PARTNER SERWISU

Bioton SA - Rekomendacje maklerskie i dane-finansowe na dzień 2025-09-05

ISIN: PLBIOTN00029

BIO4,19 (+0,48%)

Grupa Bioton zajmuje się produkcją oraz dystrybucją leków i produktów biotechnologicznych. Firma wytwarza ważne klinicznie i nowoczesne leki, wśród nich rekombinowaną insulinę ludzką i jej formy farmaceutyczne, ludzki hormon wzrostu, a także rozmaite antybiotyki. BIOTON SA rejestruje swoje produkty w wielu krajach świata. Sprzedaż poza granicami Polski odbywa się na podstawie umów współpracy i umów sprzedaży zawieranych z zagranicznymi i krajowymi partnerami.

Najnowsze sprawozdanie finansowe:
2025-04-29 17:29 SA-QSr1 Zobacz »
Analiza raportów spółki:
2020-01-08 09:14:27 Czekając na analogowy przełom - omówienie sprawozdania finansowego po III kw. 2019 roku Zobacz »

Kolejne sprawozdanie:
2025-09-17 jednostkowy - publikacja rozszerzonego raportu półrocznego
2025-10-30 jednostkowy - publikacja rozszerzonego raportu kwartalnego za trzeci kwartał

WIADOMOŚCI O SPÓŁCE bioton

3 ciekawe spółki z obszaru technologii medycznych pod lupą analityków
Zdaniem Katarzyny Kosiorek z Trigon DM warto obserwować akcje Pure Biologics, prezes Genomtecu natchnął akcjonariuszy swojej spółki optymizmem, a zdaniem Krzysztofa Radojewskiego z Noble Securities Bioton może skorzystać na niedoborach insuliny wywołanych przez popularny Ozempic.
Prognozy wyników za III kwartał dla pięciu giełdowych maluchów
Sezon wyników za III kwartał nabiera tempa, a listopad pod względem liczby publikacji zapowiada się niezwykle gorąco. W przyszłym miesiącu kilkaset spółek z GPW podsumuje wyniki osiągnięte tego lata. Analitycy Noble Securities i DM BOŚ w ramach Giełdowego Programu Wsparcia Pokrycia Analitycznego 4.0 przygotowali prognozy dla pięciu parkietowych maluchów.

Sprawdź listę wszystkich bieżących wiadomości »

Najnowsze komunikaty spółki

Data publikacji	Kategoria	Tytuł komunikatu
2025-08-20	Terminy raportów okresowych	Zmiana terminu publikacji SA-PSr
2025-07-29	Zmiany w kadrze zarządzającej	Powołanie członka zarządu
2025-07-29	Zmiany w kadrze zarządzającej	Rezygnacja członka zarządu
2025-07-25	Pozostałe	Kup[no akcji przez Mirosława Czarnika
2025-06-24	Zmiany w kadrze zarządzającej	Powołanie członka RN
2025-06-23	Zmiany w kadrze zarządzającej	WZ - podjęte uchwały: pokrycie straty, powołanie członka RN
2025-06-23	Walne Zgromadzenie	WZ - wykaz akcjonariuszy
2025-05-30	Pozostałe	WZ - zmiana porządku obrad

Zobacz wszystkie »

Notowania Komunikaty ESPI Wiadomości Rekomendacje Akcjonariat Analiza techniczna Skaner formacji

Rekomendacje instytucji

Poniższa tabela zawiera wyciągi z rekomendacji maklerskich. Szczegółowe informacje na temat autora/ów, daty i godziny pierwszego rozpowszechnienia, wszystkich powiązań i okoliczności, co do których można w uzasadniony sposób oczekiwać, że będą miały negatywny wpływ na obiektywne przedstawienie rekomendacji, w tym konflikty interesów dotyczące dowolnego instrumentu finansowego lub emitenta, do którego bezpośrednio lub pośrednio odnosi się rekomendacja, można nieodpłatnie uzyskać otwierając pliki umieszczone w kolumnie "Raport".

Instytucja	Cena docelowa	Obecny kurs	Data wydania	Kurs w dniu wydania	Raport
Noble Securities DM SA	4,52 zł	4,19	2025-03-05	3,54 zł	Pobierz
Noble Securities DM SA	4,32 zł	4,19	2024-09-06	3,445 zł	Pobierz
Noble Securities DM SA	4,46 zł	4,19	2024-04-18	3,50 zł	Pobierz
Noble Securities DM SA	5,41 zł	4,19	2023-09-19	3,94 zł	Pobierz
Noble Securities DM SA	4,68 zł	4,19	2022-09-06	3,80 zł	Pobierz
Noble Securities DM SA	5,34 zł	4,19	2022-04-20	4,135 zł	Pobierz
Noble Securities DM SA	7,15 zł	4,19	2022-04-19	4,15 zł	Pobierz
Noble Securities DM SA	7,70 zł	4,19	2021-09-09	4,95 zł	Pobierz
Noble Securities DM SA	8,02 zł	4,19	2021-04-20	5,72 zł	Pobierz
Noble Securities DM SA	7,29 zł	4,19	2020-11-06	4,30 zł	Pobierz
Noble Securities DM SA	7,48 zł	4,19	2019-07-26	5,43 zł	Pobierz

