,72%	-115,26%	+118,50%	+243,54%	-3 254,28%	+314,38%	-97,35%	-104,85%	+115,65%	+22,92%	+13 581,64%	-27 175,55%	+3 357,85%	+1 667,05%	-75,12%	+101,76%	-99,94%	-101,27%	-95,45%	-99,81%	-2 523,44%	+108,97%	-53,64%	-8 808,33%	-77,08%	+1 640,93%	-880,72%	-157,42%	+76,26%	-35,57%	-130,96%	-150,37%	-244,02%	-281,48%	+40,29%	+78,34%	+4,06%	+38,44%	+109,60%	-581,43%	-80,83%	-320,49%	-2 698,48%	-64,73%	-77,93%	+31,42%	-70,21%	-3,55%	+28,31%	+29,50%	+60,79%	-7,58%	-189,30%	-277,88%	-892,63%	+9,34%	-6,43%	-194,32%	+57,17%	-407,04%	-155,83%	-49,04%	-304,21%	-12,17%	-5,97%	+21,71%	+76,36%	+24,55%
Capex	- 173	- 314	- 700	125	- 224	- 436	- 232	- 795	-1 547	- 562	-1 070	- 800	-1 616	-1 866	-1 098	-1 503	-1 264	- 138	-3 670	-4 231	- 704	- 399	-5 041	- 283	- 989	-2 637	-1 576	-9 345	-6 074	-3 620	-1 545	-8 862	- 821	-1 607	-3 455	-1 366	-1 090	-1 797	-8 772	-4 197	-2 724	-5 337	-6 123	-3 569	-16 341	-7 452	-6 124	-2 878	-2 499	-6 129	-5 208	-3 560	-3 571	-10 288	- 107	-28 680	-12 734	-16 707	-15 643	-14 597	-20 776	-17 134	-10 228	-12 204	-13 773	-19 503	-29 503	-37 709	-79 491	-16 993	-30 709	-78 188	-67 002	-86 197	-78 243	- 156 876	- 154 073	-97 290	-81 826	- 121 402	-33 010	136 465
dynamika kw/kw		-81,50%	-122,93%	+117,86%	-279,20%	-94,64%	+46,79%	-242,67%	-94,59%	+63,67%	-90,39%	+25,23%	-102,00%	-15,47%	+41,16%	-36,89%	+15,90%	+89,08%	-2 559,42%	-15,29%	+83,36%	+43,32%	-1 163,41%	+94,39%	-249,47%	-166,63%	+40,24%	-492,96%	+35,00%	+40,40%	+57,32%	-473,59%	+90,74%	-95,74%	-115,00%	+60,46%	+20,20%	-64,86%	-388,15%	+52,15%	+35,10%	-95,93%	-14,73%	+41,71%	-357,86%	+54,40%	+17,82%	+53,00%	+13,17%	-145,26%	+15,03%	+31,64%	-0,31%	-188,10%	+98,96%	-26 703,74%	+55,60%	-31,20%	+6,37%	+6,69%	-42,33%	+17,53%	+40,31%	-19,32%	-12,86%	-41,60%	-51,27%	-27,81%	-110,80%	+78,62%	-80,72%	-154,61%	+14,31%	-28,65%	+9,23%	-100,50%	+1,79%	+36,85%	+15,89%	-48,37%	+72,81%	+513,41%
dynamika r/r					-29,48%	-38,85%	+66,86%	-736,00%	-590,63%	-28,90%	-361,21%	-0,63%	-4,46%	-232,03%	-2,62%	-87,88%	+21,78%	+92,60%	-234,24%	-181,50%	+44,30%	-189,13%	-37,36%	+93,31%	-40,48%	-560,90%	+68,74%	-3 202,12%	-514,16%	-37,28%	+1,97%	+5,17%	+86,48%	+55,61%	-123,62%	+84,59%	-32,76%	-11,82%	-153,89%	-207,25%	-149,91%	-196,99%	+30,20%	+14,96%	-499,89%	-39,63%	-0,02%	+19,36%	+84,71%	+17,75%	+14,96%	-23,70%	-42,90%	-67,86%	+97,95%	-705,62%	-256,59%	-62,39%	-14 519,63%	+49,10%	-63,15%	-2,56%	+34,62%	+16,39%	+33,71%	-13,83%	-188,45%	-208,99%	-477,15%	+12,87%	-4,09%	-107,35%	+15,71%	-407,25%	-154,79%	-100,64%	-129,95%	-12,87%	-4,58%	+22,61%	+78,58%	+240,27%
Przepływy finansowe	-1 308	-2 731	-2 788	- 383	- 839	1 098	-2 042	383	1 110	214 606	-18 145	46 257	976	-17 504	729	-1 213	-6 925	-80 510	133 257	- 120 133	-5 863	-10 574	49 436	-64 944	-21 912	-97 327	406 602	- 427 931	12 792	-26 572	-19 701	-2 320	-33 700	-16 398	-31 954	3 461	-12 900	- 948	-24 353	- 342	-8 135	22	-39 164	-58 469	-23 202	-24 762	-23 255	-12 548	-26 626	-14 207	-29 356	17 810	-12 978	-24 383	-96 849	-61 362	-22 626	-24 228	-23 945	-13 031	-55 500	-17 612	-19 737	-34 531	-16 714	-17 049	34 763	-38 836	21 938	54 129	-80 455	-1 091	78 741	- 162 541	-42 490	1 972	10 681	245 803	-23 283	-8 430	-67 367	69 755
dynamika kw/kw		-108,79%	-2,09%	+86,26%	-119,06%	+230,87%	-285,97%	+118,76%	+189,82%	+19 233,87%	-108,46%	+354,93%	-97,89%	-1 893,44%	+104,16%	-266,39%	-470,90%	-1 062,60%	+265,52%	-190,15%	+95,12%	-80,35%	+567,52%	-231,37%	+66,26%	-344,17%	+517,77%	-205,25%	+102,99%	-307,72%	+25,86%	+88,22%	-1 352,59%	+51,34%	-94,87%	+110,83%	-472,72%	+92,65%	-2 468,88%	+98,60%	-2 278,65%	+100,27%	-178 118,18%	-49,29%	+60,32%	-6,72%	+6,09%	+46,04%	-112,19%	+46,64%	-106,63%	+160,67%	-172,87%	-87,88%	-297,20%	+36,64%	+63,13%	-7,08%	+1,17%	+45,58%	-325,91%	+68,27%	-12,07%	-74,96%	+51,60%	-2,00%	+303,90%	-211,72%	+156,49%	+146,74%	-248,64%	+98,64%	+7 317,32%	-306,42%	+73,86%	+104,64%	+441,63%	+2 201,31%	-109,47%	+63,79%	-699,13%	+203,54%
dynamika r/r					+35,86%	+140,21%	+26,76%	+200,00%	+232,30%	+19 445,17%	-788,59%	+11 977,55%	-12,07%	-108,16%	+104,02%	-102,62%	-809,53%	-359,95%	+18 179,42%	-9 803,79%	+15,34%	+86,87%	-62,90%	+45,94%	-273,73%	-820,44%	+722,48%	-558,92%	+158,38%	+72,70%	-104,85%	+99,46%	-363,45%	+38,29%	-62,19%	+249,18%	+61,72%	+94,22%	+23,79%	-109,88%	+36,94%	+102,32%	-60,82%	-16 996,20%	-185,21%	-112 654,55%	+40,62%	+78,54%	-14,76%	+42,63%	-26,24%	+241,93%	+51,26%	-71,63%	-229,91%	-444,54%	-74,34%	+0,64%	+75,28%	+78,76%	-145,29%	+27,31%	+17,57%	-164,99%	+69,88%	+3,20%	+276,13%	-12,47%	+231,26%	+417,49%	-331,44%	+97,19%	+258,93%	-400,28%	+47,19%	+280,75%	-86,44%	+251,23%	+45,20%	-527,48%	-730,72%	-71,62%
Emisja akcji	0	0	0	0	0	0	0	0	0	217 454	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2 914	0	0	0	106 000	0	0	0	0	0	0	0	0	0	0	0	0	0
dynamika kw/kw											-100,00%																																																							-100,00%				-100,00%
dynamika r/r														-100,00%																																																							+3 537,61%				-100,00%
Skup akcji własnych	0	1 505	1 099	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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			-26,98%	-100,00%
dynamika r/r						-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	-13 761	-2 786	-3 105	-3 178	-3 331	-6 321	-4 385	-4 523	-4 026	-4 200	-4 800	-4 296	-3 766	-4 137	-6 532	-5 437	-4 463	-4 414	-6 682	-4 846	-6 193	-5 219	-6 708	-9 788	-6 331	-8 133	-7 964	-10 616	-9 486	-8 278	-6 209
dynamika kw/kw																																																					+79,75%	-11,45%	-2,35%	-4,81%	-89,76%	+30,63%	-3,15%	+10,99%	-4,32%	-14,29%	+10,50%	+12,34%	-9,85%	-57,89%	+16,76%	+17,91%	+1,10%	-51,38%	+27,48%	-27,80%	+15,73%	-28,53%	-45,92%	+35,32%	-28,46%	+2,08%	-33,30%	+10,64%	+12,73%	+24,99%
dynamika r/r																																																								+75,79%	-126,88%	-41,22%	-42,32%	-20,86%	+33,55%	-9,46%	+5,02%	+6,46%	+1,50%	-36,08%	-26,56%	-18,51%	-6,70%	-2,30%	+10,87%	-38,76%	-18,24%	-0,39%	-101,98%	-2,23%	-55,83%	-18,72%	-8,46%	-49,83%	-1,78%	+22,04%
Pozostałe, w tym pożyczki i kredyty	- 763	-3 812	-3 439	-86	- 513	1 427	-1 734	594	1 396	-2 538	-17 308	48 082	2 764	-14 568	3 146	- 907	-5 797	-77 217	136 941	- 119 561	-3 342	-8 871	52 565	-63 045	-8 471	-83 610	419 210	- 417 745	37 479	-19 632	667	-7 862	-11 259	-13 174	-9 127	14 227	6 715	2 878	-5 089	1 231	10 467	3 007	-13 172	-70 592	-7 435	-23 131	-1 970	-11 538	-7 070	-11 662	-6 094	33 110	12 608	-12 191	-65 042	-50 357	-10 725	-7 619	-11 932	-16 720	-9 855	-10 224	-7 192	-25 461	-13 517	-2 125	46 853	10 478	-55 896	63 189	-40 016	6 789	99 984	58 095	-15 591	4 675	40 166	261 321	4 436	8 016	-47 066	84 245
dynamika kw/kw		-399,61%	+9,78%	+97,50%	-496,51%	+378,17%	-221,51%	+134,26%	+135,02%	-281,81%	-581,95%	+377,80%	-94,25%	-627,06%	+121,60%	-128,83%	-539,14%	-1 232,02%	+277,35%	-187,31%	+97,20%	-165,44%	+692,55%	-219,94%	+86,56%	-887,01%	+601,39%	-199,65%	+108,97%	-152,38%	+103,40%	-1 278,71%	-43,21%	-17,01%	+30,72%	+255,88%	-52,80%	-57,14%	-276,82%	+124,19%	+750,28%	-71,27%	-538,04%	-435,92%	+89,47%	-211,11%	+91,48%	-485,69%	+38,72%	-64,95%	+47,74%	+643,32%	-61,92%	-196,69%	-433,52%	+22,58%	+78,70%	+28,96%	-56,61%	-40,13%	+41,06%	-3,74%	+29,66%	-254,02%	+46,91%	+84,28%	+2 304,85%	-77,64%	-633,46%	+213,05%	-163,33%	+116,97%	+1 372,74%	-41,90%	-126,84%	+129,99%	+759,17%	+550,60%	-98,30%	+80,70%	-687,15%	+278,99%
dynamika r/r					+32,77%	+137,43%	+49,58%	+790,70%	+372,12%	-277,86%	-898,15%	+7 994,61%	+97,99%	-474,00%	+118,18%	-101,89%	-309,73%	-430,05%	+4 252,86%	-13 082,03%	+42,35%	+88,51%	-61,61%	+47,27%	-153,47%	-842,51%	+697,51%	-562,61%	+542,44%	+76,52%	-99,84%	+98,12%	-130,04%	+32,90%	-1 468,37%	+280,96%	+159,64%	+121,85%	+44,24%	-91,35%	+55,87%	+4,48%	-158,83%	-5 834,52%	-171,03%	-869,24%	+85,04%	+83,66%	+4,91%	+49,58%	-209,34%	+386,96%	+278,33%	-4,54%	-967,31%	-252,09%	-185,07%	+37,50%	+81,65%	+66,80%	+8,11%	-34,19%	+39,73%	-52,28%	-37,16%	+79,22%	+751,46%	+141,15%	-313,52%	+3 073,60%	-185,41%	-35,21%	+278,88%	-8,06%	+61,04%	-31,14%	-59,83%	+349,82%	+128,45%	+71,47%	-217,18%	-67,76%
Dywidenda	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-36 412	0	-1 911	0	0	0	0	-25 713	0	0	-25 713	0	0	- 209 245	0	0	0	0	0	0	0	0
dynamika kw/kw																																																														+100,00%		+100,00%					+100,00%			+100,00%			+100,00%
dynamika r/r																																																																	+100,00%		+100,00%					+100,00%			+100,00%			+100,00%
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	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	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	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie	W abonamencie
Przepływy razem	357	2 959	- 284	-2 781	63	- 408	633	1 343	-1 565	50 103	-10 951	70 778	- 104 955	-3 195	8 882	-7 698	4 825	- 752	110 001	- 121 718	-27 769	6 738	78 004	-61 054	-3 693	- 457 631	608 247	-56 445	27 944	26 915	-41 423	13 292	-18 038	8 685	-11 430	-13 083	-1 892	8 142	7 284	346	-15 570	2 308	-24 795	30 474	-2 228	-6 218	-10 514	- 296	- 991	16 012	45 322	17 316	17 321	4 635	-58 736	35 800	-83 461	40 299	-8 891	54 550	-35 557	18 048	-1 654	40 762	28 537	-59 357	28 091	-7 216	136 701	44 591	11 429	52 384	78 842	- 190 121	-89 002	11 444	- 122 987	462 672	- 174 797	- 223 009	-78 764	-30 384
dynamika kw/kw		+728,85%	-109,60%	-879,23%	+102,27%	-747,62%	+255,15%	+112,16%	-216,53%	+3 301,47%	-121,86%	+746,32%	-248,29%	+96,96%	+378,00%	-186,67%	+162,68%	-115,59%	+14 727,79%	-210,65%	+77,19%	+124,26%	+1 057,67%	-178,27%	+93,95%	-12 291,85%	+232,91%	-109,28%	+149,51%	-3,68%	-253,90%	+132,09%	-235,71%	+148,15%	-231,61%	-14,46%	+85,54%	+530,34%	-10,54%	-95,25%	-4 600,00%	+114,82%	-1 174,31%	+222,90%	-107,31%	-179,08%	-69,09%	+97,18%	-234,80%	+1 715,74%	+183,05%	-61,79%	+0,03%	-73,24%	-1 367,23%	+160,95%	-333,13%	+148,28%	-122,06%	+713,54%	-165,18%	+150,76%	-109,16%	+2 564,45%	-29,99%	-308,00%	+147,33%	-125,69%	+1 994,42%	-67,38%	-74,37%	+358,34%	+50,51%	-341,14%	+53,19%	+112,86%	-1 174,69%	+476,20%	-137,78%	-27,58%	+64,68%	+61,42%
dynamika r/r					-82,35%	-113,79%	+322,89%	+148,29%	-2 584,13%	+12 380,15%	-1 830,02%	+5 170,14%	-6 606,39%	-106,38%	+181,11%	-110,88%	+104,60%	+76,46%	+1 138,47%	-1 481,16%	-675,52%	+996,01%	-29,09%	+49,84%	+86,70%	-6 891,79%	+679,76%	+7,55%	+856,67%	+105,88%	-106,81%	+123,55%	-164,55%	-67,73%	+72,41%	-198,43%	+89,51%	-6,25%	+163,73%	+102,64%	-722,94%	-71,65%	-440,40%	+8 707,51%	+85,69%	-369,41%	+57,60%	-100,97%	+55,52%	+357,51%	+531,06%	+5 950,00%	+1 847,83%	-71,05%	-229,60%	+106,75%	-581,85%	+769,45%	+84,86%	+52,37%	+57,40%	-55,21%	+81,40%	-25,28%	+180,26%	-428,88%	+1 798,37%	-117,70%	+379,03%	+175,12%	-59,31%	+825,94%	-42,33%	-526,37%	-878,74%	-78,15%	-255,99%	+343,36%	-96,40%	-2 048,70%	+35,96%	-106,57%
Data bilansowa	31.03.2005	30.06.2005	30.09.2005	31.12.2005	31.03.2006	30.06.2006	30.09.2006	31.12.2006	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	27 983	24 074	23 075	21 346	20 447	19 091	18 902	17 984	18 968	57 972	43 342	125 591	124 856	130 651	129 717	130 044	422 683	364 649	351 289	311 223	296 509	225 024	494 865	458 764	443 154	465 127	469 837	499 437	491 110	485 835	477 886	472 467	464 906	463 417	454 213	450 960	458 701	443 970	450 334	422 663	412 457	412 701	417 572	408 497	411 257	421 829	417 363	424 942	409 637	412 104	402 490	398 470	389 353	392 853	385 320	379 296	437 508	445 442	445 177	487 249	483 451	495 308	492 502	514 518	508 846	500 115	530 752	564 496	666 055	668 823	685 776	740 355	837 426	876 842	1 020 901	1 181 785	1 318 025	1 383 322	1 477 744	1 614 419	1 713 535	1 739 642
dynamika kw/kw	-1,42%	-13,97%	-4,15%	-7,49%	-4,21%	-6,63%	-0,99%	-4,86%	+5,47%	+205,63%	-25,24%	+189,77%	-0,59%	+4,64%	-0,71%	+0,25%	+225,03%	-13,73%	-3,66%	-11,41%	-4,73%	-24,11%	+119,92%	-7,30%	-3,40%	+4,96%	+1,01%	+6,30%	-1,67%	-1,07%	-1,64%	-1,13%	-1,60%	-0,32%	-1,99%	-0,72%	+1,72%	-3,21%	+1,43%	-6,14%	-2,41%	+0,06%	+1,18%	-2,17%	+0,68%	+2,57%	-1,06%	+1,82%	-3,60%	+0,60%	-2,33%	-1,00%	-2,29%	+0,90%	-1,92%	-1,56%	+15,35%	+1,81%	-0,06%	+9,45%	-0,78%	+2,45%	-0,57%	+4,47%	-1,10%	-1,72%	+6,13%	+6,36%	+17,99%	+0,42%	+2,53%	+7,96%	+13,11%	+4,71%	+16,43%	+15,76%	+11,53%	+4,95%	+6,83%	+9,25%	+6,14%	+1,52%
dynamika r/r				-24,80%	-26,93%	-20,70%	-18,08%	-15,75%	-7,23%	+203,66%	+129,30%	+598,35%	+558,25%	+125,37%	+199,29%	+3,55%	+238,54%	+179,10%	+170,81%	+139,32%	-29,85%	-38,29%	+40,87%	+47,41%	+49,46%	+106,70%	-5,06%	+8,87%	+10,82%	+4,45%	+1,71%	-5,40%	-5,34%	-4,61%	-4,95%	-4,55%	-1,33%	-4,20%	-0,85%	-6,27%	-10,08%	-7,04%	-7,28%	-3,35%	-0,29%	+2,21%	-0,05%	+4,03%	-0,39%	-2,31%	-3,56%	-6,23%	-4,95%	-4,67%	-4,27%	-4,81%	+12,37%	+13,39%	+15,53%	+28,46%	+10,50%	+11,19%	+10,63%	+5,60%	+5,25%	+0,97%	+7,77%	+9,71%	+30,90%	+33,73%	+29,21%	+31,15%	+25,73%	+31,10%	+48,87%	+59,62%	+57,39%	+57,76%	+44,75%	+36,61%	+30,01%	+25,76%
WNIP	1 475	1 432	1 326	1 233	1 132	1 031	933	830	732	631	573	35 559	35 404	35 707	35 516	30 689	33 737	41 550	40 401	34 886	34 030	12 104	27 587	39 744	19 711	36 730	17 880	17 067	16 257	15 339	14 571	15 435	14 727	13 366	12 755	12 163	11 944	11 762	11 776	11 338	11 044	10 772	10 826	10 834	11 011	11 051	11 520	11 938	12 359	12 504	12 467	13 005	12 884	19 670	21 283	17 965	18 661	20 432	20 533	22 296	22 150	24 642	17 637	18 100	18 096	15 917	15 550	15 139	14 924	14 815	14 558	12 851	20 427	19 448	19 094	18 196	17 532	17 194	16 653	17 656	17 375	17 170
dynamika kw/kw	-6,59%	-2,92%	-7,40%	-7,01%	-8,19%	-8,92%	-9,51%	-11,04%	-11,81%	-13,80%	-9,19%	+6 105,76%	-0,44%	+0,86%	-0,53%	-13,59%	+9,93%	+23,16%	-2,77%	-13,65%	-2,45%	-64,43%	+127,92%	+44,07%	-50,41%	+86,34%	-51,32%	-4,55%	-4,75%	-5,65%	-5,01%	+5,93%	-4,59%	-9,24%	-4,57%	-4,64%	-1,80%	-1,52%	+0,12%	-3,72%	-2,59%	-2,46%	+0,50%	+0,07%	+1,63%	+0,36%	+4,24%	+3,63%	+3,53%	+1,17%	-0,30%	+4,32%	-0,93%	+52,67%	+8,20%	-15,59%	+3,87%	+9,49%	+0,49%	+8,59%	-0,65%	+11,25%	-28,43%	+2,63%	-0,02%	-12,04%	-2,31%	-2,64%	-1,42%	-0,73%	-1,73%	-11,73%	+58,95%	-4,79%	-1,82%	-4,70%	-3,65%	-1,93%	-3,15%	+6,02%	-1,59%	-1,18%