Dane o rekomendacjach dostarcza Financial Data Box

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
Data raportu	16.05.2005	16.08.2005	04.11.2005	28.02.2006	15.05.2006	14.08.2006	14.11.2006	26.02.2007	15.05.2007	14.08.2007	14.11.2007	29.02.2008	15.05.2008	14.08.2008	14.11.2008	02.03.2009	15.05.2009	31.08.2009	16.11.2009	01.03.2010	17.05.2010	31.08.2010	15.11.2010	28.02.2011	16.05.2011	31.08.2011	14.11.2011	29.02.2012	15.05.2012	31.08.2012	14.11.2012	15.02.2013	10.05.2013	30.08.2013	08.11.2013	14.02.2014	15.05.2014	29.08.2014	12.11.2014	24.02.2015	15.05.2015	31.08.2015	16.11.2015	29.02.2016	16.05.2016	31.08.2016	25.11.2016	24.04.2017	30.05.2017	31.08.2017	03.11.2017	06.04.2018	30.05.2018	27.09.2018	16.11.2018	30.04.2019	30.05.2019	30.09.2019	29.11.2019	14.04.2020	11.05.2020	31.08.2020	30.10.2020	31.03.2021	30.04.2021	31.08.2021	29.10.2021	31.03.2022	29.04.2022	31.08.2022	31.10.2022	31.03.2023	28.04.2023	31.08.2023	31.10.2023	28.03.2024	17.05.2024	27.08.2024	08.11.2024	06.02.2025	29.04.2025
Liczba akcji	12 522 714	12 522 714	12 522 714	12 522 714	13 202 065	13 202 065	24 729 338	24 729 338	24 729 338	27 219 028	27 219 028	27 219 028	30 597 942	30 597 942	30 597 942	30 597 942	30 597 942	44 453 761	46 953 761	52 903 761	52 903 761	52 903 761	54 798 506	54 798 506	54 798 506	54 798 506	57 408 307	60 253 052	67 057 922	73 024 650	73 024 650	83 867 851	83 867 851	83 867 851	85 864 163	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200	85 864 200
Przychody	24 307	44 238	34 312	48 729	42 716	53 293	56 297	63 173	59 327	53 337	89 384	68 894	90 729	75 022	67 363	60 403	55 970	61 880	51 681	47 315	54 203	70 789	62 676	190 429	54 371	81 743	82 625	70 245	161 484	69 025	87 026	88 768	86 654	79 709	81 403	92 592	76 572	79 933	106 828	113 970	92 631	97 718	112 690	101 369	84 448	97 727	89 134	76 485	87 782	90 969	91 944	114 291	69 031	84 326	48 397	39 412	30 744	72 319	44 935	54 034	37 106	50 187	43 447	91 048	36 821	36 533	47 832	41 848	50 043	48 050	57 490	77 576	34 371	49 040	50 702	47 523	37 481	50 610	41 983	77 689	65 616
dynamika kw/kw		+82,00%	-22,44%	+42,02%	-12,34%	+24,76%	+5,64%	+12,21%	-6,09%	-10,10%	+67,58%	-22,92%	+31,69%	-17,31%	-10,21%	-10,33%	-7,34%	+10,56%	-16,48%	-8,45%	+14,56%	+30,60%	-11,46%	+203,83%	-71,45%	+50,34%	+1,08%	-14,98%	+129,89%	-57,26%	+26,08%	+2,00%	-2,38%	-8,01%	+2,13%	+13,75%	-17,30%	+4,39%	+33,65%	+6,69%	-18,72%	+5,49%	+15,32%	-10,05%	-16,69%	+15,72%	-8,79%	-14,19%	+14,77%	+3,63%	+1,07%	+24,31%	-39,60%	+22,16%	-42,61%	-18,57%	-21,99%	+135,23%	-37,87%	+20,25%	-31,33%	+35,25%	-13,43%	+109,56%	-59,56%	-0,78%	+30,93%	-12,51%	+19,58%	-3,98%	+19,65%	+34,94%	-55,69%	+42,68%	+3,39%	-6,27%	-21,13%	+35,03%	-17,05%	+85,05%	-15,54%
dynamika r/r					+75,74%	+20,47%	+64,07%	+29,64%	+38,89%	+0,08%	+58,77%	+9,06%	+52,93%	+40,66%	-24,64%	-12,32%	-38,31%	-17,52%	-23,28%	-21,67%	-3,16%	+14,40%	+21,27%	+302,47%	+0,31%	+15,47%	+31,83%	-63,11%	+197,00%	-15,56%	+5,33%	+26,37%	-46,34%	+15,48%	-6,46%	+4,31%	-11,63%	+0,28%	+31,23%	+23,09%	+20,97%	+22,25%	+5,49%	-11,06%	-8,83%	+0,01%	-20,90%	-24,55%	+3,95%	-6,92%	+3,15%	+49,43%	-21,36%	-7,30%	-47,36%	-65,52%	-55,46%	-14,24%	-7,15%	+37,10%	+20,69%	-30,60%	-3,31%	+68,50%	-0,77%	-27,21%	+10,09%	-54,04%	+35,91%	+31,52%	+20,19%	+85,38%	-31,32%	+2,06%	-11,81%	-38,74%	+9,05%	+3,20%	-17,20%	+63,48%	+75,06%
Zysk brutto na sprzedaży	11 711	23 154	20 310	26 014	26 615	30 230	35 712	41 280	37 369	28 135	43 166	39 338	65 453	18 834	23 619	21 241	20 471	27 954	19 168	8 395	16 199	31 191	16 121	148 703	18 394	26 671	26 115	31 406	115 299	24 914	34 220	39 033	36 237	33 847	35 193	40 530	31 083	38 697	39 204	49 314	33 190	41 169	51 437	41 288	40 664	42 297	34 808	26 244	37 031	45 698	45 062	63 470	44 319	41 228	20 894	9 682	5 222	47 582	27 093	22 267	14 789	28 555	21 769	39 585	16 424	16 817	23 196	21 350	15 549	27 112	17 457	35 632	19 667	18 839	14 482	19 865	11 049	17 584	14 376	21 832	13 756
dynamika kw/kw		+97,71%	-12,28%	+28,08%	+2,31%	+13,58%	+18,13%	+15,59%	-9,47%	-24,71%	+53,42%	-8,87%	+66,39%	-71,23%	+25,41%	-10,07%	-3,63%	+36,55%	-31,43%	-56,20%	+92,96%	+92,55%	-48,32%	+822,42%	-87,63%	+45,00%	-2,08%	+20,26%	+267,12%	-78,39%	+37,35%	+14,06%	-7,16%	-6,60%	+3,98%	+15,16%	-23,31%	+24,50%	+1,31%	+25,79%	-32,70%	+24,04%	+24,94%	-19,73%	-1,51%	+4,02%	-17,71%	-24,60%	+41,10%	+23,40%	-1,39%	+40,85%	-30,17%	-6,97%	-49,32%	-53,66%	-46,06%	+811,18%	-43,06%	-17,81%	-33,58%	+93,08%	-23,76%	+81,84%	-58,51%	+2,39%	+37,93%	-7,96%	-27,17%	+74,36%	-35,61%	+104,11%	-44,81%	-4,21%	-23,13%	+37,17%	-44,38%	+59,15%	-18,24%	+51,86%	-36,99%
dynamika r/r					+127,26%	+30,56%	+75,83%	+58,68%	+40,41%	-6,93%	+20,87%	-4,70%	+75,15%	-33,06%	-45,28%	-46,00%	-68,72%	+48,42%	-18,84%	-60,48%	-20,87%	+11,58%	-15,90%	+1 671,33%	+13,55%	-14,49%	+61,99%	-78,88%	+526,83%	-6,59%	+31,04%	+24,29%	-68,57%	+35,86%	+2,84%	+3,84%	-14,22%	+14,33%	+11,40%	+21,67%	+6,78%	+6,39%	+31,20%	-16,28%	+22,52%	+2,74%	-32,33%	-36,44%	-8,93%	+8,04%	+29,46%	+141,85%	+19,68%	-9,78%	-53,63%	-84,75%	-88,22%	+15,41%	+29,67%	+129,98%	+183,21%	-39,99%	-19,65%	+77,77%	+11,06%	-41,11%	+6,56%	-46,07%	-5,33%	+61,22%	-24,74%	+66,89%	+26,48%	-30,51%	-17,04%	-44,25%	-43,82%	-6,66%	-0,73%	+9,90%	+24,50%
Koszty sprzedaży	-5 762	-9 929	-7 319	-9 017	-7 314	-12 167	-13 737	-11 308	-11 524	-13 771	-9 602	-15 390	-11 323	-13 811	-12 684	-17 342	-6 853	-10 966	-6 685	-11 796	-8 210	-11 982	-10 442	-20 971	-11 590	-12 742	-13 745	-17 295	-13 328	-14 581	-11 378	-27 455	-13 842	-17 754	-16 829	-21 316	-15 758	-17 873	-17 936	-23 246	-16 199	-21 093	-20 633	-20 763	-20 536	-23 997	-24 408	-25 900	-23 266	-22 374	-27 666	-30 723	-21 094	-27 536	-14 597	-19 705	-16 796	-15 120	-14 700	-23 212	-4 683	-13 196	-8 115	-8 991	-7 643	-7 885	-7 648	-8 617	-7 756	-7 899	-9 183	-10 229	-8 884	-8 566	-11 059	-12 481	-8 570	-10 137	-8 211	-9 200	-8 751
dynamika kw/kw		-72,32%	+26,29%	-23,20%	+18,89%	-66,35%	-12,90%	+17,68%	-1,91%	-19,50%	+30,27%	-60,28%	+26,43%	-21,97%	+8,16%	-36,72%	+60,48%	-60,02%	+39,04%	-76,45%	+30,40%	-45,94%	+12,85%	-100,83%	+44,73%	-9,94%	-7,87%	-25,83%	+22,94%	-9,40%	+21,97%	-141,30%	+49,58%	-28,26%	+5,21%	-26,66%	+26,07%	-13,42%	-0,35%	-29,61%	+30,31%	-30,21%	+2,18%	-0,63%	+1,09%	-16,85%	-1,71%	-6,11%	+10,17%	+3,83%	-23,65%	-11,05%	+31,34%	-30,54%	+46,99%	-34,99%	+14,76%	+9,98%	+2,78%	-57,90%	+79,83%	-181,79%	+38,50%	-10,79%	+14,99%	-3,17%	+3,01%	-12,67%	+9,99%	-1,84%	-16,26%	-11,39%	+13,15%	+3,58%	-29,10%	-12,86%	+31,34%	-18,28%	+19,00%	-12,04%	+4,88%
dynamika r/r					-26,94%	-22,54%	-87,69%	-25,41%	-57,56%	-13,18%	+30,10%	-36,10%	+1,74%	-0,29%	-32,10%	-12,68%	+39,48%	+20,60%	+47,30%	+31,98%	-19,80%	-9,27%	-56,20%	-77,78%	-41,17%	-6,34%	-31,63%	+17,53%	-15,00%	-14,43%	+17,22%	-58,75%	-3,86%	-21,76%	-47,91%	+22,36%	-13,84%	-0,67%	-6,58%	-9,05%	-2,80%	-18,02%	-15,04%	+10,68%	-26,77%	-13,77%	-18,30%	-24,74%	-13,29%	+6,76%	-13,35%	-18,62%	+9,34%	-23,07%	+47,24%	+35,86%	+20,38%	+45,09%	-0,71%	-17,80%	+72,12%	+12,72%	+44,80%	+61,27%	-63,21%	+40,25%	+5,75%	+4,16%	-1,48%	-0,18%	-20,07%	-18,71%	-14,54%	-8,44%	-20,43%	-22,02%	+3,53%	-18,34%	+25,75%	+26,29%	-2,11%
Koszty ogólnego zarządu	-5 775	-5 981	-5 376	-5 387	-6 602	-9 213	-7 689	-17 437	-12 627	-15 948	-12 918	-18 407	-15 370	-17 588	-16 187	-23 550	-18 786	-22 311	-16 399	-56 433	-20 864	-25 116	-24 356	-18 238	-20 955	-28 675	-21 892	-23 584	-20 201	-26 360	-20 192	-11 308	-16 270	-12 683	-14 885	-16 934	-15 590	-17 380	-10 091	-18 703	-14 476	-14 277	-15 829	-23 657	-14 581	-17 076	-15 219	-18 558	-15 359	-13 277	-18 627	-17 584	-15 634	-14 483	-11 496	-42 203	-10 352	-10 697	-14 898	-9 528	-9 862	-10 516	-10 494	-11 878	-8 078	-8 519	-7 760	-8 208	-7 875	-9 366	-9 212	-9 157	-8 302	-9 383	-9 186	-9 101	-7 847	-9 711	-8 612	-8 954	-9 246