dynamika r/r				-21,91%	-23,25%	-28,00%	-29,64%	-32,68%	-35,34%	-38,80%	-38,59%	+4 184,22%	+4 736,61%	+5 558,80%	+6 098,25%	-13,70%	-4,71%	+16,36%	+13,75%	+13,68%	+0,87%	-70,87%	-31,72%	+13,93%	-42,08%	+203,45%	-35,19%	-57,06%	-17,52%	-58,24%	-18,51%	-9,56%	-9,41%	-12,86%	-12,46%	-21,20%	-18,90%	-12,00%	-7,68%	-6,78%	-7,54%	-8,42%	-8,07%	-4,45%	-0,30%	+2,59%	+6,41%	+10,19%	+12,24%	+13,15%	+8,22%	+8,94%	+4,25%	+57,31%	+70,71%	+38,14%	+44,84%	+3,87%	-3,52%	+24,11%	+18,70%	+20,60%	-14,10%	-18,82%	-18,30%	-35,41%	-11,83%	-16,36%	-17,53%	-6,92%	-6,38%	-15,11%	+36,87%	+31,27%	+31,16%	+41,59%	-14,17%	-11,59%	-12,78%	-2,97%	-0,90%	-0,14%
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	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
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
Rzeczowe aktywa trwałe	18 085	15 686	15 173	14 991	15 372	14 370	15 101	15 372	16 628	17 314	34 900	88 659	88 079	93 562	92 820	86 188	349 832	285 641	272 535	248 988	237 430	187 012	386 690	373 818	364 070	357 642	349 170	342 734	341 225	332 848	325 489	317 671	311 275	303 855	299 382	293 145	284 850	294 874	294 515	289 565	283 706	280 140	280 856	278 043	278 946	288 308	284 281	292 821	284 841	287 575	281 147	285 862	284 099	280 947	280 631	284 617	331 741	343 813	342 465	375 581	369 871	382 816	386 665	397 398	398 563	438 540	472 995	493 220	563 782	574 729	592 286	647 439	753 343	803 431	949 323	1 116 622	1 239 216	1 331 353	1 430 453	1 561 453	1 659 045	1 689 516
dynamika kw/kw	-1,48%	-13,27%	-3,27%	-1,20%	+2,54%	-6,52%	+5,09%	+1,79%	+8,17%	+4,13%	+101,57%	+154,04%	-0,65%	+6,23%	-0,79%	-7,15%	+305,89%	-18,35%	-4,59%	-8,64%	-4,64%	-21,23%	+106,77%	-3,33%	-2,61%	-1,77%	-2,37%	-1,84%	-0,44%	-2,45%	-2,21%	-2,40%	-2,01%	-2,38%	-1,47%	-2,08%	-2,83%	+3,52%	-0,12%	-1,68%	-2,02%	-1,26%	+0,26%	-1,00%	+0,32%	+3,36%	-1,40%	+3,00%	-2,73%	+0,96%	-2,24%	+1,68%	-0,62%	-1,11%	-0,11%	+1,42%	+16,56%	+3,64%	-0,39%	+9,67%	-1,52%	+3,50%	+1,01%	+2,78%	+0,29%	+10,03%	+7,86%	+4,28%	+14,31%	+1,94%	+3,05%	+9,31%	+16,36%	+6,65%	+18,16%	+17,62%	+10,98%	+7,44%	+7,44%	+9,16%	+6,25%	+1,84%
dynamika r/r				-18,34%	-15,00%	-8,39%	-0,47%	+2,54%	+8,17%	+20,49%	+131,11%	+476,76%	+429,70%	+440,38%	+165,96%	-2,79%	+297,18%	+205,30%	+193,62%	+188,89%	-32,13%	-34,53%	+41,89%	+50,13%	+53,34%	+91,24%	-9,70%	-8,32%	-6,27%	-6,93%	-6,78%	-7,31%	-8,78%	-8,71%	-8,02%	-7,72%	-8,49%	-2,96%	-1,63%	-1,22%	-0,40%	-5,00%	-4,64%	-3,98%	-1,68%	+2,92%	+1,22%	+5,32%	+2,11%	-0,25%	-1,10%	-2,38%	-0,26%	-2,30%	-0,18%	-0,44%	+16,77%	+22,38%	+22,03%	+31,96%	+11,49%	+11,34%	+12,91%	+5,81%	+7,76%	+14,56%	+22,33%	+24,11%	+41,45%	+31,06%	+25,22%	+31,27%	+33,62%	+39,79%	+60,28%	+72,47%	+64,50%	+65,71%	+50,68%	+39,84%	+33,88%	+26,90%
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	30 574	30 414	47 699	0	0	0	0	0	0	0	0	0	0	0	0	0	0
dynamika kw/kw																																																																			-0,52%	+56,83%	-100,00%
dynamika r/r																																																																						-100,00%	-100,00%	-100,00%
Pozostałe aktywa trwałe	8 423	6 956	6 576	5 122	3 943	3 690	2 868	1 782	1 608	40 027	7 869	1 373	1 373	1 382	1 381	13 167	39 114	37 458	38 353	27 349	25 049	25 908	80 588	45 202	59 373	70 755	102 787	139 636	133 628	137 648	137 826	139 361	138 904	146 196	142 076	145 652	161 907	137 334	144 043	121 760	117 707	121 789	125 890	119 620	121 300	122 470	121 562	120 183	112 437	112 025	108 876	99 603	92 370	92 236	83 406	76 714	87 106	81 197	82 179	89 372	91 430	87 850	88 200	99 020	92 187	45 658	42 207	56 137	87 349	79 279	78 932	80 065	63 656	53 963	52 484	46 967	61 277	34 775	30 638	35 310	37 115	32 956
dynamika kw/kw	-0,33%	-17,42%	-5,46%	-22,11%	-23,02%	-6,42%	-22,28%	-37,87%	-9,76%	+2 389,24%	-80,34%	-82,55%	0,00%	+0,66%	-0,07%	+853,44%	+197,06%	-4,23%	+2,39%	-28,69%	-8,41%	+3,43%	+211,05%	-43,91%	+31,35%	+19,17%	+45,27%	+35,85%	-4,30%	+3,01%	+0,13%	+1,11%	-0,33%	+5,25%	-2,82%	+2,52%	+11,16%	-15,18%	+4,89%	-15,47%	-3,33%	+3,47%	+3,37%	-4,98%	+1,40%	+0,96%	-0,74%	-1,13%	-6,45%	-0,37%	-2,81%	-8,52%	-7,26%	-0,15%	-9,57%	-8,02%	+13,55%	-6,78%	+1,21%	+8,75%	+2,30%	-3,92%	+0,40%	+12,27%	-6,90%	-50,47%	-7,56%	+33,00%	+55,60%	-9,24%	-0,44%	+1,44%	-20,49%	-15,23%	-2,74%	-10,51%	+30,47%	-43,25%	-11,90%	+15,25%	+5,11%	-11,21%
dynamika r/r				-39,39%	-53,19%	-46,95%	-56,39%	-65,21%	-59,22%	+984,74%	+174,37%	-22,95%	-14,61%	-96,55%	-82,45%	+858,99%	+2 748,80%	+2 610,42%	+2 677,19%	+107,71%	-35,96%	-30,83%	+110,12%	+65,28%	+137,03%	+173,10%	+27,55%	+208,92%	+125,07%	+94,54%	+34,09%	-0,20%	+3,95%	+6,21%	+3,08%	+4,51%	+16,56%	-6,06%	+1,38%	-16,40%	-27,30%	-11,32%	-12,60%	-1,76%	+3,05%	+0,56%	-3,44%	+0,47%	-7,31%	-8,53%	-10,44%	-17,12%	-17,85%	-17,66%	-23,39%	-22,98%	-5,70%	-11,97%	-1,47%	+16,50%	+4,96%	+8,19%	+7,33%	+10,80%	+0,83%	-48,03%	-52,15%	-43,31%	-5,25%	+73,64%	+87,01%	+42,62%	-27,12%	-31,93%	-33,51%	-41,34%	-3,74%	-35,56%	-41,62%	-24,82%	-39,43%	-5,23%
Aktywa obrotowe	41 767	47 417	53 203	42 055	48 414	53 020	55 869	51 947	71 714	236 380	286 962	451 155	383 280	363 841	289 869	267 155	620 843	464 677	375 316	310 479	347 937	434 809	1 118 571	976 983	669 165	534 734	552 355	480 180	533 234	505 616	445 139	442 042	453 399	475 449	452 598	459 505	511 276	552 311	518 638	517 854	562 887	596 815	542 251	437 814	435 737	450 944	429 310	470 359	545 693	517 419	495 955	552 219	611 770	622 444	529 325	622 082	630 228	591 805	557 577	564 482	582 480	498 999	488 501	516 681	686 890	674 215	827 341	940 676	1 337 280	1 323 212	1 252 873	1 342 661	1 652 219	1 353 599	1 242 436	1 092 139	1 268 116	1 350 306	1 214 770	1 012 020	1 082 404	1 062 638
dynamika kw/kw	+1,87%	+13,53%	+12,20%	-20,95%	+15,12%	+9,51%	+5,37%	-7,02%	+38,05%	+229,61%	+21,40%	+57,22%	-15,04%	-5,07%	-20,33%	-7,84%	+132,39%	-25,15%	-19,23%	-17,28%	+12,06%	+24,97%	+157,26%	-12,66%	-31,51%	-20,09%	+3,30%	-13,07%	+11,05%	-5,18%	-11,96%	-0,70%	+2,57%	+4,86%	-4,81%	+1,53%	+11,27%	+8,03%	-6,10%	-0,15%	+8,70%	+6,03%	-9,14%	-19,26%	-0,47%	+3,49%	-4,80%	+9,56%	+16,02%	-5,18%	-4,15%	+11,34%	+10,78%	+1,74%	-14,96%	+17,52%	+1,31%	-6,10%	-5,78%	+1,24%	+3,19%	-14,33%	-2,10%	+5,77%	+32,94%	-1,85%	+22,71%	+13,70%	+42,16%	-1,05%	-5,32%	+7,17%	+23,06%	-18,07%	-8,21%	-12,10%	+16,11%	+6,48%	-10,04%	-16,69%	+6,95%	-1,83%
dynamika r/r				+2,57%	+15,91%	+11,82%	+5,01%	+23,52%	+48,13%	+345,83%	+413,63%	+768,49%	+434,46%	+53,92%	+1,01%	-40,78%	+61,98%	+27,71%	+29,48%	+16,22%	-43,96%	-6,43%	+198,03%	+214,67%	+92,32%	+22,98%	-50,62%	-50,85%	-20,31%	-5,45%	-19,41%	-7,94%	-14,97%	-5,97%	+1,68%	+3,95%	+12,77%	+16,17%	+14,59%	+12,70%	+10,09%	+8,06%	+4,55%	-15,46%	-22,59%	-24,44%	-20,83%	+7,43%	+25,23%	+14,74%	+15,52%	+17,40%	+12,11%	+20,30%	+6,73%	+12,65%	+3,02%	-4,92%	+5,34%	-9,26%	-7,58%	-15,68%	-12,39%	-8,47%	+17,93%	+35,11%	+69,36%	+82,06%	+94,69%	+96,26%	+51,43%	+42,73%	+23,55%	+2,30%	-0,83%	-18,66%	-23,25%	-0,24%	-2,23%	-7,34%	-14,64%	-21,30%
Zapasy	15 671	17 253	22 293	18 753	21 211	19 022	22 341	19 907	30 605	28 701	66 743	156 980	157 514	169 470	121 317	116 098	349 291	246 259	177 138	139 818	142 561	142 415	171 244	176 216	211 838	190 640	203 499	178 472	211 746	183 851	182 325	179 201	195 626	198 410	187 452	234 816	256 438	268 707	248 807	283 058	274 436	318 455	277 839	263 476	230 447	248 099	240 958	297 741	299 300	317 008	226 300	277 494	322 821	334 527	275 898	376 969	391 279	343 654	346 072	297 001	287 452	239 935	252 697	274 101	331 236	343 692	415 694	425 801	546 481	612 020	516 730	549 078	679 225	589 003	556 255	523 859	524 682	504 089	517 495	470 531	530 716	498 512
dynamika kw/kw	+4,44%	+10,10%	+29,21%	-15,88%	+13,11%	-10,32%	+17,45%	-10,89%	+53,74%	-6,22%	+132,55%	+135,20%	+0,34%	+7,59%	-28,41%	-4,30%	+200,86%	-29,50%	-28,07%	-21,07%	+1,96%	-0,10%	+20,24%	+2,90%	+20,21%	-10,01%	+6,75%	-12,30%	+18,64%	-13,17%	-0,83%	-1,71%	+9,17%	+1,42%	-5,52%	+25,27%	+9,21%	+4,78%	-7,41%	+13,77%	-3,05%	+16,04%	-12,75%	-5,17%	-12,54%	+7,66%	-2,88%	+23,57%	+0,52%	+5,92%	-28,61%	+22,62%	+16,33%	+3,63%	-17,53%	+36,63%	+3,80%	-12,17%	+0,70%	-14,18%	-3,22%	-16,53%	+5,32%	+8,47%	+20,84%	+3,76%	+20,95%	+2,43%	+28,34%	+11,99%	-15,57%	+6,26%	+23,70%	-13,28%	-5,56%	-5,82%	+0,16%	-3,92%	+2,66%	-9,08%	+12,79%	-6,07%
dynamika r/r				+24,98%	+35,35%	+10,25%	+0,22%	+6,15%	+44,29%	+50,88%	+198,75%	+688,57%	+414,67%	+490,47%	+81,77%	-26,04%	+121,75%	+45,31%	+46,01%	+20,43%	-59,19%	-42,17%	-3,33%	+26,03%	+48,59%	+33,86%	+18,84%	+1,28%	-0,04%	-3,56%	-10,40%	+0,41%	-7,61%	+7,92%	+2,81%	+31,03%	+31,09%	+35,43%	+32,73%	+20,54%	+7,02%	+18,51%	+11,67%	-6,92%	-16,03%	-22,09%	-13,27%	+13,00%	+29,88%	+27,77%	-6,08%	-6,80%	+7,86%	+5,53%	+21,92%	+35,85%	+21,21%	+2,73%	+25,43%	-21,21%	-26,54%	-30,18%	-26,98%	-7,71%	+15,23%	+43,24%	+64,50%	+55,34%	+64,98%	+78,07%	+24,31%	+28,95%	+24,29%	-3,76%	+7,65%	-4,59%	-22,75%	-14,42%	-6,97%	-10,18%	+1,15%	-1,11%
Należności handlowe	23 006	24 421	25 075	20 625	23 576	31 995	30 878	26 677	36 969	158 400	182 067	174 713	208 123	180 905	148 016	131 626	225 237	183 822	165 753	102 550	158 500	162 973	197 875	143 210	266 670	253 327	254 273	212 648	251 590	221 011	198 325	181 773	197 366	214 227	218 448	186 565	221 866	224 783	204 541	187 431	255 241	245 857	240 091	127 668	172 369	171 733	153 076	138 905	213 156	158 790	182 226	172 667	192 057	186 462	212 756	168 642	212 135	208 670	181 751	188 380	242 556	189 111	166 430	141 904	226 441	245 435	306 717	398 133	503 625	415 334	437 055	443 932	545 235	502 471	507 205	414 232	589 125	359 397	365 599	423 394	423 795	465 601
dynamika kw/kw	-4,66%	+6,15%	+2,68%	-17,75%	+14,31%	+35,71%	-3,49%	-13,61%	+38,58%	+328,47%	+14,94%	-4,04%	+19,12%	-13,08%	-18,18%	-11,07%	+71,12%	-18,39%	-9,83%	-38,13%	+54,56%	+2,82%	+21,42%	-27,63%	+86,21%	-5,00%	+0,37%	-16,37%	+18,31%	-12,15%	-10,26%	-8,35%	+8,58%	+8,54%	+1,97%	-14,60%	+18,92%	+1,31%	-9,01%	-8,37%	+36,18%	-3,68%	-2,35%	-46,83%	+35,01%	-0,37%	-10,86%	-9,26%	+53,45%	-25,51%	+14,76%	-5,25%	+11,23%	-2,91%	+14,10%	-20,73%	+25,79%	-1,63%	-12,90%	+3,65%	+28,76%	-22,03%	-11,99%	-14,74%	+59,57%	+8,39%	+24,97%	+29,80%	+26,50%	-17,53%	+5,23%	+1,57%	+22,82%	-7,84%	+0,94%	-18,33%	+42,22%	-38,99%	+1,73%	+15,81%	+0,09%	+9,86%
dynamika r/r				-14,53%	+2,48%	+31,01%	+23,14%	+29,34%	+56,81%	+395,08%	+489,63%	+554,92%	+462,97%	+14,21%	-18,70%	-24,66%	+8,22%	+1,61%	+11,98%	-22,09%	-29,63%	-11,34%	+19,38%	+39,65%	+68,25%	+55,44%	+28,50%	+48,49%	-5,65%	-12,76%	-22,00%	-14,52%	-21,55%	-3,07%	+10,15%	+2,64%	+12,41%	+4,93%	-6,37%	+0,46%	+15,04%	+9,38%	+17,38%	-31,89%	-32,47%	-30,15%	-36,24%	+8,80%	+23,66%	-7,54%	+19,04%	+24,31%	-9,90%	+17,43%	+16,75%	-2,33%	+10,45%	+11,91%	-14,57%	+11,70%	+14,34%	-9,37%	-8,43%	-24,67%	-6,64%	+29,78%	+84,29%	+180,57%	+122,41%	+69,22%	+42,49%	+11,50%	+8,26%	+20,98%	+16,05%	-6,69%	+8,05%	-28,47%	-27,92%	+2,21%	-28,06%	+29,55%
Pozostałe aktywa obrotowe	1 230	906	1 317	940	1 886	795	795	1 292	2 400	795	795	6 188	6 188	6 188	6 188	5 895	5 895	8 095	8 070	31 493	30 462	111 597	739 566	648 267	102 389	16 715	16 715	16 708	12 388	12 544	11 877	11 786	11 214	9 760	10 502	18 156	8 656	8 672	8 775	7 110	7 110	7 110	5 548	5 506	5 506	6 012	6 012	6 012	6 012	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7 005	7 000	6 993	6 988	6 983	6 977	6 971	6 966	6 960	6 955	6 949	0	0	0	0	1 998	0
dynamika kw/kw	+554,26%	-26,34%	+45,36%	-28,63%	+100,64%	-57,85%	0,00%	+62,52%	+85,76%	-66,88%	0,00%	+678,36%	0,00%	0,00%	0,00%	-4,73%	0,00%	+37,32%	-0,31%	+290,25%	-3,27%	+266,35%	+562,71%	-12,34%	-84,21%	-83,68%	0,00%	-0,04%	-25,86%	+1,26%	-5,32%	-0,77%	-4,85%	-12,97%	+7,60%	+72,88%	-52,32%	+0,18%	+1,19%	-18,97%	0,00%	0,00%	-21,97%	-0,76%	0,00%	+9,19%	0,00%	0,00%	0,00%	-100,00%																	-0,07%	-0,10%	-0,07%	-0,07%	-0,09%	-0,09%	-0,07%	-0,09%	-0,07%	-0,09%	-100,00%					-100,00%
dynamika r/r				+400,00%	+53,33%	-12,25%	-39,64%	+37,45%	+27,25%	0,00%	0,00%	+378,95%	+157,83%	+678,36%	+678,36%	-4,73%	-4,73%	+30,82%	+30,41%	+434,23%	+416,74%	+1 278,59%	+9 064,39%	+1 958,45%	+236,12%	-85,02%	-97,74%	-97,42%	-87,90%	-24,95%	-28,94%	-29,46%	-9,48%	-22,19%	-11,58%	+54,05%	-22,81%	-11,15%	-16,44%	-60,84%	-17,86%	-18,01%	-36,77%	-22,56%	-22,56%	-15,44%	+8,36%	+9,19%	+9,19%	-100,00%	-100,00%	-100,00%	-100,00%																	-0,31%	-0,33%	-0,31%	-0,31%	-0,33%	-0,32%	-0,32%	-100,00%	-100,00%	-100,00%	-100,00%
Inwestycje krótkoterminowe	1 860	4 837	4 518	1 737	1 741	1 208	1 855	4 071	1 740	48 484	37 357	113 274	11 455	7 278	14 348	13 536	40 420	26 501	24 355	36 618	16 414	17 824	9 886	9 290	88 268	74 052	77 868	72 352	57 510	88 210	52 612	69 282	49 193	53 052	36 196	19 968	24 316	50 149	56 515	40 255	26 100	25 393	18 773	41 164	27 415	25 100	29 264	27 701	27 225	41 621	87 429	102 058	96 892	101 455	40 671	76 471	26 814	39 481	29 754	79 101	52 472	69 953	69 374	100 676	129 213	78 083	97 930	109 749	280 186	288 875	292 111	342 680	420 793	255 165	172 021	147 099	154 309	486 820	331 676	118 095	125 895	98 525
dynamika kw/kw	+10,91%	+160,05%	-6,59%	-61,55%	+0,23%	-30,61%	+53,56%	+119,46%	-57,26%	+2 686,44%	-22,95%	+203,22%	-89,89%	-36,46%	+97,14%	-5,66%	+198,61%	-34,44%	-8,10%	+50,35%	-55,18%	+8,59%	-44,54%	-6,03%	+850,14%	-16,11%	+5,15%	-7,08%	-20,51%	+53,38%	-40,36%	+31,68%	-29,00%	+7,84%	-31,77%	-44,83%	+21,77%	+106,24%	+12,69%	-28,77%	-35,16%	-2,71%	-26,07%	+119,27%	-33,40%	-8,44%	+16,59%	-5,34%	-1,72%	+52,88%	+110,06%	+16,73%	-5,06%	+4,71%	-59,91%	+88,02%	-64,94%	+47,24%	-24,64%	+165,85%	-33,66%	+33,31%	-0,83%	+45,12%	+28,35%	-39,57%	+25,42%	+12,07%	+155,30%	+3,10%	+1,12%	+17,31%	+22,79%	-39,36%	-32,58%	-14,49%	+4,90%	+215,48%	-31,87%	-64,39%	+6,60%	-21,74%
dynamika r/r				+3,58%	-6,40%	-75,03%	-58,94%	+134,37%	-0,06%	+3 913,58%	+1 913,85%	+2 682,46%	+558,33%	-84,99%	-61,59%	-88,05%	+252,86%	+264,12%	+69,74%	+170,52%	-59,39%	-32,74%	-59,41%	-74,63%	+437,76%	+315,46%	+687,66%	+678,82%	-34,85%	+19,12%	-32,43%	-4,24%	-14,46%	-39,86%	-31,20%	-71,18%	-50,57%	-5,47%	+56,14%	+101,60%	+7,34%	-49,36%	-66,78%	+2,26%	+5,04%	-1,15%	+55,88%	-32,71%	-0,69%	+65,82%	+198,76%	+268,43%	+255,89%	+143,76%	-53,48%	-25,07%	-72,33%	-61,09%	-26,84%	+3,44%	+95,69%	+77,18%	+133,16%	+27,28%	+146,25%	+11,62%	+41,16%	+9,01%	+116,84%	+269,96%	+198,29%	+212,24%	+50,18%	-11,67%	-41,11%	-57,07%	-63,33%	+90,79%	+92,81%	-19,72%	-18,41%	-79,76%
w tym gotówka	1 765	4 837	4 440	1 658	1 722	1 208	1 855	3 289	1 725	48 484	37 357	111 599	9 619	6 674	14 343	7 320	39 288	25 422	23 030	31 082	11 109	12 034	9 886	9 280	8 176	36 040	40 505	47 166	53 836	84 475	48 898	64 151	44 481	47 792	31 274	14 778	19 178	27 260	33 828	35 648	20 160	20 969	14 097	36 928	23 104	20 705	24 799	24 980	25 540	40 427	86 233	102 046	96 880	101 443	40 659	76 459	26 802	39 379	29 616	78 956	52 327	69 953	69 252	100 555	129 092	77 962	97 826	107 810	277 219	284 876	284 426	335 715	415 264	223 892	134 961	144 269	20 409	483 427	308 192	85 221	123 196	96 780