dynamika kw/kw		-3,57%	+10,12%	-0,20%	-22,55%	-39,55%	+16,54%	-126,78%	+27,59%	-26,30%	+19,00%	-42,49%	+16,50%	-14,43%	+7,97%	-45,49%	+20,23%	-18,76%	+26,50%	-244,12%	+63,03%	-20,38%	+3,03%	+25,12%	-14,90%	-36,84%	+23,65%	-7,73%	+14,34%	-30,49%	+23,40%	+44,00%	-43,88%	+22,05%	-17,36%	-13,77%	+7,94%	-11,48%	+41,94%	-85,34%	+22,60%	+1,37%	-10,87%	-49,45%	+38,36%	-17,11%	+10,87%	-21,94%	+17,24%	+13,56%	-40,30%	+5,60%	+11,09%	+7,36%	+20,62%	-267,11%	+75,47%	-3,33%	-39,27%	+36,05%	-3,51%	-6,63%	+0,21%	-13,19%	+31,99%	-5,46%	+8,91%	-5,77%	+4,06%	-18,93%	+1,64%	+0,60%	+9,34%	-13,02%	+2,10%	+0,93%	+13,78%	-23,75%	+11,32%	-3,97%	-3,26%
dynamika r/r					-14,32%	-54,04%	-43,02%	-223,69%	-91,26%	-73,10%	-68,01%	-5,56%	-21,72%	-10,28%	-25,31%	-27,94%	-22,23%	-26,85%	-1,31%	-139,63%	-11,06%	-12,57%	-48,52%	+67,68%	-0,44%	-14,17%	+10,12%	-29,31%	+3,60%	+8,07%	+7,77%	+52,05%	+19,46%	+51,89%	+26,28%	-49,75%	+4,18%	-37,03%	+32,21%	-10,45%	+7,15%	+17,85%	-56,86%	-26,49%	-0,73%	-19,60%	+3,85%	+21,55%	-5,34%	+22,25%	-22,39%	+5,25%	-1,79%	-9,08%	+38,28%	-140,01%	+33,79%	+26,14%	-29,59%	+77,42%	+4,73%	+1,69%	+29,56%	-24,66%	+18,09%	+18,99%	+26,05%	+30,90%	+2,51%	-9,94%	-18,71%	-11,56%	-5,42%	-0,18%	+0,28%	+0,61%	+5,48%	-3,50%	+6,25%	+1,62%	-17,83%
Zysk ze sprzedaży	174	7 244	7 615	11 610	12 699	8 850	14 286	12 535	13 218	-1 584	20 646	5 541	38 760	-12 565	-5 252	-19 651	-5 168	-5 323	-3 916	-59 834	-12 875	-5 907	-18 677	109 494	-14 151	-14 746	-9 522	-9 473	81 770	-16 027	2 650	270	6 125	3 410	3 479	2 280	- 265	3 444	11 177	7 365	2 515	5 799	14 975	-3 132	5 547	1 224	-4 819	-18 214	-1 594	10 047	-1 231	15 163	7 591	- 791	-5 199	-52 226	-21 926	21 765	-2 505	-10 473	244	4 843	3 160	18 716	703	413	7 788	4 525	-82	9 847	- 938	16 246	2 481	890	-5 763	-1 717	-5 368	-2 264	-2 447	3 678	-4 241
dynamika kw/kw		+4 063,22%	+5,12%	+52,46%	+9,38%	-30,31%	+61,42%	-12,26%	+5,45%	-111,98%	+1 403,41%	-73,16%	+599,51%	-132,42%	+58,20%	-274,16%	+73,70%	-3,00%	+26,43%	-1 427,94%	+78,48%	+54,12%	-216,18%	+686,25%	-112,92%	-4,20%	+35,43%	+0,51%	+963,19%	-119,60%	+116,53%	-89,81%	+2 168,52%	-44,33%	+2,02%	-34,46%	-111,62%	+1 399,62%	+224,54%	-34,11%	-65,85%	+130,58%	+158,23%	-120,91%	+277,11%	-77,93%	-493,71%	-277,96%	+91,25%	+730,30%	-112,25%	+1 331,76%	-49,94%	-110,42%	-557,27%	-904,54%	+58,02%	+199,27%	-111,51%	-318,08%	+102,33%	+1 884,84%	-34,75%	+492,28%	-96,24%	-41,25%	+1 785,71%	-41,90%	-101,81%	+12 108,54%	-109,53%	+1 831,98%	-84,73%	-64,13%	-747,53%	+70,21%	-212,64%	+57,82%	-8,08%	+250,31%	-215,31%
dynamika r/r					+7 198,28%	+22,17%	+87,60%	+7,97%	+4,09%	-117,90%	+44,52%	-55,80%	+193,24%	-693,24%	-125,44%	-454,65%	-113,33%	+57,64%	+25,44%	-204,48%	-149,13%	-10,97%	-376,94%	+283,00%	-9,91%	-149,64%	+49,02%	-108,65%	+677,84%	-8,69%	+127,83%	+102,85%	-92,51%	+121,28%	+31,28%	+744,44%	-104,33%	+1,00%	+221,27%	+223,03%	+1 049,06%	+68,38%	+33,98%	-142,53%	+120,56%	-78,89%	-132,18%	-481,55%	-128,74%	+720,83%	+74,46%	+183,25%	+576,22%	-107,87%	-322,34%	-444,43%	-388,84%	+2 851,58%	+51,82%	+79,95%	+101,11%	-77,75%	+226,15%	+278,71%	+188,11%	-91,47%	+146,46%	-75,82%	-111,66%	+2 284,26%	-112,04%	+259,03%	+3 125,61%	-90,96%	-514,39%	-110,57%	-316,36%	-354,38%	+57,54%	+314,21%	+20,99%
Pozostałe przychody operacyjne	145	863	15 234	2 964	554	90	35 427	11 085	125	78 603	2 682	984	1 527	2 337	2 097	9 143	6 654	8 147	1 929	7 057	6 952	10 996	11 018	14 893	4 556	1 945	2 871	6 124	2 201	2 370	2 082	3 111	3 135	1 474	2 156	2 910	2 401	2 159	509	2 785	739	1 705	854	1 545	463	2 659	5 498	638	3 397	1 522	689	- 186	1 179	986	1 016	1 061	1 195	-8	1 351	1 400	16 211	1 700	2 489	12 311	2 790	1 736	5 079	-3 659	2 788	-3 441	6 066	- 746	1 761	3 173	4 448	12 286	1 006	1 054	1 440	1 416	1 560
dynamika kw/kw		+495,17%	+1 665,24%	-80,54%	-81,31%	-83,75%	+39 263,33%	-68,71%	-98,87%	+62 782,40%	-96,59%	-63,31%	+55,18%	+53,05%	-10,27%	+336,00%	-27,22%	+22,44%	-76,32%	+265,84%	-1,49%	+58,17%	+0,20%	+35,17%	-69,41%	-57,31%	+47,61%	+113,31%	-64,06%	+7,68%	-12,15%	+49,42%	+0,77%	-52,98%	+46,27%	+34,97%	-17,49%	-10,08%	-76,42%	+447,15%	-73,46%	+130,72%	-49,91%	+80,91%	-70,03%	+474,30%	+106,77%	-88,40%	+432,45%	-55,20%	-54,73%	-127,00%	+733,87%	-16,37%	+3,04%	+4,43%	+12,63%	-100,67%	+16 987,50%	+3,63%	+1 057,93%	-89,51%	+46,41%	+394,62%	-77,34%	-37,78%	+192,57%	-172,04%	+176,20%	-223,42%	+276,29%	-112,30%	+336,06%	+80,18%	+40,18%	+176,21%	-91,81%	+4,77%	+36,62%	-1,67%	+10,17%
dynamika r/r					+282,07%	-89,57%	+132,55%	+273,99%	-77,44%	+87 236,67%	-92,43%	-91,12%	+1 121,60%	-97,03%	-21,81%	+829,17%	+335,76%	+248,61%	-8,01%	-22,82%	+4,48%	+34,97%	+471,18%	+111,04%	-34,46%	-82,31%	-73,94%	-58,88%	-51,69%	+21,85%	-27,48%	-49,20%	+42,44%	-37,81%	+3,55%	-6,46%	-23,41%	+46,47%	-76,39%	-4,30%	-69,22%	-21,03%	+67,78%	-44,52%	-37,35%	+55,95%	+543,79%	-58,71%	+633,69%	-42,76%	-87,47%	-129,15%	-65,29%	-35,22%	+47,46%	+670,43%	+1,36%	-100,81%	+32,97%	+31,95%	+1 256,57%	+21 350,00%	+84,23%	+779,36%	-82,79%	+2,12%	+104,06%	-129,72%	-0,07%	-298,21%	+19,43%	+79,61%	-36,84%	+192,21%	-26,67%	+1 746,92%	-42,87%	-66,78%	-67,63%	-88,47%	+55,07%
Pozostałe koszty operacyjne	- 558	- 968	- 153	-2 453	- 860	- 297	-1 013	-18 500	-1 108	-1 548	-2 070	-7 400	-1 438	-4 915	-1 232	-80 298	-8 770	-41 324	-5 227	- 471 133	-7 038	-9 298	-3 225	-6 269	-5 009	-5 567	-2 854	-5 233	-4 398	-2 662	-2 909	-1 513	-4 071	-4 819	-1 885	-3 310	- 971	-1 494	-2 944	-2 060	-1 789	-3 252	1 529	- 524 343	- 638	-2 126	293	-2 997	-1 775	-5 685	2 664	-2 630	-2 712	-1 979	875	-2 214	-1 772	- 119 179	- 682	-32 709	-2 563	- 172	-1 710	-6 649	-3 306	409	-4 275	2 139	-2 160	- 467	-1 268	-4 587	-1 638	-45	- 695	114	-1 106	-96	-1 030	-1 992	-1 456
dynamika kw/kw		-73,48%	+84,19%	-1 503,27%	+64,94%	+65,47%	-241,08%	-1 726,26%	+94,01%	-39,71%	-33,72%	-257,49%	+80,57%	-241,79%	+74,93%	-6 417,69%	+89,08%	-371,20%	+87,35%	-8 913,45%	+98,51%	-32,11%	+65,32%	-94,39%	+20,10%	-11,14%	+48,73%	-83,36%	+15,96%	+39,47%	-9,28%	+47,99%	-169,07%	-18,37%	+60,88%	-75,60%	+70,66%	-53,86%	-97,05%	+30,03%	+13,16%	-81,78%	+147,02%	-34 393,20%	+99,88%	-233,23%	+113,78%	-1 122,87%	+40,77%	-220,28%	+146,86%	-198,72%	-3,12%	+27,03%	+144,21%	-353,03%	+19,96%	-6 625,68%	+99,43%	-4 696,04%	+92,16%	+93,29%	-894,19%	-288,83%	+50,28%	+112,37%	-1 145,23%	+150,04%	-200,98%	+78,38%	-171,52%	-261,75%	+64,29%	+97,25%	-1 444,44%	+116,40%	-1 070,18%	+91,32%	-972,92%	-93,40%	+26,91%
dynamika r/r					-54,12%	+69,32%	-562,09%	-654,18%	-28,84%	-421,21%	-104,34%	+60,00%	-29,78%	-217,51%	+40,48%	-985,11%	-509,87%	-740,77%	-324,27%	-486,73%	+19,75%	+77,50%	+38,30%	+98,67%	+28,83%	+40,13%	+11,50%	+16,53%	+12,20%	+52,18%	-1,93%	+71,09%	+7,44%	-81,03%	+35,20%	-118,77%	+76,15%	+69,00%	-56,18%	+37,76%	-84,24%	-117,67%	+151,94%	-25 353,54%	+64,34%	+34,62%	-80,84%	+99,43%	-178,21%	-167,40%	+809,22%	+12,25%	-52,79%	+65,19%	-67,15%	+15,82%	+34,66%	-5 922,18%	-177,94%	-1 377,37%	-44,64%	+99,86%	-150,73%	+79,67%	-28,99%	+337,79%	-150,00%	+132,17%	+34,66%	-214,18%	+70,34%	-314,45%	+24,17%	+90,36%	+45,19%	+102,49%	+32,48%	-113,33%	-48,20%	-1 847,37%	-31,65%
Zysk operacyjny	- 239	7 139	22 696	12 121	12 393	8 643	48 700	5 120	12 235	75 471	21 258	- 875	38 849	-15 143	-4 387	-90 806	-7 284	-38 500	-7 214	- 523 910	-12 961	-4 209	-10 884	118 118	-14 604	-18 368	-9 505	-8 582	79 573	-16 319	1 823	1 868	5 189	65	3 750	1 880	1 165	4 109	8 742	8 090	1 465	4 252	17 358	- 525 930	5 372	1 757	972	-20 573	28	5 884	2 122	12 347	6 058	-1 784	-3 308	-53 379	-22 503	-97 422	-1 836	-41 782	13 892	6 371	3 939	24 378	187	2 558	8 592	3 005	546	5 939	3 860	10 913	2 604	4 018	-2 010	10 683	-5 468	-1 306	-2 037	3 102	-4 137
dynamika kw/kw		+3 087,03%	+217,92%	-46,59%	+2,24%	-30,26%	+463,46%	-89,49%	+138,96%	+516,85%	-71,83%	-104,12%	+4 539,89%	-138,98%	+71,03%	-1 969,89%	+91,98%	-428,56%	+81,26%	-7 162,41%	+97,53%	+67,53%	-158,59%	+1 185,24%	-112,36%	-25,77%	+48,25%	+9,71%	+1 027,21%	-120,51%	+111,17%	+2,47%	+177,78%	-98,75%	+5 669,23%	-49,87%	-38,03%	+252,70%	+112,75%	-7,46%	-81,89%	+190,24%	+308,23%	-3 129,90%	+101,02%	-67,29%	-44,68%	-2 216,56%	+100,14%	+20 914,29%	-63,94%	+481,86%	-50,94%	-129,45%	-85,43%	-1 513,63%	+57,84%	-332,93%	+98,12%	-2 175,71%	+133,25%	-54,14%	-38,17%	+518,89%	-99,23%	+1 267,91%	+235,89%	-65,03%	-81,83%	+987,73%	-35,01%	+182,72%	-76,14%	+54,30%	-150,02%	+631,49%	-151,18%	+76,12%	-55,97%	+252,28%	-233,37%