dynamika kw/kw	+25,36%	+174,05%	-8,21%	-62,66%	+3,86%	-29,85%	+53,56%	+77,30%	-47,55%	+2 710,67%	-22,95%	+198,74%	-91,38%	-30,62%	+114,91%	-48,96%	+436,72%	-35,29%	-9,41%	+34,96%	-64,26%	+8,33%	-17,85%	-6,13%	-11,90%	+340,80%	+12,39%	+16,44%	+14,14%	+56,91%	-42,12%	+31,19%	-30,66%	+7,44%	-34,56%	-52,75%	+29,77%	+42,14%	+24,09%	+5,38%	-43,45%	+4,01%	-32,77%	+161,96%	-37,44%	-10,38%	+19,77%	+0,73%	+2,24%	+58,29%	+113,31%	+18,34%	-5,06%	+4,71%	-59,92%	+88,05%	-64,95%	+46,93%	-24,79%	+166,60%	-33,73%	+33,68%	-1,00%	+45,20%	+28,38%	-39,61%	+25,48%	+10,21%	+157,14%	+2,76%	-0,16%	+18,03%	+23,70%	-46,08%	-39,72%	+6,90%	-85,85%	+2 268,70%	-36,25%	-72,35%	+44,56%	-21,44%
dynamika r/r				+17,76%	-2,44%	-75,03%	-58,22%	+98,37%	+0,17%	+3 913,58%	+1 913,85%	+3 293,10%	+457,62%	-86,23%	-61,61%	-93,44%	+308,44%	+280,91%	+60,57%	+324,62%	-71,72%	-52,66%	-57,07%	-70,14%	-26,40%	+199,48%	+309,72%	+408,25%	+558,46%	+134,39%	+20,72%	+36,01%	-17,38%	-43,42%	-36,04%	-76,96%	-56,88%	-42,96%	+8,17%	+141,22%	+5,12%	-23,08%	-58,33%	+3,59%	+14,60%	-1,26%	+75,92%	-32,35%	+10,54%	+95,25%	+247,73%	+308,51%	+279,33%	+150,93%	-52,85%	-25,07%	-72,33%	-61,18%	-27,16%	+3,27%	+95,24%	+77,64%	+133,83%	+27,36%	+146,70%	+11,45%	+41,26%	+7,21%	+114,75%	+265,40%	+190,75%	+211,40%	+49,80%	-21,41%	-52,55%	-57,03%	-95,09%	+115,92%	+128,36%	-40,93%	+503,64%	-79,98%
Kapitał własny	26 896	25 714	24 358	23 913	22 953	24 546	25 813	25 978	26 986	240 644	242 131	269 002	271 775	272 648	270 623	258 723	408 504	356 767	329 427	284 294	267 133	276 046	231 435	91 858	105 502	207 792	185 421	176 441	190 709	187 144	188 486	176 842	152 207	136 274	137 767	129 134	215 911	228 807	223 115	187 286	193 707	186 558	169 356	168 691	159 677	159 967	169 214	155 903	184 040	186 213	179 291	241 834	254 233	270 944	303 049	295 885	302 989	320 108	282 736	277 191	278 131	299 992	299 629	307 014	354 661	406 990	519 302	643 869	800 561	964 602	1 094 938	1 228 431	1 405 164	1 211 444	1 243 398	1 241 210	1 242 996	1 247 170	1 215 031	1 179 510	1 163 112	1 210 983
dynamika kw/kw	-2,32%	-4,39%	-5,27%	-1,83%	-4,01%	+6,94%	+5,16%	+0,64%	+3,88%	+791,74%	+0,62%	+11,10%	+1,03%	+0,32%	-0,74%	-4,40%	+57,89%	-12,66%	-7,66%	-13,70%	-6,04%	+3,34%	-16,16%	-60,31%	+14,85%	+96,96%	-10,77%	-4,84%	+8,09%	-1,87%	+0,72%	-6,18%	-13,93%	-10,47%	+1,10%	-6,27%	+67,20%	+5,97%	-2,49%	-16,06%	+3,43%	-3,69%	-9,22%	-0,39%	-5,34%	+0,18%	+5,78%	-7,87%	+18,05%	+1,18%	-3,72%	+34,88%	+5,13%	+6,57%	+11,85%	-2,36%	+2,40%	+5,65%	-11,67%	-1,96%	+0,34%	+7,86%	-0,12%	+2,46%	+15,52%	+14,75%	+27,60%	+23,99%	+24,34%	+20,49%	+13,51%	+12,19%	+14,39%	-13,79%	+2,64%	-0,18%	+0,14%	+0,34%	-2,58%	-2,92%	-1,39%	+4,12%
dynamika r/r				-13,15%	-14,66%	-4,54%	+5,97%	+8,64%	+17,57%	+880,38%	+838,02%	+935,50%	+907,10%	+13,30%	+11,77%	-3,82%	+50,31%	+30,85%	+21,73%	+9,88%	-34,61%	-22,63%	-29,75%	-67,69%	-60,51%	-24,73%	-19,88%	+92,08%	+80,76%	-9,94%	+1,65%	+0,23%	-20,19%	-27,18%	-26,91%	-26,98%	+41,85%	+67,90%	+61,95%	+45,03%	-10,28%	-18,46%	-24,09%	-9,93%	-17,57%	-14,25%	-0,08%	-7,58%	+15,26%	+16,41%	+5,96%	+55,12%	+38,14%	+45,50%	+69,03%	+22,35%	+19,18%	+18,15%	-6,70%	-6,32%	-8,20%	-6,28%	+5,97%	+10,76%	+27,52%	+35,67%	+73,31%	+109,72%	+125,73%	+137,01%	+110,85%	+90,79%	+75,52%	+25,59%	+13,56%	+1,04%	-11,54%	+2,95%	-2,28%	-4,97%	-6,43%	-2,90%
Kapitał podstawowy	11 402	11 402	11 402	10 374	10 374	10 374	10 374	10 374	10 374	70 374	70 374	70 374	70 374	70 374	70 374	70 374	70 374	70 374	102 374	102 374	102 374	102 374	132 444	132 444	132 444	132 444	132 444	132 444	132 444	132 444	132 444	132 444	132 444	132 444	132 444	132 444	132 444	132 444	132 444	132 444	132 444	132 444	133 542	139 702	139 702	139 702	141 439	150 532	150 532	151 902	151 902	177 923	177 923	177 923	178 066	180 626	182 041	182 483	184 605	185 911	185 911	185 911	185 911	185 911	254 431	257 131	257 131	257 131	257 131	257 131	257 131	257 131	257 131	257 131	257 131	257 131	257 131	257 131	257 131	257 131	257 131	257 131
dynamika kw/kw	0,00%	0,00%	0,00%	-9,02%	0,00%	0,00%	0,00%	0,00%	0,00%	+578,37%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+45,47%	0,00%	0,00%	0,00%	+29,37%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+0,83%	+4,61%	0,00%	0,00%	+1,24%	+6,43%	0,00%	+0,91%	0,00%	+17,13%	0,00%	0,00%	+0,08%	+1,44%	+0,78%	+0,24%	+1,16%	+0,71%	0,00%	0,00%	0,00%	0,00%	+36,86%	+1,06%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%
dynamika r/r				-9,02%	-9,02%	-9,02%	-9,02%	0,00%	0,00%	+578,37%	+578,37%	+578,37%	+578,37%	0,00%	0,00%	0,00%	0,00%	0,00%	+45,47%	+45,47%	+45,47%	+45,47%	+29,37%	+29,37%	+29,37%	+29,37%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+0,83%	+5,48%	+5,48%	+5,48%	+5,91%	+7,75%	+7,75%	+8,73%	+7,40%	+18,20%	+18,20%	+17,13%	+17,22%	+1,52%	+2,31%	+2,56%	+3,67%	+2,93%	+2,13%	+1,88%	+0,71%	0,00%	+36,86%	+38,31%	+38,31%	+38,31%	+1,06%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%
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	0	0	0	0	0	0	0	0
Kapitał zapasowy	13 496	13 865	13 865	13 394	13 394	12 851	12 851	12 851	12 851	170 129	170 737	173 058	173 058	172 447	174 723	201 200	201 200	248 937	216 937	220 660	220 660	220 219	172 977	172 977	141 206	173 334	173 636	131 452	131 452	131 312	131 312	141 312	141 312	142 832	154 403	149 575	233 421	231 906	231 650	202 193	202 193	202 193	201 131	194 935	193 927	195 447	193 710	184 617	184 617	183 247	182 974	221 018	90 005	90 005	90 337	86 717	85 302	84 860	88 341	87 035	87 035	101 373	101 373	101 373	36 626	31 265	30 081	29 301	29 301	351 548	351 548	351 548	351 548	710 977	710 977	710 977	710 977	833 634	833 634	833 634	833 634	890 495
dynamika kw/kw	+0,04%	+2,73%	0,00%	-3,40%	0,00%	-4,05%	0,00%	0,00%	0,00%	+1 223,86%	+0,36%	+1,36%	0,00%	-0,35%	+1,32%	+15,15%	0,00%	+23,73%	-12,85%	+1,72%	0,00%	-0,20%	-21,45%	0,00%	-18,37%	+22,75%	+0,17%	-24,29%	0,00%	-0,11%	0,00%	+7,62%	0,00%	+1,08%	+8,10%	-3,13%	+56,06%	-0,65%	-0,11%	-12,72%	0,00%	0,00%	-0,53%	-3,08%	-0,52%	+0,78%	-0,89%	-4,69%	0,00%	-0,74%	-0,15%	+20,79%	-59,28%	0,00%	+0,37%	-4,01%	-1,63%	-0,52%	+4,10%	-1,48%	0,00%	+16,47%	0,00%	0,00%	-63,87%	-14,64%	-3,79%	-2,59%	0,00%	+1 099,78%	0,00%	0,00%	0,00%	+102,24%	0,00%	0,00%	0,00%	+17,25%	0,00%	0,00%	0,00%	+6,82%
dynamika r/r				-0,72%	-0,76%	-7,31%	-7,31%	-4,05%	-4,05%	+1 223,86%	+1 228,59%	+1 246,65%	+1 246,65%	+1,36%	+2,33%	+16,26%	+16,26%	+44,36%	+24,16%	+9,67%	+9,67%	-11,54%	-20,26%	-21,61%	-36,01%	-21,29%	+0,38%	-24,01%	-6,91%	-24,24%	-24,38%	+7,50%	+7,50%	+8,77%	+17,58%	+5,85%	+65,18%	+62,36%	+50,03%	+35,18%	-13,38%	-12,81%	-13,17%	-3,59%	-4,09%	-3,34%	-3,69%	-5,29%	-4,80%	-6,24%	-5,54%	+19,72%	-51,25%	-50,88%	-50,63%	-60,76%	-5,23%	-5,72%	-2,21%	+0,37%	+2,03%	+19,46%	+14,75%	+16,47%	-57,92%	-69,16%	-70,33%	-71,10%	-20,00%	+1 024,41%	+1 068,67%	+1 099,78%	+1 099,78%	+102,24%	+102,24%	+102,24%	+102,24%	+17,25%	+17,25%	+17,25%	+17,25%	+6,82%
Zysk lat ubiegłych	309	- 157	- 157	- 157	-1 045	- 157	- 157	- 157	639	0	0	22 722	25 416	24 904	20 410	-17 327	15 635	39 702	-14 302	-15 146	-22 897	-24 986	- 107 400	- 240 551	- 176 358	- 107 063	- 129 346	-98 971	-84 604	-88 866	-87 437	- 109 274	- 133 973	- 151 694	- 162 121	- 166 107	- 165 479	- 159 303	- 165 284	- 168 074	- 161 909	- 169 100	- 186 479	- 187 547	- 194 288	- 195 280	- 186 702	- 193 064	- 166 709	- 165 000	- 171 951	- 173 600	-30 823	-14 807	-14 496	10 781	17 508	33 649	-9 079	-14 188	-13 137	-6 552	-6 686	380	41 440	92 066	199 018	317 369	465 407	297 457	420 679	547 417	716 206	171 251	199 636	207 766	213 898	93 137	64 586	31 256	17 274	6 030
dynamika kw/kw	+174,10%	-150,81%	0,00%	0,00%	-565,61%	+84,98%	0,00%	0,00%	+507,01%	-100,00%			+11,86%	-2,01%	-18,05%	-184,89%	+190,23%	+153,93%	-136,02%	-5,90%	-51,18%	-9,12%	-329,84%	-123,98%	+26,69%	+39,29%	-20,81%	+23,48%	+14,52%	-5,04%	+1,61%	-24,97%	-22,60%	-13,23%	-6,87%	-2,46%	+0,38%	+3,73%	-3,75%	-1,69%	+3,67%	-4,44%	-10,28%	-0,57%	-3,59%	-0,51%	+4,39%	-3,41%	+13,65%	+1,03%	-4,21%	-0,96%	+82,24%	+51,96%	+2,10%	+174,37%	+62,40%	+92,19%	-126,98%	-56,27%	+7,41%	+50,13%	-2,05%	+105,68%	+10 805,26%	+122,17%	+116,17%	+59,47%	+46,65%	-36,09%	+41,43%	+30,13%	+30,83%	-76,09%	+16,58%	+4,07%	+2,95%	-56,46%	-30,65%	-51,61%	-44,73%	-65,09%
dynamika r/r				+62,35%	-438,19%	0,00%	0,00%	0,00%	+161,15%	+100,00%	+100,00%	+14 572,61%	+3 877,46%			-176,26%	-38,48%	+59,42%	-170,07%	+12,59%	-246,45%	-162,93%	-650,94%	-1 488,21%	-670,22%	-328,49%	-20,43%	+58,86%	+52,03%	+17,00%	+32,40%	-10,41%	-58,35%	-70,70%	-85,41%	-52,01%	-23,52%	-5,02%	-1,95%	-1,18%	+2,16%	-6,15%	-12,82%	-11,59%	-20,00%	-15,48%	-0,12%	-2,94%	+14,19%	+15,51%	+7,90%	+10,08%	+81,51%	+91,03%	+91,57%	+106,21%	+156,80%	+327,25%	+37,37%	-231,60%	-175,03%	-119,47%	+26,36%	+102,68%	+415,44%	+1 505,16%	+3 076,64%	+83 418,16%	+1 023,09%	+223,09%	+111,38%	+72,49%	+53,89%	-42,43%	-52,54%	-62,05%	-70,13%	-45,61%	-67,65%	-84,96%	-91,92%	-93,53%
Zysk netto	- 637	- 214	- 471	- 887	- 960	- 636	630	796	1 008	-1 971	-1 323	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-187,74%	+66,41%	-120,09%	-88,32%	-8,23%	+33,75%	+199,06%	+26,35%	+26,63%	-295,54%	+32,88%	+100,00%
dynamika r/r				-222,18%	-50,71%	-197,20%	+233,76%	+189,74%	+205,00%	-209,91%	-310,00%	-100,00%	-100,00%	+100,00%	+100,00%
Udziały niekontrolujące	0	0	0	0	0	0	0	0	0	0	21	2 848	2 927	1 780	5 116	4 476	121 295	695	185	-1 221	-1 178	-1 562	11 618	8 803	1 833	9 385	9 082	12 201	11 916	12 752	12 694	12 831	12 925	13 192	13 555	13 699	16 020	24 253	24 800	21 263	21 560	21 546	21 661	21 569	20 302	20 025	20 740	13 775	15 587	16 055	16 044	16 485	17 109	17 751	20 120	17 721	18 093	19 080	18 807	18 383	18 230	19 181	18 944	19 254	22 074	26 455	32 983	39 984	48 722	58 466	65 580	72 335	75 824	77 322	79 014	79 262	79 324	79 598	77 723	75 589	74 761	74 308
dynamika kw/kw												+13 461,90%	+2,77%	-39,19%	+187,42%	-12,51%	+2 609,90%	-99,43%	-73,38%	-760,00%	+3,52%	-32,60%	+843,79%	-24,23%	-79,18%	+412,00%	-3,23%	+34,34%	-2,34%	+7,02%	-0,45%	+1,08%	+0,73%	+2,07%	+2,75%	+1,06%	+16,94%	+51,39%	+2,26%	-14,26%	+1,40%	-0,06%	+0,53%	-0,42%	-5,87%	-1,36%	+3,57%	-33,58%	+13,15%	+3,00%	-0,07%	+2,75%	+3,79%	+3,75%	+13,35%	-11,92%	+2,10%	+5,46%	-1,43%	-2,25%	-0,83%	+5,22%	-1,24%	+1,64%	+14,65%	+19,85%	+24,68%	+21,23%	+21,85%	+20,00%	+12,17%	+10,30%	+4,82%	+1,98%	+2,19%	+0,31%	+0,08%	+0,35%	-2,36%	-2,75%	-1,10%	-0,61%
dynamika r/r															+24 261,90%	+57,16%	+4 044,00%	-60,96%	-96,38%	-127,28%	-100,97%	-324,75%	+6 180,00%	+820,97%	+255,60%	+700,83%	-21,83%	+38,60%	+550,08%	+35,88%	+39,77%	+5,16%	+8,47%	+3,45%	+6,78%	+6,76%	+23,95%	+83,85%	+82,96%	+55,22%	+34,58%	-11,16%	-12,66%	+1,44%	-5,83%	-7,06%	-4,25%	-36,14%	-23,22%	-19,83%	-22,64%	+19,67%	+9,76%	+10,56%	+25,41%	+7,50%	+5,75%	+7,49%	-6,53%	+3,74%	+0,76%	+0,53%	+0,73%	+4,74%	+21,09%	+37,92%	+74,11%	+107,67%	+120,72%	+121,00%	+98,83%	+80,91%	+55,63%	+32,25%	+20,48%	+9,58%	+4,62%	+2,94%	-1,63%	-4,63%	-5,75%	-6,65%
Zobowiązania długoterminowe	9 274	15 275	14 473	14 460	4 447	3 743	2 903	15 646	16 097	11 759	4 558	29 182	29 389	30 750	30 771	40 731	254 932	159 110	139 160	103 234	95 167	102 659	525 560	524 962	527 342	494 136	543 180	548 729	516 402	521 145	504 308	500 373	20 504	20 919	20 585	25 627	458 313	422 266	461 157	463 798	447 169	448 801	454 968	439 447	443 937	446 089	440 143	416 808	391 178	395 786	399 602	388 800	392 816	404 617	302 500	259 585	295 488	288 675	279 977	279 916	278 870	264 725	241 652	244 437	223 965	196 344	254 408	269 631	326 564	384 065	353 779	346 112	444 399	451 535	434 222	412 335	512 410	722 430	726 814	270 403	410 894	259 838
dynamika kw/kw	0,00%	+64,71%	-5,25%	-0,09%	-69,25%	-15,83%	-22,44%	+438,96%	+2,88%	-26,95%	-61,24%	+540,24%	+0,71%	+4,63%	+0,07%	+32,37%	+525,89%	-37,59%	-12,54%	-25,82%	-7,81%	+7,87%	+411,95%	-0,11%	+0,45%	-6,30%	+9,93%	+1,02%	-5,89%	+0,92%	-3,23%	-0,78%	-95,90%	+2,02%	-1,60%	+24,49%	+1 688,40%	-7,87%	+9,21%	+0,57%	-3,59%	+0,36%	+1,37%	-3,41%	+1,02%	+0,48%	-1,33%	-5,30%	-6,15%	+1,18%	+0,96%	-2,70%	+1,03%	+3,00%	-25,24%	-14,19%	+13,83%	-2,31%	-3,01%	-0,02%	-0,37%	-5,07%	-8,72%	+1,15%	-8,38%	-12,33%	+29,57%	+5,98%	+21,12%	+17,61%	-7,89%	-2,17%	+28,40%	+1,61%	-3,83%	-5,04%	+24,27%	+40,99%	+0,61%	-62,80%	+51,96%	-36,76%
dynamika r/r				+55,92%	-52,05%	-75,50%	-79,94%	+8,20%	+261,97%	+214,16%	+57,01%	+86,51%	+82,57%	+161,50%	+575,10%	+39,58%	+767,44%	+417,43%	+352,24%	+153,45%	-62,67%	-35,48%	+277,67%	+408,52%	+454,12%	+381,34%	+3,35%	+4,53%	-2,07%	+5,47%	-7,16%	-8,81%	-96,03%	-95,99%	-95,92%	-94,88%	+2 135,24%	+1 918,58%	+2 140,26%	+1 709,80%	-2,43%	+6,28%	-1,34%	-5,25%	-0,72%	-0,60%	-3,26%	-5,15%	-11,88%	-11,28%	-9,21%	-6,72%	+0,42%	+2,23%	-24,30%	-33,23%	-24,78%	-28,65%	-7,45%	+7,83%	-5,62%	-8,30%	-13,69%	-12,67%	-19,69%	-25,83%	+5,28%	+10,31%	+45,81%	+95,61%	+39,06%	+28,37%	+36,08%	+17,57%	+22,74%	+19,13%	+15,30%	+59,99%	+67,38%	-34,42%	-19,81%	-64,03%
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	0	0	0	0	0	0	0	0
Kredyty i pożyczki	0	0	0	0	0	0	0	0	0	0	0	15 582	15 319	15 211	16 478	29 967	159 037	60 826	47 186	44 884	42 308	51 998	508 235	503 162	509 333	478 040	526 810	532 138	498 985	505 130	488 751	487 020	5 600	5 462	4 615	6 677	406 864	407 504	407 508	408 896	391 782	392 497	397 390	386 446	390 570	399 551	391 997	376 398	357 904	362 206	368 165	358 003	361 523	375 286	275 431	229 188	265 961	258 520	250 230	249 669	247 530	232 798	208 341	207 658	198 430	181 348	238 979	249 987	308 800	366 104	334 483	235 045	317 499	325 076	289 595	286 154	376 637	584 628	587 014	130 777	266 357	120 545
dynamika kw/kw													-1,69%	-0,71%	+8,33%	+81,86%	+430,71%	-61,75%	-22,42%	-4,88%	-5,74%	+22,90%	+877,41%	-1,00%	+1,23%	-6,14%	+10,20%	+1,01%	-6,23%	+1,23%	-3,24%	-0,35%	-98,85%	-2,46%	-15,51%	+44,68%	+5 993,52%	+0,16%	+0,00%	+0,34%	-4,19%	+0,18%	+1,25%	-2,75%	+1,07%	+2,30%	-1,89%	-3,98%	-4,91%	+1,20%	+1,65%	-2,76%	+0,98%	+3,81%	-26,61%	-16,79%	+16,04%	-2,80%	-3,21%	-0,22%	-0,86%	-5,95%	-10,51%	-0,33%	-4,44%	-8,61%	+31,78%	+4,61%	+23,53%	+18,56%	-8,64%	-29,73%	+35,08%	+2,39%	-10,91%	-1,19%	+31,62%	+55,22%	+0,41%	-77,72%	+103,67%	-54,74%