dynamika r/r					+5 285,36%	+21,07%	+114,58%	-57,76%	-1,27%	+773,20%	-56,35%	-117,09%	+217,52%	-120,06%	-120,64%	-10 277,83%	-118,75%	-154,24%	-64,44%	-476,96%	-77,94%	+89,07%	-50,87%	+122,55%	-12,68%	-336,40%	+12,67%	-107,27%	+644,87%	+11,16%	+119,18%	+121,77%	-93,48%	+100,40%	+105,70%	+0,64%	-77,55%	+6 221,54%	+133,12%	+330,32%	+25,75%	+3,48%	+98,56%	-6 600,99%	+266,69%	-58,68%	-94,40%	+96,09%	-99,48%	+234,89%	+118,31%	+160,02%	+21 535,71%	-130,32%	-255,89%	-532,32%	-471,46%	-5 360,87%	+44,50%	+21,73%	+161,73%	+106,54%	+314,54%	+158,35%	-98,65%	-59,85%	+118,13%	-87,67%	+191,98%	+132,17%	-55,07%	+263,16%	+376,92%	-32,35%	-152,07%	-2,11%	-309,98%	-132,50%	-1,34%	-70,96%	+24,34%
Przychody Finansowe	2 414	3 549	-1 205	- 459	639	1 011	7 446	37 848	7 152	238	15 115	-14 443	3 816	2 287	6 077	10 437	47 672	1 300	-5 284	7 401	3 554	12 258	1 559	2 334	1 350	539	22 787	2 729	4 233	2 807	1 935	2 457	6 017	8 243	-5 587	1 041	2 095	9 739	5 548	5 298	6 587	- 412	637	3 183	79	1 338	-1 109	7 133	290	5 871	10	384	764	70 589	1 122	3 135	29 156	-19 578	- 612	241	2	1	0	1 140	0	1 531	-1 531	0	0	0	0	0	152	115	- 267	366	1 652	468	244	- 376	0
dynamika kw/kw		+47,02%	-133,95%	+61,91%	+239,22%	+58,22%	+636,50%	+408,30%	-81,10%	-96,67%	+6 250,84%	-195,55%	+126,42%	-40,07%	+165,72%	+71,75%	+356,76%	-97,27%	-506,46%	+240,06%	-51,98%	+244,91%	-87,28%	+49,71%	-42,16%	-60,07%	+4 127,64%	-88,02%	+55,11%	-33,69%	-31,07%	+26,98%	+144,89%	+37,00%	-167,78%	+118,63%	+101,25%	+364,87%	-43,03%	-4,51%	+24,33%	-106,25%	+254,61%	+399,69%	-97,52%	+1 593,67%	-182,88%	+743,19%	-95,93%	+1 924,48%	-99,83%	+3 740,00%	+98,96%	+9 139,40%	-98,41%	+179,41%	+830,02%	-167,15%	+96,87%	+139,38%	-99,17%	-50,00%	-100,00%		-100,00%		-200,00%	+100,00%						-24,34%	-332,17%	+237,08%	+351,37%	-71,67%	-47,86%	-254,10%	+100,00%
dynamika r/r					-73,53%	-71,51%	+717,93%	+8 345,75%	+1 019,25%	-76,46%	+102,99%	-138,16%	-46,64%	+860,92%	-59,79%	+172,26%	+1 149,27%	-43,16%	-186,95%	-29,09%	-92,54%	+842,92%	+129,50%	-68,46%	-62,01%	-95,60%	+1 361,64%	+16,92%	+213,56%	+420,78%	-91,51%	-9,97%	+42,15%	+193,66%	-388,73%	-57,63%	-65,18%	+18,15%	+199,30%	+408,93%	+214,42%	-104,23%	-88,52%	-39,92%	-98,80%	+424,76%	-274,10%	+124,10%	+267,09%	+338,79%	+100,90%	-94,62%	+163,45%	+1 102,33%	+11 120,00%	+716,41%	+3 716,23%	-127,74%	-154,55%	-92,31%	-99,99%	+100,01%	+100,00%	+373,03%	-100,00%	+153 000,00%		-100,00%		-100,00%	+100,00%						+986,84%	+306,96%	+191,39%	-202,73%	-100,00%
Koszty finansowe	- 938	-1 033	- 528	- 195	- 987	-1 202	-1 280	-10 150	-1 091	-16 621	-28 579	-53 731	-36 070	-11 329	-9 773	- 133 568	-37 830	16 677	-3 255	-37 367	-15 091	6 683	-1 936	413	-2 188	-3 512	517	-21 966	-20 240	13 962	-16 797	-7 267	-7 860	-7 021	2 741	-6 157	-5 093	-4 192	-5 276	-6 794	-3 251	-4 805	-3 183	-42 952	-4 177	-4 620	-2 575	-16 914	-9 479	-6 893	-4 945	-3 576	-2 652	-3 234	- 696	-1 447	-2 318	-1 577	-3 943	72	-7 488	1 971	-1 184	-1 411	-2 838	370	-1 332	-2 211	-2 353	-4 575	-5 789	-3 589	-2 017	-2 064	-2 146	-2 200	-1 693	-1 985	-1 761	-2 720	-2 168
dynamika kw/kw		-10,13%	+48,89%	+63,07%	-406,15%	-21,78%	-6,49%	-692,97%	+89,25%	-1 423,46%	-71,95%	-88,01%	+32,87%	+68,59%	+13,73%	-1 266,70%	+71,68%	+144,08%	-119,52%	-1 047,99%	+59,61%	+144,28%	-128,97%	+121,33%	-629,78%	-60,51%	+114,72%	-4 348,74%	+7,86%	+168,98%	-220,31%	+56,74%	-8,16%	+10,67%	+139,04%	-324,63%	+17,28%	+17,69%	-25,86%	-28,77%	+52,15%	-47,80%	+33,76%	-1 249,42%	+90,28%	-10,61%	+44,26%	-556,85%	+43,96%	+27,28%	+28,26%	+27,68%	+25,84%	-21,95%	+78,48%	-107,90%	-60,19%	+31,97%	-150,03%	+101,83%	-10 500,00%	+126,32%	-160,07%	-19,17%	-101,13%	+113,04%	-460,00%	-65,99%	-6,42%	-94,43%	-26,54%	+38,00%	+43,80%	-2,33%	-3,97%	-2,52%	+23,05%	-17,25%	+11,28%	-54,46%	+20,29%
dynamika r/r					-5,22%	-16,36%	-142,42%	-5 105,13%	-10,54%	-1 282,78%	-2 132,73%	-429,37%	-3 206,14%	+31,84%	+65,80%	-148,59%	-4,88%	+247,21%	+66,69%	+72,02%	+60,11%	-59,93%	+40,52%	+101,11%	+85,50%	-152,55%	+126,70%	-5 418,64%	-825,05%	+497,55%	-3 348,94%	+66,92%	+61,17%	-150,29%	+116,32%	+15,27%	+35,20%	+40,29%	-292,48%	-10,35%	+36,17%	-14,62%	+39,67%	-532,20%	-28,48%	+3,85%	+19,10%	+60,62%	-126,93%	-49,20%	-92,04%	+78,86%	+72,02%	+53,08%	+85,93%	+59,54%	+12,59%	+51,24%	-466,52%	+104,98%	-223,04%	+224,98%	+69,97%	-2 059,72%	+62,10%	-81,23%	-12,50%	-56,70%	+17,09%	-1 336,49%	-334,61%	-62,32%	+14,28%	+54,89%	+62,93%	+38,70%	+16,06%	+3,83%	+17,94%	-23,64%	-28,06%
Zysk brutto	1 237	8 781	20 290	9 450	10 747	8 788	55 145	32 203	18 296	60 309	5 132	-68 836	7 145	-27 038	-16 196	- 231 915	-13 389	-20 523	-15 753	- 553 876	-24 498	14 732	-11 261	120 865	-15 442	-21 341	13 799	-27 819	63 566	450	-13 039	-2 942	3 346	1 287	904	-3 236	-1 833	9 656	9 014	6 594	4 801	- 965	14 812	- 565 699	1 274	-1 525	-2 712	-30 354	-9 161	4 862	-2 813	9 155	4 170	65 571	-2 882	-51 691	4 335	- 118 577	-6 391	-41 469	6 406	8 343	2 755	24 107	-2 651	4 459	5 729	794	-1 807	1 364	-1 929	7 324	739	2 069	-4 423	8 849	-5 509	-2 823	-3 554	6	-6 305
dynamika kw/kw		+609,86%	+131,07%	-53,43%	+13,72%	-18,23%	+527,50%	-41,60%	-43,19%	+229,63%	-91,49%	-1 441,31%	+110,38%	-478,42%	+40,10%	-1 331,93%	+94,23%	-53,28%	+23,24%	-3 416,00%	+95,58%	+160,14%	-176,44%	+1 173,31%	-112,78%	-38,20%	+164,66%	-301,60%	+328,50%	-99,29%	-2 997,56%	+77,44%	+213,73%	-61,54%	-29,76%	-457,96%	+43,36%	+626,79%	-6,65%	-26,85%	-27,19%	-120,10%	+1 634,92%	-3 919,19%	+100,23%	-219,70%	-77,84%	-1 019,25%	+69,82%	+153,07%	-157,86%	+425,45%	-54,45%	+1 472,45%	-104,40%	-1 693,58%	+108,39%	-2 835,34%	+94,61%	-548,87%	+115,45%	+30,24%	-66,98%	+775,03%	-111,00%	+268,20%	+28,48%	-86,14%	-327,58%	+175,48%	-241,42%	+479,68%	-89,91%	+179,97%	-313,77%	+300,07%	-162,26%	+48,76%	-25,89%	+100,17%	-105 183,33%
dynamika r/r					+768,80%	+0,08%	+171,78%	+240,77%	+70,24%	+586,27%	-90,69%	-313,76%	-60,95%	-144,83%	-415,59%	-236,91%	-287,39%	+24,10%	+2,74%	-138,83%	-82,97%	+171,78%	+28,52%	+121,82%	+36,97%	-244,86%	+222,54%	-123,02%	+511,64%	+102,11%	-194,49%	+89,42%	-94,74%	+186,00%	+106,93%	-9,99%	-154,78%	+650,27%	+897,12%	+303,77%	+361,92%	-109,99%	+64,32%	-8 679,00%	-73,46%	-58,03%	-118,31%	+94,63%	-819,07%	+418,82%	-3,72%	+130,16%	+145,52%	+1 248,64%	-2,45%	-664,62%	+3,96%	-280,84%	-121,76%	+19,78%	+47,77%	+107,04%	+143,11%	+158,13%	-141,38%	-46,55%	+107,95%	-96,71%	+31,84%	-69,41%	-133,67%	+822,42%	+140,90%	+51,69%	-129,29%	+20,82%	-845,47%	-236,44%	+19,65%	-99,93%	-14,45%
Zysk z działalności zaniechanej	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	806	-5 389	-2 606	5 574	0	36 528	0	-19 592	-1 989	1 989	0	-39 270	- 244	13 360	65	- 129	0	0	0	0	0	0	-5 331	-4 419	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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																		-768,61%	+51,64%	+313,89%	-100,00%		-100,00%		+89,85%	+200,00%	-100,00%		+99,38%	+5 575,41%	-99,51%	-298,46%	+100,00%							+17,11%	+100,00%
dynamika r/r																					-100,00%	+777,83%	+100,00%	-451,49%		-94,55%		-100,44%	+87,73%	+571,69%		+99,67%	+100,00%	-100,00%	-100,00%	+100,00%							+100,00%	+100,00%
Zysk netto	1 120	7 178	18 806	7 523	8 607	6 780	51 089	26 222	13 702	60 680	9 837	-57 733	5 311	-24 608	-20 491	- 183 245	-20 967	-26 560	-13 387	- 557 679	-23 057	44 593	-11 663	100 853	-17 291	-19 044	10 539	-58 140	52 928	14 103	-12 754	-17 407	314	5	-1 275	-5 413	-4 809	5 259	2 248	550	2 436	- 989	9 313	- 531 393	1 429	-4 284	-2 793	-22 791	-10 620	- 432	-1 397	5 255	2 108	66 014	-2 297	-39 737	27 035	- 109 417	-5 444	-38 867	5 984	6 830	2 393	18 713	-5 066	3 666	4 612	- 330	-3 133	1 464	-1 934	5 024	- 134	1 423	-4 415	5 401	-5 039	-2 793	-3 372	-4 454	-5 808
dynamika kw/kw		+540,89%	+161,99%	-60,00%	+14,41%	-21,23%	+653,53%	-48,67%	-47,75%	+342,86%	-83,79%	-686,90%	+109,20%	-563,34%	+16,73%	-794,27%	+88,56%	-26,68%	+49,60%	-4 065,83%	+95,87%	+293,40%	-126,15%	+964,73%	-117,14%	-10,14%	+155,34%	-651,67%	+191,04%	-73,35%	-190,43%	-36,48%	+101,80%	-98,41%	-25 600,00%	-324,55%	+11,16%	+209,36%	-57,25%	-75,53%	+342,91%	-140,60%	+1 041,66%	-5 805,93%	+100,27%	-399,79%	+34,80%	-716,00%	+53,40%	+95,93%	-223,38%	+476,16%	-59,89%	+3 031,59%	-103,48%	-1 629,95%	+168,03%	-504,72%	+95,02%	-613,94%	+115,40%	+14,14%	-64,96%	+681,99%	-127,07%	+172,36%	+25,80%	-107,16%	-849,39%	+146,73%	-232,10%	+359,77%	-102,67%	+1 161,94%	-410,26%	+222,33%	-193,30%	+44,57%	-20,73%	-32,09%	-30,40%