dynamika r/r																+92,32%	+938,17%	+299,88%	+186,36%	+49,78%	-73,40%	-14,51%	+977,09%	+1 021,03%	+1 103,87%	+819,34%	+3,65%	+5,76%	-2,03%	+5,67%	-7,22%	-8,48%	-98,88%	-98,92%	-99,06%	-98,63%	+7 165,43%	+7 360,71%	+8 730,08%	+6 023,95%	-3,71%	-3,68%	-2,48%	-5,49%	-0,31%	+1,80%	-1,36%	-2,60%	-8,36%	-9,35%	-6,08%	-4,89%	+1,01%	+3,61%	-25,19%	-35,98%	-26,43%	-31,11%	-9,15%	+8,94%	-6,93%	-9,95%	-16,74%	-16,83%	-19,84%	-22,10%	+14,71%	+20,38%	+55,62%	+101,88%	+39,96%	-5,98%	+2,82%	-11,21%	-13,42%	+21,74%	+18,63%	+79,84%	+102,70%	-54,30%	-29,28%	-79,38%
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	0	0	0	0	0	0	0	0
Z tytułu leasingu	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	92 491	93 392	91 678	101 119	103 197	110 884	111 611	119 665	116 325	121 151	115 425
dynamika kw/kw																																																																									+0,97%	-1,84%	+10,30%	+2,06%	+7,45%	+0,66%	+7,22%	-2,79%	+4,15%	-4,73%
dynamika r/r																																																																												+11,58%	+18,73%	+21,74%	+18,34%	+12,72%	+9,26%	+3,42%
Inne zobowiązania długoterminowe	0	0	0	0	0	0	0	0	0	0	0	13 600	14 070	15 539	14 293	10 764	95 895	98 284	91 974	58 350	52 859	50 661	17 325	21 800	18 009	16 096	16 370	16 591	17 417	16 015	15 557	13 353	14 904	15 457	15 970	18 950	51 449	14 762	53 649	54 902	55 387	56 304	57 578	53 001	53 367	46 538	48 146	40 410	33 274	33 580	31 437	30 797	31 293	29 331	27 069	30 397	29 527	30 155	29 747	30 247	31 340	31 927	33 311	36 779	25 535	14 996	15 429	19 644	17 764	17 961	19 296	18 576	33 508	34 781	43 508	22 984	24 889	26 191	20 135	23 301	23 386	23 868
dynamika kw/kw													+3,46%	+10,44%	-8,02%	-24,69%	+790,89%	+2,49%	-6,42%	-36,56%	-9,41%	-4,16%	-65,80%	+25,83%	-17,39%	-10,62%	+1,70%	+1,35%	+4,98%	-8,05%	-2,86%	-14,17%	+11,62%	+3,71%	+3,32%	+18,66%	+171,50%	-71,31%	+263,43%	+2,34%	+0,88%	+1,66%	+2,26%	-7,95%	+0,69%	-12,80%	+3,46%	-16,07%	-17,66%	+0,92%	-6,38%	-2,04%	+1,61%	-6,27%	-7,71%	+12,29%	-2,86%	+2,13%	-1,35%	+1,68%	+3,61%	+1,87%	+4,33%	+10,41%	-30,57%	-41,27%	+2,89%	+27,32%	-9,57%	+1,11%	+7,43%	-3,73%	+80,38%	+3,80%	+25,09%	-47,17%	+8,29%	+5,23%	-23,12%	+15,72%	+0,36%	+2,06%
dynamika r/r																-20,85%	+581,56%	+532,50%	+543,49%	+442,08%	-44,88%	-48,45%	-81,16%	-62,64%	-65,93%	-68,23%	-5,51%	-23,89%	-3,29%	-0,50%	-4,97%	-19,52%	-14,43%	-3,48%	+2,65%	+41,92%	+245,20%	-4,50%	+235,94%	+189,72%	+7,65%	+281,41%	+7,32%	-3,46%	-3,65%	-17,35%	-16,38%	-23,76%	-37,65%	-27,84%	-34,70%	-23,79%	-5,95%	-12,65%	-13,89%	-1,30%	-5,64%	+2,81%	+9,89%	-0,49%	+6,14%	+5,88%	+11,98%	+21,60%	-18,52%	-53,03%	-53,68%	-46,59%	-30,43%	+19,77%	+25,06%	-5,44%	+88,63%	+93,65%	+125,48%	+23,73%	-25,72%	-24,70%	-53,72%	+1,38%	-6,04%	-8,87%
Zobowiązania krótkoterminowe	33 580	30 502	37 447	25 028	41 461	43 822	46 055	28 307	47 599	41 949	83 615	278 562	206 972	191 094	118 192	97 745	380 090	313 449	258 018	234 174	282 146	281 128	856 441	818 927	479 475	297 933	293 591	254 447	317 233	283 162	230 231	237 294	745 594	781 673	748 459	755 704	295 753	345 208	284 700	289 433	334 468	374 157	335 499	238 173	243 380	266 717	237 316	322 590	380 112	347 524	319 552	320 055	354 074	339 736	309 096	445 908	469 259	428 464	440 041	494 624	508 930	429 590	439 722	479 748	617 110	570 996	584 383	591 672	876 210	643 368	489 932	508 473	640 082	567 462	585 717	620 379	830 735	764 028	750 669	1 176 526	1 221 933	1 331 459
dynamika kw/kw	+3,07%	-9,17%	+22,77%	-33,16%	+65,66%	+5,69%	+5,10%	-38,54%	+68,15%	-11,87%	+99,33%	+233,15%	-25,70%	-7,67%	-38,15%	-17,30%	+288,86%	-17,53%	-17,68%	-9,24%	+20,49%	-0,36%	+204,64%	-4,38%	-41,45%	-37,86%	-1,46%	-13,33%	+24,68%	-10,74%	-18,69%	+3,07%	+214,21%	+4,84%	-4,25%	+0,97%	-60,86%	+16,72%	-17,53%	+1,66%	+15,56%	+11,87%	-10,33%	-29,01%	+2,19%	+9,59%	-11,02%	+35,93%	+17,83%	-8,57%	-8,05%	+0,16%	+10,63%	-4,05%	-9,02%	+44,26%	+5,24%	-8,69%	+2,70%	+12,40%	+2,89%	-15,59%	+2,36%	+9,10%	+28,63%	-7,47%	+2,34%	+1,25%	+48,09%	-26,57%	-23,85%	+3,78%	+25,88%	-11,35%	+3,22%	+5,92%	+33,91%	-8,03%	-1,75%	+56,73%	+3,86%	+8,96%
dynamika r/r				-23,18%	+23,47%	+43,67%	+22,99%	+13,10%	+14,80%	-4,27%	+81,55%	+884,07%	+334,82%	+355,54%	+41,35%	-64,91%	+83,64%	+64,03%	+118,30%	+139,58%	-25,77%	-10,31%	+231,93%	+249,71%	+69,94%	+5,98%	-65,72%	-68,93%	-33,84%	-4,96%	-21,58%	-6,74%	+135,03%	+176,05%	+225,09%	+218,47%	-60,33%	-55,84%	-61,96%	-61,70%	+13,09%	+8,39%	+17,84%	-17,71%	-27,23%	-28,72%	-29,26%	+35,44%	+56,18%	+30,30%	+34,65%	-0,79%	-6,85%	-2,24%	-3,27%	+39,32%	+32,53%	+26,12%	+42,36%	+10,93%	+8,45%	+0,26%	-0,07%	-3,01%	+21,26%	+32,92%	+32,90%	+23,33%	+41,99%	+12,67%	-16,16%	-14,06%	-26,95%	-11,80%	+19,55%	+22,01%	+29,79%	+34,64%	+28,16%	+89,65%	+47,09%	+74,27%
Z tytułu dostaw i usług	0	0	0	0	0	0	0	0	0	0	0	240 514	164 306	157 624	83 884	77 265	244 095	198 164	150 677	127 038	175 410	188 341	276 684	250 570	292 751	220 450	220 801	176 117	228 844	195 076	143 369	142 170	167 335	196 565	205 356	188 763	220 666	247 791	199 866	183 717	222 728	251 936	209 682	164 768	188 684	210 464	166 839	218 824	277 764	241 976	226 854	242 324	289 943	269 181	246 103	371 911	365 202	348 336	361 100	424 370	426 934	348 770	347 141	411 846	544 001	480 451	507 274	490 695	741 536	542 084	404 098	431 067	550 606	402 616	395 129	461 129	599 791	621 677	577 694	543 665	683 852	631 583
dynamika kw/kw													-31,69%	-4,07%	-46,78%	-7,89%	+215,92%	-18,82%	-23,96%	-15,69%	+38,08%	+7,37%	+46,91%	-9,44%	+16,83%	-24,70%	+0,16%	-20,24%	+29,94%	-14,76%	-26,51%	-0,84%	+17,70%	+17,47%	+4,47%	-8,08%	+16,90%	+12,29%	-19,34%	-8,08%	+21,23%	+13,11%	-16,77%	-21,42%	+14,51%	+11,54%	-20,73%	+31,16%	+26,93%	-12,88%	-6,25%	+6,82%	+19,65%	-7,16%	-8,57%	+51,12%	-1,80%	-4,62%	+3,66%	+17,52%	+0,60%	-18,31%	-0,47%	+18,64%	+32,09%	-11,68%	+5,58%	-3,27%	+51,12%	-26,90%	-25,45%	+6,67%	+27,73%	-26,88%	-1,86%	+16,70%	+30,07%	+3,65%	-7,07%	-5,89%	+25,79%	-7,64%
dynamika r/r																-67,88%	+48,56%	+25,72%	+79,63%	+64,42%	-28,14%	-4,96%	+83,63%	+97,24%	+66,90%	+17,05%	-20,20%	-29,71%	-21,83%	-11,51%	-35,07%	-19,28%	-26,88%	+0,76%	+43,24%	+32,77%	+31,87%	+26,06%	-2,67%	-2,67%	+0,93%	+1,67%	+4,91%	-10,31%	-15,29%	-16,46%	-20,43%	+32,81%	+47,21%	+14,97%	+35,97%	+10,74%	+4,38%	+11,24%	+8,49%	+53,48%	+25,96%	+29,41%	+46,73%	+14,11%	+16,90%	+0,12%	-3,87%	-2,95%	+27,42%	+37,76%	+46,13%	+19,15%	+36,31%	+12,83%	-20,34%	-12,15%	-25,75%	-25,73%	-2,22%	+6,97%	+8,93%	+54,41%	+46,20%	+17,90%	+14,02%	+1,59%
Kredyty i pożyczki	0	0	0	0	0	0	0	0	0	0	0	36 817	41 630	32 456	33 328	19 905	129 828	109 527	105 693	106 467	106 150	92 192	175 916	20 666	100 270	71 065	66 040	71 114	74 621	82 659	82 887	90 828	569 682	580 385	539 881	562 906	68 078	88 327	77 573	94 371	101 092	115 767	118 490	64 719	45 852	50 814	64 102	95 605	91 064	97 673	85 602	69 130	52 674	63 330	56 049	56 692	92 756	60 755	65 033	55 170	64 761	55 981	79 181	56 882	56 885	73 329	64 863	88 016	111 019	83 562	63 106	48 937	58 410	136 205	160 196	129 386	201 921	110 438	138 142	597 163	501 418	661 329