dynamika r/r					+668,48%	-5,54%	+171,66%	+248,56%	+59,20%	+794,99%	-80,75%	-320,17%	-61,24%	-140,55%	-308,31%	-217,40%	-494,78%	-7,93%	+34,67%	-204,34%	-9,97%	+267,90%	+12,88%	+118,08%	+25,01%	-142,71%	+190,36%	-157,65%	+406,10%	+174,05%	-221,02%	+70,06%	-99,41%	-99,96%	+90,00%	+68,90%	-1 631,53%	+105 080,00%	+276,31%	+110,16%	+150,66%	-118,81%	+314,28%	-96 716,91%	-41,34%	-333,16%	-129,99%	+95,71%	-843,18%	+89,92%	+49,98%	+123,06%	+119,85%	+15 381,02%	-64,42%	-856,18%	+1 182,50%	-265,75%	-137,00%	+2,19%	-77,87%	+106,24%	+143,96%	+148,15%	-184,66%	-46,33%	+92,73%	-101,76%	+38,16%	-60,07%	-141,93%	+1 622,42%	+95,72%	-2,80%	-128,28%	+7,50%	-3 660,45%	-296,28%	+23,62%	-182,47%	-15,26%
Zysk netto akcjonariuszy większościowych	1 120	7 178	18 806	7 523	8 607	7 067	51 290	26 808	14 016	60 908	10 036	-56 828	4 756	-23 054	-18 858	- 181 736	-19 737	-24 218	-12 658	- 510 932	-21 317	45 667	-9 252	102 082	-16 200	-18 123	11 095	-55 630	52 444	13 735	-13 278	-15 064	- 565	1 148	-1 373	-5 653	-5 053	5 867	2 264	600	1 782	- 972	7 988	- 531 653	1 265	-4 278	-2 857	-22 697	-10 776	- 449	-1 468	5 427	2 189	66 111	-2 297	-39 737	27 035	- 109 417	-5 444	-38 867	5 984	6 830	2 393	18 713	-5 066	3 666	4 612	- 330	-3 133	1 464	-1 934	5 024	- 134	1 423	-4 415	5 401	-5 039	-2 793	-3 372	-4 454	-5 808
dynamika kw/kw		+540,89%	+161,99%	-60,00%	+14,41%	-17,89%	+625,77%	-47,73%	-47,72%	+334,56%	-83,52%	-666,24%	+108,37%	-584,74%	+18,20%	-863,71%	+89,14%	-22,70%	+47,73%	-3 936,44%	+95,83%	+314,23%	-120,26%	+1 203,35%	-115,87%	-11,87%	+161,22%	-601,40%	+194,27%	-73,81%	-196,67%	-13,45%	+96,25%	+303,19%	-219,60%	-311,73%	+10,61%	+216,11%	-61,41%	-73,50%	+197,00%	-154,55%	+921,81%	-6 755,65%	+100,24%	-438,18%	+33,22%	-694,43%	+52,52%	+95,83%	-226,95%	+469,69%	-59,66%	+2 920,15%	-103,47%	-1 629,95%	+168,03%	-504,72%	+95,02%	-613,94%	+115,40%	+14,14%	-64,96%	+681,99%	-127,07%	+172,36%	+25,80%	-107,16%	-849,39%	+146,73%	-232,10%	+359,77%	-102,67%	+1 161,94%	-410,26%	+222,33%	-193,30%	+44,57%	-20,73%	-32,09%	-30,40%
dynamika r/r					+668,48%	-1,55%	+172,73%	+256,35%	+62,84%	+761,87%	-80,43%	-311,98%	-66,07%	-137,85%	-287,90%	-219,80%	-514,99%	-5,05%	+32,88%	-181,14%	-8,01%	+288,57%	+26,91%	+119,98%	+24,00%	-139,69%	+219,92%	-154,50%	+423,73%	+175,79%	-219,68%	+72,92%	-101,08%	-91,64%	+89,66%	+62,47%	-794,34%	+411,06%	+264,89%	+110,61%	+135,27%	-116,57%	+252,83%	-88 708,83%	-29,01%	-340,12%	-135,77%	+95,73%	-951,86%	+89,50%	+48,62%	+123,91%	+120,31%	+14 824,05%	-56,47%	-832,21%	+1 135,04%	-265,50%	-137,00%	+2,19%	-77,87%	+106,24%	+143,96%	+148,15%	-184,66%	-46,33%	+92,73%	-101,76%	+38,16%	-60,07%	-141,93%	+1 622,42%	+95,72%	-2,80%	-128,28%	+7,50%	-3 660,45%	-296,28%	+23,62%	-182,47%	-15,26%
EBITDA	2 028	9 342	25 001	14 628	14 908	11 326	52 839	9 467	17 297	81 380	25 594	4 537	44 016	-9 227	1 454	-83 997	120	-31 564	884	- 512 494	-3 256	4 640	-2 366	129 690	-5 254	-9 555	- 504	1 340	88 678	-7 124	10 938	10 746	12 513	7 355	11 018	9 413	9 385	13 128	16 836	16 542	10 071	15 154	26 203	- 517 002	14 038	10 744	9 832	-11 763	9 030	14 206	10 171	20 400	14 060	6 599	3 244	-46 823	-14 832	-89 128	6 391	-33 693	22 113	14 210	11 849	32 139	7 948	10 497	16 543	10 992	8 673	15 185	12 358	19 445	11 197	15 555	3 876	19 651	3 481	7 630	6 949	12 518	5 371
dynamika kw/kw		+360,65%	+167,62%	-41,49%	+1,91%	-24,03%	+366,53%	-82,08%	+82,71%	+370,49%	-68,55%	-82,27%	+870,16%	-120,96%	+115,76%	-5 876,96%	+100,14%	-26 403,33%	+102,80%	-58 074,43%	+99,36%	+242,51%	-150,99%	+5 581,40%	-104,05%	-81,86%	+94,73%	+365,87%	+6 517,76%	-108,03%	+253,54%	-1,76%	+16,44%	-41,22%	+49,80%	-14,57%	-0,30%	+39,88%	+28,24%	-1,75%	-39,12%	+50,47%	+72,91%	-2 073,06%	+102,72%	-23,46%	-8,49%	-219,64%	+176,77%	+57,32%	-28,40%	+100,57%	-31,08%	-53,07%	-50,84%	-1 543,37%	+68,32%	-500,92%	+107,17%	-627,19%	+165,63%	-35,74%	-16,62%	+171,24%	-75,27%	+32,07%	+57,60%	-33,55%	-21,10%	+75,08%	-18,62%	+57,35%	-42,42%	+38,92%	-75,08%	+406,99%	-82,29%	+119,19%	-8,93%	+80,14%	-57,09%
dynamika r/r					+635,11%	+21,24%	+111,35%	-35,28%	+16,02%	+618,52%	-51,56%	-52,08%	+154,47%	-111,34%	-94,32%	-1 951,38%	-99,73%	-242,08%	-39,20%	-510,13%	-2 813,33%	+114,70%	-367,65%	+125,31%	-61,36%	-305,93%	+78,70%	-98,97%	+1 787,82%	+25,44%	+2 270,24%	+701,94%	-85,89%	+203,24%	+0,73%	-12,40%	-25,00%	+78,49%	+52,80%	+75,74%	+7,31%	+15,43%	+55,64%	-3 225,39%	+39,39%	-29,10%	-62,48%	+97,72%	-35,67%	+32,22%	+3,45%	+273,43%	+55,70%	-53,55%	-68,11%	-329,52%	-205,49%	-1 450,63%	+97,01%	+28,04%	+249,09%	+115,94%	+85,40%	+195,39%	-64,06%	-26,13%	+39,62%	-65,80%	+9,12%	+44,66%	-25,30%	+76,90%	+29,10%	+2,44%	-68,64%	+1,06%	-68,91%	-50,95%	+79,28%	-36,30%	+54,29%
Przepływy operacyjne	3 860	-4 800	-3 583	11 650	1 566	- 296	860	-12 893	184 863	- 169 720	-15 140	- 533	10 963	18 156	-36 531	45 157	5 456	-63 680	-28 020	6 728	79 664	-37 107	-21 793	6 406	-10 557	-18 098	-5 420	11 875	65 019	6 193	72 665	919	13 692	31 764	6 413	28 094	9 691	4 989	7 199	19 995	18 394	-2 499	164	7 964	9 328	21 662	-5 776	-2 068	-4 965	-1 233	11 527	12 174	24 612	10 447	-16 135	8 956	293	7 651	32 614	6 149	12 253	25 971	976	2 749	996	-9 687	4 573	9 640	3 610	21 602	25 837	5 033	3 217	7 808	14 784	13 816	9 492	10 464	4 039	12 335	5 883
dynamika kw/kw		-224,35%	+25,35%	+425,15%	-86,56%	-118,90%	+390,54%	-1 599,19%	+1 533,82%	-191,81%	+91,08%	+96,48%	+2 156,85%	+65,61%	-301,21%	+223,61%	-87,92%	-1 267,16%	+56,00%	+124,01%	+1 084,07%	-146,58%	+41,27%	+129,39%	-264,80%	-71,43%	+70,05%	+319,10%	+447,53%	-90,48%	+1 073,34%	-98,74%	+1 389,88%	+131,99%	-79,81%	+338,08%	-65,51%	-48,52%	+44,30%	+177,75%	-8,01%	-113,59%	+106,56%	+4 756,10%	+17,13%	+132,23%	-126,66%	+64,20%	-140,09%	+75,17%	+1 034,87%	+5,61%	+102,17%	-57,55%	-254,45%	+155,51%	-96,73%	+2 511,26%	+326,27%	-81,15%	+99,27%	+111,96%	-96,24%	+181,66%	-63,77%	-1 072,59%	+147,21%	+110,80%	-62,55%	+498,39%	+19,60%	-80,52%	-36,08%	+142,71%	+89,34%	-6,55%	-31,30%	+10,24%	-61,40%	+205,40%	-52,31%
dynamika r/r					-59,43%	+93,83%	+124,00%	-210,67%	+11 704,79%	-57 237,84%	-1 860,47%	+95,87%	-94,07%	+110,70%	-141,29%	+8 572,23%	-50,23%	-450,74%	+23,30%	-85,10%	+1 360,12%	+41,73%	+22,22%	-4,79%	-113,25%	+51,23%	+75,13%	+85,37%	+715,89%	+134,22%	+1 440,68%	-92,26%	-78,94%	+412,90%	-91,17%	+2 957,02%	-29,22%	-84,29%	+12,26%	-28,83%	+89,80%	-150,09%	-97,72%	-60,17%	-49,29%	+966,83%	-3 621,95%	-125,97%	-153,23%	-105,69%	+299,57%	+688,68%	+595,71%	+947,28%	-239,98%	-26,43%	-98,81%	-26,76%	+302,13%	-31,34%	+4 081,91%	+239,45%	-97,01%	-55,29%	-91,87%	-137,30%	+368,55%	+250,67%	+262,45%	+323,00%	+464,99%	-47,79%	-10,89%	-63,86%	-42,78%	+174,51%	+195,06%	+34,02%	-72,68%	-10,72%	-38,02%
Amortyzacja	2 267	2 203	2 305	2 507	2 515	2 683	4 139	4 347	5 062	5 909	4 336	5 412	5 167	5 916	5 841	6 809	7 404	6 936	8 098	11 416	9 705	8 849	8 518	11 572	9 350	8 813	9 001	9 922	9 105	9 195	9 115	8 878	7 324	7 290	7 268	7 533	8 220	9 019	8 094	8 452	8 606	10 902	8 845	8 928	8 666	8 987	8 860	8 810	9 002	8 322	8 049	8 053	8 002	8 383	6 552	6 556	7 671	8 294	8 227	8 089	8 221	7 839	7 910	7 761	7 761	7 939	7 951	7 987	8 127	9 246	8 498	8 532	8 593	11 537	5 886	8 968	8 949	8 936	8 986	9 416	9 508
dynamika kw/kw		-2,82%	+4,63%	+8,76%	+0,32%	+6,68%	+54,27%	+5,03%	+16,45%	+16,73%	-26,62%	+24,82%	-4,53%	+14,50%	-1,27%	+16,57%	+8,74%	-6,32%	+16,75%	+40,97%	-14,99%	-8,82%	-3,74%	+35,85%	-19,20%	-5,74%	+2,13%	+10,23%	-8,23%	+0,99%	-0,87%	-2,60%	-17,50%	-0,46%	-0,30%	+3,65%	+9,12%	+9,72%	-10,26%	+4,42%	+1,82%	+26,68%	-18,87%	+0,94%	-2,93%	+3,70%	-1,41%	-0,56%	+2,18%	-7,55%	-3,28%	+0,05%	-0,63%	+4,76%	-21,84%	+0,06%	+17,01%	+8,12%	-0,81%	-1,68%	+1,63%	-4,65%	+0,91%	-1,88%	0,00%	+2,29%	+0,15%	+0,45%	+1,75%	+13,77%	-8,09%	+0,40%	+0,71%	+34,26%	-48,98%	+52,36%	-0,21%	-0,15%	+0,56%	+4,79%	+0,98%
dynamika r/r					+10,94%	+21,79%	+79,57%	+73,39%	+101,27%	+120,24%	+4,76%	+24,50%	+2,07%	+0,12%	+34,71%	+25,81%	+43,29%	+17,24%	+38,64%	+67,66%	+31,08%	+27,58%	+5,19%	+1,37%	-3,66%	-0,41%	+5,67%	-14,26%	-2,62%	+4,33%	+1,27%	-10,52%	-19,56%	-20,72%	-20,26%	-15,15%	+12,23%	+23,72%	+11,36%	+12,20%	+4,70%	+20,88%	+9,28%	+5,63%	+0,70%	-17,57%	+0,17%	-1,32%	+3,88%	-7,40%	-9,15%	-8,59%	-11,11%	+0,73%	-18,60%	-18,59%	-4,14%	-1,06%	+25,56%	+23,38%	+7,17%	-5,49%	-3,85%	-4,05%	-5,60%	+1,28%	+0,52%	+2,91%	+4,72%	+16,46%	+6,88%	+6,82%	+5,73%	+24,78%	-30,74%	+5,11%	+4,14%	-22,54%	+52,67%	+5,00%	+6,25%
Przepływy inwestycyjne	-26 369	-22 357	-7 555	-14 231	-45 787	-94 252	- 172 380	-77 009	- 268 888	79 081	-79 606	-51 157	- 133 560	- 100 002	-20 579	-35 257	-22 287	-21 022	-45 055	-42 164	-6 819	127 826	-33 429	-29 597	-16 641	-19 757	-27 870	-32 797	-32 456	-30 152	-19 778	-20 436	-15 736	-17 356	-8 978	-15 781	-3 647	10 530	-3 283	-9 526	-4 416	-3 654	-8 129	-25 430	-4 987	-6 186	-5 796	19 480	-2 615	- 877	-8 468	-12 968	-14 599	-31 443	76 017	7 498	-14 984	-16 019	-15 342	-7 457	-7 280	-6 196	- 359	9 151	-4 993	4 603	-6 280	2 386	-2 153	-13 805	-7 001	-6 141	-5 339	-10 512	-5 751	-15 350	-5 838	-2 600	- 780	-2 395	-4 326
dynamika kw/kw		+15,21%	+66,21%	-88,37%	-221,74%	-105,85%	-82,89%	+55,33%	-249,16%	+129,41%	-200,66%	+35,74%	-161,08%	+25,13%	+79,42%	-71,33%	+36,79%	+5,68%	-114,32%	+6,42%	+83,83%	+1 974,56%	-126,15%	+11,46%	+43,77%	-18,72%	-41,06%	-17,68%	+1,04%	+7,10%	+34,41%	-3,33%	+23,00%	-10,29%	+48,27%	-75,77%	+76,89%	+388,73%	-131,18%	-190,16%	+53,64%	+17,26%	-122,47%	-212,83%	+80,39%	-24,04%	+6,30%	+436,09%	-113,42%	+66,46%	-865,56%	-53,14%	-12,58%	-115,38%	+341,76%	-90,14%	-299,84%	-6,91%	+4,23%	+51,39%	+2,37%	+14,89%	+94,21%	+2 649,03%	-154,56%	+192,19%	-236,43%	+137,99%	-190,23%	-541,20%	+49,29%	+12,28%	+13,06%	-96,89%	+45,29%	-166,91%	+61,97%	+55,46%	+70,00%	-207,05%	-80,63%
dynamika r/r					-73,64%	-321,58%	-2 181,67%	-441,14%	-487,26%	+183,90%	+53,82%	+33,57%	+50,33%	-226,46%	+74,15%	+31,08%	+83,31%	+78,98%	-118,94%	-19,59%	+69,40%	+708,06%	+25,80%	+29,81%	-144,04%	-115,46%	+16,63%	-10,81%	-95,04%	-52,61%	+29,03%	+37,69%	+51,52%	+42,44%	+54,61%	+22,78%	+76,82%	+160,67%	+63,43%	+39,64%	-21,09%	-134,70%	-147,61%	-166,95%	-12,93%	-69,29%	+28,70%	+176,60%	+47,56%	+85,82%	-46,10%	-166,57%	-458,28%	-3 485,29%	+997,70%	+157,82%	-2,64%	+49,05%	-120,18%	-199,45%	+51,41%	+61,32%	+97,66%	+222,72%	+31,41%	+174,29%	-1 649,30%	-73,93%	+56,88%	-399,91%	-11,48%	-357,38%	-147,98%	+23,85%	+17,85%	-149,96%	-9,35%	+75,27%	+86,44%	+84,40%	+25,90%
Capex	-17 333	-5 314	-4 779	-10 154	-4 193	-13 231	-80 809	-92 961	-22 417	-64 792	-75 458	-33 713	-73 180	-52 552	-19 698	-51 903	-9 552	-49 433	-23 079	-21 027	-4 374	-7 509	-15 100	-18 155	-13 928	-18 325	-30 048	-25 305	-34 384	-28 900	-20 555	-23 632	-14 413	-18 277	-10 854	-17 950	-5 286	-6 046	-6 400	-10 106	-4 878	-4 519	-8 783	-10 376	-4 495	-5 988	-5 836	-8 097	-2 547	-5 665	-8 590	-16 865	-14 543	-13 599	-22 315	7 009	-14 508	-16 009	-15 877	-7 063	-7 284	-6 177	- 368	9 146	-5 002	-3 993	-6 720	2 823	-2 153	-14 276	-7 007	-6 142	-5 359	-14 825	-8 632	-15 350	-5 838	-2 600	- 780	-2 395	-4 383
dynamika kw/kw		+69,34%	+10,07%	-112,47%	+58,71%	-215,55%	-510,76%	-15,04%	+75,89%	-189,03%	-16,46%	+55,32%	-117,07%	+28,19%	+62,52%	-163,49%	+81,60%	-417,51%	+53,31%	+8,89%	+79,20%	-71,67%	-101,09%	-20,23%	+23,28%	-31,57%	-63,97%	+15,78%	-35,88%	+15,95%	+28,88%	-14,97%	+39,01%	-26,81%	+40,61%	-65,38%	+70,55%	-14,38%	-5,86%	-57,91%	+51,73%	+7,36%	-94,36%	-18,14%	+56,68%	-33,21%	+2,54%	-38,74%	+68,54%	-122,42%	-51,63%	-96,33%	+13,77%	+6,49%	-64,09%	+131,41%	-306,99%	-10,35%	+0,82%	+55,51%	-3,13%	+15,20%	+94,04%	+2 585,33%	-154,69%	+20,17%	-68,29%	+142,01%	-176,27%	-563,07%	+50,92%	+12,34%	+12,75%	-176,64%	+41,77%	-77,83%	+61,97%	+55,46%	+70,00%	-207,05%	-83,01%
dynamika r/r					+75,81%	-148,98%	-1 590,92%	-815,51%	-434,63%	-389,70%	+6,62%	+63,73%	-226,45%	+18,89%	+73,90%	-53,96%	+86,95%	+5,94%	-17,16%	+59,49%	+54,21%	+84,81%	+34,57%	+13,66%	-218,43%	-144,04%	-98,99%	-39,38%	-146,87%	-57,71%	+31,59%	+6,61%	+58,08%	+36,76%	+47,20%	+24,04%	+63,32%	+66,92%	+41,04%	+43,70%	+7,72%	+25,26%	-37,23%	-2,67%	+7,85%	-32,51%	+33,55%	+21,96%	+43,34%	+5,39%	-47,19%	-108,29%	-470,99%	-140,05%	-159,78%	+141,56%	+0,24%	-17,72%	+28,85%	-200,77%	+49,79%	+61,42%	+97,68%	+229,49%	+31,33%	+35,36%	-1 726,09%	-69,13%	+56,96%	-257,53%	-4,27%	-317,57%	-148,91%	-3,85%	-23,19%	-149,92%	-8,94%	+82,46%	+90,96%	+84,40%	+24,92%
Przepływy finansowe	26 036	1 721	12 048	22 623	38 323	114 335	288 315	13 694	53 783	94 951	144 052	8 637	232 313	40 225	-3 085	-3 163	18 818	99 278	21 532	64 348	-29 219	- 117 092	66 636	-2 506	13 906	33 838	7 762	29 472	-16 143	872	16 141	-25 093	-2 874	-15 392	-7 664	-10 168	4 722	-17 163	-5 823	-11 306	-13 084	9 521	3 873	15 359	-12 009	4 637	7 035	32 054	-28 718	-5 497	-6 571	-3 016	-17 664	-5 136	-46 888	-26 607	14 671	7 773	-16 319	401	-3 595	-20 655	-2 381	4 428	-8 708	203	-5 807	- 309	-1 283	-9 115	-9 334	-6 767	-2 511	- 907	-7 311	2 600	-5 029	-6 484	-6 524	-3 600	-5 781
dynamika kw/kw		-93,39%	+600,06%	+87,77%	+69,40%	+198,35%	+152,17%	-95,25%	+292,75%	+76,54%	+51,71%	-94,00%	+2 589,74%	-82,68%	-107,67%	-2,53%	+694,94%	+427,57%	-78,31%	+198,85%	-145,41%	-300,74%	+156,91%	-103,76%	+654,91%	+143,33%	-77,06%	+279,70%	-154,77%	+105,40%	+1 751,03%	-255,46%	+88,55%	-435,56%	+50,21%	-32,67%	+146,44%	-463,47%	+66,07%	-94,16%	-15,73%	+172,77%	-59,32%	+296,57%	-178,19%	+138,61%	+51,71%	+355,64%	-189,59%	+80,86%	-19,54%	+54,10%	-485,68%	+70,92%	-812,93%	+43,25%	+155,14%	-47,02%	-309,94%	+102,46%	-996,51%	-474,55%	+88,47%	+285,97%	-296,66%	+102,33%	-2 960,59%	+94,68%	-315,21%	-610,44%	-2,40%	+27,50%	+62,89%	+63,88%	-706,06%	+135,56%	-293,42%	-28,93%	-0,62%	+44,82%	-60,58%
dynamika r/r					+47,19%	+6 543,52%	+2 293,05%	-39,47%	+40,34%	-16,95%	-50,04%	-36,93%	+331,95%	-57,64%	-102,14%	-136,62%	-91,90%	+146,81%	+797,96%	+2 134,40%	-255,27%	-217,94%	+209,47%	-103,89%	+147,59%	+128,90%	-88,35%	+1 276,06%	-216,09%	-97,42%	+107,95%	-185,14%	+82,20%	-1 865,14%	-147,48%	+59,48%	+264,30%	-11,51%	+24,02%	-11,19%	-377,09%	+155,47%	+166,51%	+235,85%	+8,22%	-51,30%	+81,64%	+108,70%	-139,14%	-218,55%	-193,40%	-109,41%	+38,49%	+6,57%	-613,56%	-782,19%	+183,06%	+251,34%	+65,20%	+101,51%	-124,50%	-365,73%	+85,41%	+1 004,24%	-142,23%	+100,98%	-143,89%	-106,98%	+85,27%	-4 590,15%	-60,74%	-2 089,97%	-95,71%	+90,05%	+21,67%	+138,42%	-100,28%	-614,88%	+10,76%	-238,46%	-14,95%
Emisja akcji	39 761	0	0	0	0	458 600	0	0	0	0	0	0	240 547	0	0	0	0	435 003	0	0	0	0	0	0	0	17 905	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
dynamika kw/kw		-100,00%					-100,00%							-100,00%					-100,00%								-100,00%
dynamika r/r					-100,00%					-100,00%							-100,00%					-100,00%								-100,00%
Skup akcji własnych	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Leasingi	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1 356	-1 359	-1 522	- 780	- 935	-1 077	-1 715	-1 009	- 842	- 502	- 668	- 474	- 930	62	-90	- 567	- 814	- 533	- 954	- 405	- 917	-1 181	-1 649	- 983	- 829	- 837	-1 631	- 219	-1 422
dynamika kw/kw																																																						-0,22%	-11,99%	+48,75%	-19,87%	-15,19%	-59,24%	+41,17%	+16,55%	+40,38%	-33,07%	+29,04%	-96,20%	+106,67%	-245,16%	-530,00%	-43,56%	+34,52%	-78,99%	+57,55%	-126,42%	-28,79%	-39,63%	+40,39%	+15,67%	-0,97%	-94,86%	+86,57%	-549,32%
dynamika r/r																																																									+31,05%	+20,75%	-12,68%	-29,36%	+9,95%	+53,39%	+61,05%	+53,02%	-10,45%	+112,35%	+86,53%	-19,62%	+12,47%	-959,68%	-960,00%	+28,57%	-12,65%	-121,58%	-72,85%	-142,72%	+9,60%	+29,13%	+1,09%	+77,72%	-71,53%
Pozostałe, w tym pożyczki i kredyty	-13 035	2 167	12 504	23 224	39 254	- 343 197	289 248	14 158	55 680	95 409	146 196	12 114	-3 197	44 150	6 614	7 649	24 633	- 331 187	25 216	74 186	-25 198	- 113 756	68 355	-1 670	16 100	18 704	11 136	31 420	-11 795	4 873	24 234	-22 074	669	-11 858	-3 787	-5 995	8 351	-14 817	-2 357	-7 075	-10 743	12 333	6 132	17 692	-10 137	6 452	8 914	34 222	-24 911	-3 666	-4 329	- 666	-13 924	-2 233	-43 938	-24 475	17 143	10 528	-13 143	3 146	-1 907	-19 280	- 388	5 173	-6 848	936	-4 585	1 181	410	-7 127	-6 496	-3 782	-72	2 019	-3 867	5 211	-2 818	-3 855	-3 379	-3 314	-3 427