dynamika kw/kw													+13,07%	-22,04%	+2,69%	-40,28%	+552,24%	-15,64%	-3,50%	+0,73%	-0,30%	-13,15%	+90,81%	-88,25%	+385,19%	-29,13%	-7,07%	+7,68%	+4,93%	+10,77%	+0,28%	+9,58%	+527,21%	+1,88%	-6,98%	+4,26%	-87,91%	+29,74%	-12,18%	+21,65%	+7,12%	+14,52%	+2,35%	-45,38%	-29,15%	+10,82%	+26,15%	+49,15%	-4,75%	+7,26%	-12,36%	-19,24%	-23,80%	+20,23%	-11,50%	+1,15%	+63,61%	-34,50%	+7,04%	-15,17%	+17,38%	-13,56%	+41,44%	-28,16%	+0,01%	+28,91%	-11,55%	+35,70%	+26,14%	-24,73%	-24,48%	-22,45%	+19,36%	+133,19%	+17,61%	-19,23%	+56,06%	-45,31%	+25,09%	+332,28%	-16,03%	+31,89%
dynamika r/r																-45,94%	+211,86%	+237,46%	+217,13%	+434,88%	-18,24%	-15,83%	+66,44%	-80,59%	-5,54%	-22,92%	-62,46%	+244,11%	-25,58%	+16,31%	+25,51%	+27,72%	+663,43%	+602,14%	+551,35%	+519,75%	-88,05%	-84,78%	-85,63%	-83,24%	+48,49%	+31,07%	+52,75%	-31,42%	-54,64%	-56,11%	-45,90%	+47,72%	+98,60%	+92,22%	+33,54%	-27,69%	-42,16%	-35,16%	-34,52%	-17,99%	+76,09%	-4,07%	+16,03%	-2,68%	-30,18%	-7,86%	+21,76%	+3,10%	-12,16%	+30,99%	-18,08%	+54,73%	+95,16%	+13,95%	-2,71%	-44,40%	-47,39%	+63,00%	+153,85%	+164,39%	+245,70%	-18,92%	-13,77%	+361,54%	+148,32%	+498,82%
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	0	0	0	0	0	0	0	0
Z tytułu leasingu	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	21 550	22 426	22 333	24 018	23 903	24 150	26 771	29 467	29 523	31 522	32 931
dynamika kw/kw																																																																									+4,06%	-0,41%	+7,54%	-0,48%	+1,03%	+10,85%	+10,07%	+0,19%	+6,77%	+4,47%
dynamika r/r																																																																												+10,92%	+7,69%	+19,87%	+22,69%	+23,51%	+30,53%	+23,01%
Inne zobowiazania krótkoterminowe	443	440	433	482	477	195	203	541	536	5 224	2 161	1 231	1 036	1 014	980	575	6 167	5 758	1 648	669	586	595	403 841	547 691	86 454	6 418	6 750	7 216	13 768	5 427	3 975	4 296	8 577	4 723	3 222	4 035	7 009	9 090	7 261	11 345	10 648	6 454	7 327	8 686	8 844	5 439	6 375	8 161	11 284	7 875	7 096	8 601	11 457	7 225	6 944	17 305	11 301	19 373	13 908	15 084	17 235	24 839	13 400	11 020	16 224	17 216	12 246	12 961	23 655	17 722	22 728	6 919	8 640	6 308	6 374	5 961	4 873	5 142	5 366	6 175	5 141	5 616
dynamika kw/kw	-1,56%	-0,68%	-1,59%	+11,32%	-1,04%	-59,12%	+4,10%	+166,50%	-0,92%	+874,63%	-58,63%	-43,04%	-15,84%	-2,12%	-3,35%	-41,33%	+972,52%	-6,63%	-71,38%	-59,41%	-12,41%	+1,54%	+67 772,44%	+35,62%	-84,21%	-92,58%	+5,17%	+6,90%	+90,80%	-60,58%	-26,76%	+8,08%	+99,65%	-44,93%	-31,78%	+25,23%	+73,71%	+29,69%	-20,12%	+56,25%	-6,14%	-39,39%	+13,53%	+18,55%	+1,82%	-38,50%	+17,21%	+28,02%	+38,27%	-30,21%	-9,89%	+21,21%	+33,21%	-36,94%	-3,89%	+149,21%	-34,70%	+71,43%	-28,21%	+8,46%	+14,26%	+44,12%	-46,05%	-17,76%	+47,22%	+6,11%	-28,87%	+5,84%	+82,51%	-25,08%	+28,25%	-69,56%	+24,87%	-26,99%	+1,05%	-6,48%	-18,25%	+5,52%	+4,36%	+15,08%	-16,74%	+9,24%
dynamika r/r				+7,11%	+7,67%	-55,68%	-53,12%	+12,24%	+12,37%	+2 578,97%	+964,53%	+127,54%	+93,28%	-80,59%	-54,65%	-53,29%	+495,27%	+467,85%	+68,16%	+16,35%	-90,50%	-89,67%	+24 404,92%	+81 767,12%	+14 653,24%	+978,66%	-98,33%	-98,68%	-84,07%	-15,44%	-41,11%	-40,47%	-37,70%	-12,97%	-18,94%	-6,08%	-18,28%	+92,46%	+125,36%	+181,16%	+51,92%	-29,00%	+0,91%	-23,44%	-16,94%	-15,73%	-12,99%	-6,04%	+27,59%	+44,79%	+11,31%	+5,39%	+1,53%	-8,25%	-2,14%	+101,20%	-1,36%	+168,14%	+100,29%	-12,83%	+52,51%	+28,21%	-3,65%	-26,94%	-5,87%	-30,69%	-8,61%	+17,61%	+45,80%	+2,94%	+85,60%	-46,62%	-63,47%	-64,41%	-71,96%	-13,85%	-43,60%	-18,48%	-15,81%	+3,59%	+5,50%	+9,22%
Suma bilansowa	69 750	71 491	76 278	63 401	68 861	72 111	74 771	69 931	90 682	294 352	330 304	576 746	508 136	494 492	419 586	397 199	1 043 526	829 326	726 605	621 702	644 446	659 833	1 613 436	1 435 747	1 112 319	999 861	1 022 192	979 617	1 024 344	991 451	923 025	914 509	918 305	938 866	906 811	910 465	969 977	996 281	968 972	940 517	975 344	1 009 516	959 823	846 311	846 994	872 773	846 673	895 301	955 330	929 523	898 445	950 689	1 001 123	1 015 297	914 645	1 001 378	1 067 736	1 037 247	1 002 754	1 051 731	1 065 931	994 307	981 003	1 031 199	1 195 736	1 174 330	1 358 093	1 505 172	2 003 335	1 992 035	1 938 649	2 083 016	2 489 645	2 230 441	2 263 337	2 273 924	2 586 141	2 733 628	2 692 514	2 626 439	2 795 939	2 802 280
dynamika kw/kw	+0,52%	+2,50%	+6,70%	-16,88%	+8,61%	+4,72%	+3,69%	-6,47%	+29,67%	+224,60%	+12,21%	+74,61%	-11,90%	-2,69%	-15,15%	-5,34%	+162,72%	-20,53%	-12,39%	-14,44%	+3,66%	+2,39%	+144,52%	-11,01%	-22,53%	-10,11%	+2,23%	-4,17%	+4,57%	-3,21%	-6,90%	-0,92%	+0,42%	+2,24%	-3,41%	+0,40%	+6,54%	+2,71%	-2,74%	-2,94%	+3,70%	+3,50%	-4,92%	-11,83%	+0,08%	+3,04%	-2,99%	+5,74%	+6,70%	-2,70%	-3,34%	+5,81%	+5,30%	+1,42%	-9,91%	+9,48%	+6,63%	-2,86%	-3,33%	+4,88%	+1,35%	-6,72%	-1,34%	+5,12%	+15,96%	-1,79%	+15,65%	+10,83%	+33,10%	-0,56%	-2,68%	+7,45%	+19,52%	-10,41%	+1,47%	+0,47%	+13,73%	+5,70%	-1,50%	-2,45%	+6,45%	+0,23%
dynamika r/r				-8,63%	-1,27%	+0,87%	-1,98%	+10,30%	+31,69%	+308,19%	+341,75%	+724,74%	+460,35%	+67,99%	+27,03%	-31,13%	+105,36%	+67,71%	+73,17%	+56,52%	-38,24%	-20,44%	+122,05%	+130,94%	+72,60%	+51,53%	-36,65%	-31,77%	-7,91%	-0,84%	-9,70%	-6,65%	-10,35%	-5,30%	-1,76%	-0,44%	+5,63%	+6,12%	+6,85%	+3,30%	+0,55%	+1,33%	-0,94%	-10,02%	-13,16%	-13,55%	-11,79%	+5,79%	+12,79%	+6,50%	+6,11%	+6,19%	+4,79%	+9,23%	+1,80%	+5,33%	+6,65%	+2,16%	+9,63%	+5,03%	-0,17%	-4,14%	-2,17%	-1,95%	+12,18%	+18,11%	+38,44%	+45,96%	+67,54%	+69,63%	+42,75%	+38,39%	+24,28%	+11,97%	+16,75%	+9,16%	+3,88%	+22,56%	+18,96%	+15,50%	+8,11%	+2,51%

Dane finansowe dostarcza

Portfele StockWatch

Data startu	Różnica	Wartość
Portfel 4 fazy rynku
01-01-2017	+75 569,68 zł +377,85%	95 569,68 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	6,69	6,57	6,74
Zmiana	+1,91%	+0,19%	-0,15%
Open-Close	+1,60%	+0,37%	+0,12%
High-Low	1,72%	2,28%	2,26%
Zmiana ceny [pln]	0,00	0,01	-0,01
Transakcja [szt.]	216	232	211,15
Średnia transakcja [pln]	840,52	714,06	1,26t
Wolumen [szt.]	27,4t	25,3t	39,6t
Obrót [pln]	182t	166t	267t
Obrót pozytywny	44,87%	32,86%	30,64%
Obrót negatywny	27,01%	48,94%	53,82%
Obrót neutralny	28,12%	18,21%	15,54%
Wolumen ws. % Free Float	0,07	0,06	0,09
Wolumen ws. % akcji w obrocie	0,02	0,01	0,02

Informacje ogólne

Na giełdzie od	346 miesięcy
Liczba akcji	171 420 663
Free float	24,48%
Kapitalizacja	1,15 mld zł
Wartość księgowa	1,21 mld zł
Zysk operacyjny 12m	-55,34 mln zł
Przychody 12m	2,19 mld zł
Zysk netto 12m	-92,39 mln zł
Główny akcjonariusz Przemysław Sztuczkowski (przez 4Workers sp. z o. o.PS Holdco sp. z o. o.) 75,52%

UDZIAŁ W INDEKSACH

WIG	0,05%
WIG-POLAND	0,01%
SWIG80	0,79%
WIG-ESG	0,06%
WIG140	0,05%

Wskaźniki finansowe

Rating	CCC+
Aktualne C/WK	0,93
Kroczące C/ZO	-20,32
Kroczące C/P	0,51
Kroczące C/Z	-12,17
Zmiana 12m	-3,67%
Śr. płynność dzienna	0,04%
Zakres wahań kursu	26,62%
Beta kursu	0,53
Tempo wzrostu przychodów	-18,51%
Zwrot z kapitału własnego (ROE)	-7,75%
Zwrot z aktywów skorygowany (ROA)	-1,68%
Wskaźnik ogólnego zadłużenia	56,32%
Dług netto / EBITDA	ujemny
Wskaźnik Altmana (Z"-score)	3,29
Średnioważony koszt kapitału (sWACC)	W abonamencie
Zysk ekonomiczny (sEVA)	W abonamencie
Stopa dywidendy za okres 2022-01-01 do 2022-12-31	W abonamencie
Kurs z dnia: 04-09-2025 Dane finansowe z dnia: 29-08-2025

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