dynamika kw/kw		+116,62%	+477,02%	+85,73%	+69,02%	-974,30%	+184,28%	-95,11%	+293,28%	+71,35%	+53,23%	-91,71%	-126,39%	+1 480,98%	-85,02%	+15,65%	+222,04%	-1 444,49%	+107,61%	+194,20%	-133,97%	-351,45%	+160,09%	-102,44%	+1 064,07%	+16,17%	-40,46%	+182,15%	-137,54%	+141,31%	+397,31%	-191,09%	+103,03%	-1 872,50%	+68,06%	-58,30%	+239,30%	-277,43%	+84,09%	-200,17%	-51,84%	+214,80%	-50,28%	+188,52%	-157,30%	+163,65%	+38,16%	+283,91%	-172,79%	+85,28%	-18,09%	+84,62%	-1 990,69%	+83,96%	-1 867,67%	+44,30%	+170,04%	-38,59%	-224,84%	+123,94%	-160,62%	-911,01%	+97,99%	+1 433,25%	-232,38%	+113,67%	-589,85%	+125,76%	-65,28%	-1 838,29%	+8,85%	+41,78%	+98,10%	+2 904,17%	-291,53%	+234,76%	-154,08%	-36,80%	+12,35%	+1,92%	-3,41%
dynamika r/r					+401,14%	-15 937,43%	+2 213,24%	-39,04%	+41,85%	+127,80%	-49,46%	-14,44%	-105,74%	-53,73%	-95,48%	-36,86%	+870,50%	-850,14%	+281,25%	+869,88%	-202,29%	+65,65%	+171,08%	-102,25%	+163,89%	+116,44%	-83,71%	+1 981,44%	-173,26%	-73,95%	+117,62%	-170,25%	+105,67%	-343,34%	-115,63%	+72,84%	+1 148,28%	-24,95%	+37,76%	-18,02%	-228,64%	+183,24%	+360,16%	+350,06%	+5,64%	-47,69%	+45,37%	+93,43%	-145,74%	-156,82%	-148,56%	-101,95%	+44,11%	+39,09%	-914,97%	-3 574,92%	+223,12%	+571,47%	+70,09%	+112,85%	-111,12%	-283,13%	+97,05%	+64,43%	-259,10%	+104,85%	-1 081,70%	-77,17%	+105,99%	-861,43%	-41,68%	-420,24%	-117,56%	+128,33%	+40,47%	+237,78%	-3 813,89%	-290,94%	+12,62%	-163,60%	-21,61%
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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
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
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
Przepływy razem	3 527	-25 436	910	20 042	-5 898	19 787	116 795	-76 208	-30 242	4 312	49 306	-43 053	109 716	-41 621	-60 195	6 737	1 987	14 576	-51 543	28 912	43 626	-26 373	11 414	-25 697	-13 292	-4 017	-25 528	8 550	16 420	-23 087	69 028	-44 610	-4 918	- 984	-10 229	2 145	10 766	-1 644	-1 907	- 837	894	3 368	-4 092	-2 107	-7 668	20 113	-4 537	49 466	-36 298	-7 607	-3 512	-3 810	-7 651	-26 132	12 994	-10 153	-20	- 595	953	- 907	1 378	- 880	-1 764	16 328	-12 705	-4 881	-7 514	11 717	174	-1 318	9 502	-7 875	-4 633	-3 611	1 722	1 066	-1 375	1 380	-3 265	6 340	-4 224
dynamika kw/kw		-821,18%	+103,58%	+2 102,42%	-129,43%	+435,49%	+490,26%	-165,25%	+60,32%	+114,26%	+1 043,46%	-187,32%	+354,84%	-137,94%	-44,63%	+111,19%	-70,51%	+633,57%	-453,62%	+156,09%	+50,89%	-160,45%	+143,28%	-325,14%	+48,27%	+69,78%	-535,50%	+133,49%	+92,05%	-240,60%	+398,99%	-164,63%	+88,98%	+79,99%	-939,53%	+120,97%	+401,91%	-115,27%	-16,00%	+56,11%	+206,81%	+276,73%	-221,50%	+48,51%	-263,93%	+362,30%	-122,56%	+1 190,28%	-173,38%	+79,04%	+53,83%	-8,49%	-100,81%	-241,55%	+149,72%	-178,14%	+99,80%	-2 875,00%	+260,17%	-195,17%	+251,93%	-163,86%	-100,45%	+1 025,62%	-177,81%	+61,58%	-53,94%	+255,94%	-98,51%	-857,47%	+820,94%	-182,88%	+41,17%	+22,06%	+147,69%	-38,10%	-228,99%	+200,36%	-336,59%	+294,18%	-166,62%
dynamika r/r					-267,22%	+177,79%	+12 734,62%	-480,24%	-412,75%	-78,21%	-57,78%	+43,51%	+462,79%	-1 065,24%	-222,08%	+115,65%	-98,19%	+135,02%	+14,37%	+329,15%	+2 095,57%	-280,93%	+122,14%	-188,88%	-130,47%	+84,77%	-323,66%	+133,27%	+223,53%	-474,73%	+370,40%	-621,75%	-129,95%	+95,74%	-114,82%	+104,81%	+318,91%	-67,07%	+81,36%	-139,02%	-91,70%	+304,87%	-114,58%	-151,73%	-957,72%	+497,18%	-10,87%	+2 447,70%	-373,37%	-137,82%	+22,59%	-107,70%	+78,92%	-243,53%	+469,99%	-166,48%	+99,74%	+97,72%	-92,67%	+91,07%	+6 990,00%	-47,90%	-285,10%	+1 900,22%	-1 021,99%	-454,66%	-325,96%	-28,24%	+101,37%	+73,00%	+226,46%	-167,21%	-2 762,64%	-173,98%	-81,88%	+113,54%	+70,32%	+138,22%	-289,61%	+494,75%	-207,20%
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
Aktywa trwałe	138 250	169 384	188 794	198 951	216 730	460 750	588 622	637 149	919 033	1 099 245	1 152 012	1 105 052	1 225 204	1 344 924	1 447 522	1 694 300	1 880 057	1 686 592	1 618 525	1 130 143	1 095 537	1 215 007	1 163 819	1 146 509	1 137 250	1 148 708	1 328 812	1 631 108	1 659 271	1 704 673	1 669 576	1 631 276	1 668 486	1 692 616	1 662 920	1 647 715	1 650 508	1 582 733	1 608 592	1 636 509	1 657 375	1 666 597	1 678 978	944 418	933 101	945 899	936 590	929 675	912 668	896 435	898 729	889 892	893 974	883 821	896 235	859 342	907 055	764 405	770 931	744 164	742 678	743 826	738 389	715 819	710 794	704 857	698 289	690 462	688 864	676 269	672 750	657 255	651 898	655 332	658 252	655 467	651 279	645 783	639 672	640 142	634 666
dynamika kw/kw	+20,17%	+22,52%	+11,46%	+5,38%	+8,94%	+112,59%	+27,75%	+8,24%	+44,24%	+19,61%	+4,80%	-4,08%	+10,87%	+9,77%	+7,63%	+17,05%	+10,96%	-10,29%	-4,04%	-30,17%	-3,06%	+10,91%	-4,21%	-1,49%	-0,81%	+1,01%	+15,68%	+22,75%	+1,73%	+2,74%	-2,06%	-2,29%	+2,28%	+1,45%	-1,75%	-0,91%	+0,17%	-4,11%	+1,63%	+1,74%	+1,28%	+0,56%	+0,74%	-43,75%	-1,20%	+1,37%	-0,98%	-0,74%	-1,83%	-1,78%	+0,26%	-0,98%	+0,46%	-1,14%	+1,40%	-4,12%	+5,55%	-15,73%	+0,85%	-3,47%	-0,20%	+0,15%	-0,73%	-3,06%	-0,70%	-0,84%	-0,93%	-1,12%	-0,23%	-1,83%	-0,52%	-2,30%	-0,82%	+0,53%	+0,45%	-0,42%	-0,64%	-0,84%	-0,95%	+0,07%	-0,86%
dynamika r/r				+72,93%	+56,77%	+172,02%	+211,78%	+220,25%	+324,05%	+138,58%	+95,71%	+73,44%	+33,31%	+22,35%	+25,65%	+53,32%	+53,45%	+25,40%	+11,81%	-33,30%	-41,73%	-27,96%	-28,09%	+1,45%	+3,81%	-5,46%	+14,18%	+42,27%	+45,90%	+48,40%	+25,64%	+0,01%	+0,56%	-0,71%	-0,40%	+1,01%	-1,08%	-6,49%	-3,27%	-0,68%	+0,42%	+5,30%	+4,38%	-42,29%	-43,70%	-43,24%	-44,22%	-1,56%	-2,19%	-5,23%	-4,04%	-4,28%	-2,05%	-1,41%	-0,28%	-3,43%	+1,46%	-13,51%	-13,98%	-13,40%	-18,12%	-2,69%	-4,22%	-3,81%	-4,29%	-5,24%	-5,43%	-3,54%	-3,09%	-4,06%	-3,66%	-4,81%	-5,37%	-3,10%	-2,16%	-0,27%	-0,09%	-1,46%	-2,82%	-2,34%	-2,55%
WNIP	39 531	47 218	47 900	51 693	44 125	277 552	359 022	398 414	398 463	717 573	732 930	666 274	691 310	760 352	802 509	1 014 489	1 151 569	1 073 205	1 012 970	678 269	667 390	743 843	701 395	703 086	694 783	688 282	776 499	1 128 487	1 101 517	1 161 631	1 132 543	1 112 719	1 136 692	1 159 064	1 136 706	1 120 391	1 122 676	1 114 603	1 140 167	1 164 448	1 179 696	1 183 493	1 191 299	481 062	476 105	486 179	480 730	493 728	483 079	475 630	476 704	476 517	484 593	409 641	419 960	404 924	526 986	395 257	403 089	376 565	383 774	380 920	379 991	370 223	370 458	366 162	364 008	362 338	365 814	365 306	364 300	362 975	362 403	367 220	370 649	363 882	340 420	339 055	339 928	337 731	336 438
dynamika kw/kw	+3,92%	+19,45%	+1,44%	+7,92%	-14,64%	+529,01%	+29,35%	+10,97%	+0,01%	+80,09%	+2,14%	-9,09%	+3,76%	+9,99%	+5,54%	+26,41%	+13,51%	-6,80%	-5,61%	-33,04%	-1,60%	+11,46%	-5,71%	+0,24%	-1,18%	-0,94%	+12,82%	+45,33%	-2,39%	+5,46%	-2,50%	-1,75%	+2,15%	+1,97%	-1,93%	-1,44%	+0,20%	-0,72%	+2,29%	+2,13%	+1,31%	+0,32%	+0,66%	-59,62%	-1,03%	+2,12%	-1,12%	+2,70%	-2,16%	-1,54%	+0,23%	-0,04%	+1,69%	-15,47%	+2,52%	-3,58%	+30,14%	-25,00%	+1,98%	-6,58%	+1,91%	-0,74%	-0,24%	-2,57%	+0,06%	-1,16%	-0,59%	-0,46%	+0,96%	-0,14%	-0,28%	-0,36%	-0,16%	+1,33%	+0,93%	-1,83%	-6,45%	-0,40%	+0,26%	-0,65%	-0,38%
dynamika r/r				+35,89%	+11,62%	+487,81%	+649,52%	+670,73%	+803,03%	+158,54%	+104,15%	+67,23%	+73,49%	+5,96%	+9,49%	+52,26%	+66,58%	+41,15%	+26,23%	-33,14%	-42,05%	-30,69%	-30,76%	+3,66%	+4,10%	-7,47%	+10,71%	+60,50%	+58,54%	+68,77%	+45,85%	-1,40%	+3,19%	-0,22%	+0,37%	+0,69%	-1,23%	-3,84%	+0,30%	+3,93%	+5,08%	+6,18%	+4,48%	-58,69%	-59,64%	-58,92%	-59,65%	+2,63%	+1,46%	-2,17%	-0,84%	-3,49%	+0,31%	-13,87%	-11,90%	-15,02%	+8,75%	-3,51%	-4,02%	-7,00%	-27,18%	-3,63%	-5,73%	-1,68%	-3,47%	-3,87%	-4,21%	-2,13%	-1,25%	-0,23%	+0,08%	+0,18%	-0,93%	+0,52%	+1,74%	+0,25%	-6,07%	-7,67%	-8,29%	-7,19%	-1,17%
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
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
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
Rzeczowe aktywa trwałe	89 363	90 842	93 792	96 867	99 863	109 419	120 027	173 267	186 245	217 279	243 555	268 623	303 033	366 291	425 566	475 349	525 899	513 129	500 208	398 313	370 759	409 093	381 689	392 238	390 343	398 928	436 879	424 375	431 045	448 356	449 687	446 177	457 686	460 789	459 307	461 671	462 029	410 990	407 370	407 953	406 088	400 794	399 633	381 345	378 016	376 417	375 116	344 354	343 007	342 448	344 063	341 916	340 293	337 024	337 884	336 350	337 079	339 244	331 372	333 800	325 384	326 709	317 436	315 625	312 693	311 914	308 580	303 570	299 845	296 778	294 280	290 186	287 635	286 820	286 255	291 303	310 619	306 537	299 605	302 322	298 103
dynamika kw/kw	+19,22%	+1,66%	+3,25%	+3,28%	+3,09%	+9,57%	+9,69%	+44,36%	+7,49%	+16,66%	+12,09%	+10,29%	+12,81%	+20,87%	+16,18%	+11,70%	+10,63%	-2,43%	-2,52%	-20,37%	-6,92%	+10,34%	-6,70%	+2,76%	-0,48%	+2,20%	+9,51%	-2,86%	+1,57%	+4,02%	+0,30%	-0,78%	+2,58%	+0,68%	-0,32%	+0,51%	+0,08%	-11,05%	-0,88%	+0,14%	-0,46%	-1,30%	-0,29%	-4,58%	-0,87%	-0,42%	-0,35%	-8,20%	-0,39%	-0,16%	+0,47%	-0,62%	-0,47%	-0,96%	+0,26%	-0,45%	+0,22%	+0,64%	-2,32%	+0,73%	-2,52%	+0,41%	-2,84%	-0,57%	-0,93%	-0,25%	-1,07%	-1,62%	-1,23%	-1,02%	-0,84%	-1,39%	-0,88%	-0,28%	-0,20%	+1,76%	+6,63%	-1,31%	-2,26%	+0,91%	-1,40%
dynamika r/r				+29,24%	+11,75%	+20,45%	+27,97%	+78,87%	+86,50%	+98,58%	+102,92%	+55,03%	+62,71%	+68,58%	+74,73%	+76,96%	+73,55%	+40,09%	+17,54%	-16,21%	-29,50%	-20,27%	-23,69%	-1,53%	+5,28%	-2,48%	+14,46%	+8,19%	+10,43%	+12,39%	+2,93%	+5,14%	+6,18%	+2,77%	+2,14%	+3,47%	+0,95%	-10,81%	-11,31%	-11,64%	-12,11%	-2,48%	-1,90%	-6,52%	-6,91%	-6,08%	-6,13%	-9,70%	-9,26%	-9,02%	-8,28%	-0,71%	-0,79%	-1,58%	-1,80%	-1,63%	-0,94%	+0,66%	-1,93%	-0,76%	-3,47%	-3,69%	-4,21%	-5,44%	-3,90%	-4,53%	-2,79%	-3,82%	-4,11%	-4,85%	-4,63%	-4,41%	-4,07%	-3,36%	-2,73%	+0,38%	+7,99%	+6,87%	+4,66%	+3,78%	-4,03%
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	14 691	7 588	12 917	6 603	1 399	5 906	5 870	5 608	5 770	5 329	17 185	17 019	16 304	15 952	15 732	15 135	15 108	15 962	17 771	16 632	15 493	14 353	13 230	19 205	18 038
dynamika kw/kw																																																										-48,35%	+70,23%	-48,88%	-78,81%	+322,16%	-0,61%	-4,46%	+2,89%	-7,64%	+222,48%	-0,97%	-4,20%	-2,16%	-1,38%	-3,79%	-0,18%	+5,65%	+11,33%	-6,41%	-6,85%	-7,36%	-7,82%	+45,16%	-6,08%
dynamika r/r																																																													-90,48%	-22,17%	-54,56%	-15,07%	+312,44%	-9,77%	+192,76%	+203,48%	+182,56%	+199,34%	-8,46%	-11,07%	-7,34%	+0,06%	+12,96%	+9,89%	+2,55%	-10,08%	-25,55%	+15,47%	+16,43%
Pozostałe aktywa trwałe	9 356	31 324	47 102	50 391	72 742	73 779	109 573	65 468	334 325	164 393	175 527	170 155	230 861	218 281	219 447	204 462	202 589	100 258	105 347	53 561	57 388	62 071	80 735	51 185	52 124	61 498	115 434	78 246	126 709	94 686	87 346	72 380	74 108	72 763	66 907	65 653	65 803	57 140	61 055	64 108	71 591	82 310	88 046	82 011	78 980	83 303	80 744	91 593	86 582	78 357	77 962	71 459	69 088	137 156	138 391	118 068	42 990	29 904	36 470	33 799	33 520	36 197	40 962	29 971	27 643	26 781	25 701	24 554	23 205	14 185	14 170	4 094	1 860	1 292	1 348	282	240	191	139	89	125
dynamika kw/kw	+356,61%	+234,80%	+50,37%	+6,98%	+44,36%	+1,43%	+48,52%	-40,25%	+410,67%	-50,83%	+6,77%	-3,06%	+35,68%	-5,45%	+0,53%	-6,83%	-0,92%	-50,51%	+5,08%	-49,16%	+7,15%	+8,16%	+30,07%	-36,60%	+1,83%	+17,98%	+87,70%	-32,22%	+61,94%	-25,27%	-7,75%	-17,13%	+2,39%	-1,81%	-8,05%	-1,87%	+0,23%	-13,17%	+6,85%	+5,00%	+11,67%	+14,97%	+6,97%	-6,85%	-3,70%	+5,47%	-3,07%	+13,44%	-5,47%	-9,50%	-0,50%	-8,34%	-3,32%	+98,52%	+0,90%	-14,69%	-63,59%	-30,44%	+21,96%	-7,32%	-0,83%	+7,99%	+13,16%	-26,83%	-7,77%	-3,12%	-4,03%	-4,46%	-5,49%	-38,87%	-0,11%	-71,11%	-54,57%	-30,54%	+4,33%	-79,08%	-14,89%	-20,42%	-27,23%	-35,97%	+40,45%
dynamika r/r				+2 359,30%	+677,49%	+135,54%	+132,63%	+29,92%	+359,60%	+122,82%	+60,19%	+159,91%	-30,95%	+32,78%	+25,02%	+20,16%	-12,25%	-54,07%	-51,99%	-73,80%	-71,67%	-38,09%	-23,36%	-4,44%	-9,17%	-0,92%	+42,98%	+52,87%	+143,09%	+53,97%	-24,33%	-7,50%	-41,51%	-23,15%	-23,40%	-9,29%	-11,21%	-21,47%	-8,75%	-2,35%	+8,80%	+44,05%	+44,21%	+27,93%	+10,32%	+1,21%	-8,29%	+11,68%	+9,63%	-5,94%	-3,45%	-21,98%	-20,21%	+75,04%	+77,51%	+65,22%	-37,78%	-78,20%	-73,65%	-71,37%	-22,03%	+21,04%	+12,32%	-11,33%	-17,53%	-26,01%	-37,26%	-18,07%	-16,05%	-47,03%	-44,87%	-83,33%	-91,98%	-90,89%	-90,49%	-93,11%	-87,10%	-85,22%	-89,69%	-68,44%	-47,92%
Aktywa obrotowe	153 214	138 977	138 004	159 172	202 748	220 206	397 401	354 484	344 029	360 571	437 355	395 203	573 622	526 070	479 212	370 472	443 254	490 466	457 110	444 872	483 039	349 454	342 249	438 239	418 557	437 134	436 004	393 441	373 147	356 756	337 679	284 048	296 536	262 843	263 505	243 083	269 378	322 700	363 442	317 386	329 224	337 268	331 965	305 635	290 113	315 414	314 073	365 512	323 334	271 814	256 192	252 081	223 892	260 837	175 414	150 684	126 659	142 763	143 248	137 253	147 923	141 134	141 668	151 288	147 817	150 097	167 765	174 727	153 716	153 500	171 101	153 071	164 012	163 541	164 945	166 757	145 715	153 274	150 746	153 996	134 082
dynamika kw/kw	+7,18%	-9,29%	-0,70%	+15,34%	+27,38%	+8,61%	+80,47%	-10,80%	-2,95%	+4,81%	+21,30%	-9,64%	+45,15%	-8,29%	-8,91%	-22,69%	+19,65%	+10,65%	-6,80%	-2,68%	+8,58%	-27,66%	-2,06%	+28,05%	-4,49%	+4,44%	-0,26%	-9,76%	-5,16%	-4,39%	-5,35%	-15,88%	+4,40%	-11,36%	+0,25%	-7,75%	+10,82%	+19,79%	+12,63%	-12,67%	+3,73%	+2,44%	-1,57%	-7,93%	-5,08%	+8,72%	-0,43%	+16,38%	-11,54%	-15,93%	-5,75%	-1,60%	-11,18%	+16,50%	-32,75%	-14,10%	-15,94%	+12,71%	+0,34%	-4,19%	+7,77%	-4,59%	+0,38%	+6,79%	-2,29%	+1,54%	+11,77%	+4,15%	-12,03%	-0,14%	+11,47%	-10,54%	+7,15%	-0,29%	+0,86%	+1,10%	-12,62%	+5,19%	-1,65%	+2,16%	-12,93%
dynamika r/r				+11,35%	+32,33%	+58,45%	+187,96%	+122,70%	+69,68%	+63,74%	+10,05%	+11,49%	+66,74%	+45,90%	+9,57%	-6,26%	-22,73%	-6,77%	-4,61%	+20,08%	+8,98%	-28,75%	-25,13%	-1,49%	-13,35%	+25,09%	+27,39%	-10,22%	-10,85%	-18,39%	-22,55%	-27,80%	-20,53%	-26,32%	-21,97%	-14,42%	-9,16%	+22,77%	+37,93%	+30,57%	+22,22%	+4,51%	-8,66%	-3,70%	-11,88%	-6,48%	-5,39%	+19,59%	+11,45%	-13,82%	-18,43%	-31,03%	-30,76%	-4,04%	-31,53%	-40,22%	-43,43%	-45,27%	-18,34%	-8,91%	+16,79%	-1,14%	-1,10%	+10,23%	-0,07%	+6,35%	+18,42%	+15,49%	+3,99%	+2,27%	+1,99%	-12,39%	+6,70%	+6,54%	-3,60%	+8,94%	-11,16%	-6,28%	-8,61%	-7,65%	-7,98%
Zapasy	44 518	44 729	44 107	41 893	49 697	50 352	55 599	61 994	68 558	74 638	72 226	99 631	106 682	113 787	114 416	92 972	95 777	90 164	94 983	111 964	111 150	108 538	106 845	97 991	103 816	108 236	102 563	95 287	93 034	95 018	88 661	84 334	82 351	73 013	73 987	64 551	76 828	86 418	85 778	89 008	94 083	111 609	109 114	105 871	111 596	119 214	114 893	117 142	129 265	133 799	120 335	105 061	110 698	92 935	89 485	77 783	74 618	75 139	83 406	79 726	81 858	89 900	99 423	90 017	98 662	111 196	113 318	125 131	115 421	120 554	115 696	111 002	122 409	119 605	113 120	118 198	118 363	122 562	121 421	107 287	95 467
dynamika kw/kw	+35,64%	+0,47%	-1,39%	-5,02%	+18,63%	+1,32%	+10,42%	+11,50%	+10,59%	+8,87%	-3,23%	+37,94%	+7,08%	+6,66%	+0,55%	-18,74%	+3,02%	-5,86%	+5,34%	+17,88%	-0,73%	-2,35%	-1,56%	-8,29%	+5,94%	+4,26%	-5,24%	-7,09%	-2,36%	+2,13%	-6,69%	-4,88%	-2,35%	-11,34%	+1,33%	-12,75%	+19,02%	+12,48%	-0,74%	+3,77%	+5,70%	+18,63%	-2,24%	-2,97%	+5,41%	+6,83%	-3,62%	+1,96%	+10,35%	+3,51%	-10,06%	-12,69%	+5,37%	-16,05%	-3,71%	-13,08%	-4,07%	+0,70%	+11,00%	-4,41%	+2,67%	+9,82%	+10,59%	-9,46%	+9,60%	+12,70%	+1,91%	+10,42%	-7,76%	+4,45%	-4,03%	-4,06%	+10,28%	-2,29%	-5,42%	+4,49%	+0,14%	+3,55%	-0,93%	-11,64%	-11,02%
dynamika r/r				+27,64%	+11,63%	+12,57%	+26,05%	+47,98%	+37,95%	+48,23%	+29,91%	+60,71%	+55,61%	+52,45%	+58,41%	-6,68%	-10,22%	-20,76%	-16,98%	+20,43%	+16,05%	+20,38%	+12,49%	-12,48%	-6,60%	-0,28%	-4,01%	-2,76%	-10,39%	-12,21%	-13,55%	-11,49%	-11,48%	-23,16%	-16,55%	-23,46%	-6,71%	+18,36%	+15,94%	+37,89%	+22,46%	+29,15%	+27,21%	+18,95%	+18,61%	+6,81%	+5,30%	+10,65%	+15,83%	+12,23%	+4,74%	-10,31%	-14,36%	-30,54%	-25,64%	-25,96%	-32,59%	-19,15%	-6,79%	+2,50%	+9,70%	+19,64%	+19,20%	+12,91%	+20,53%	+23,69%	+13,98%	+39,01%	+16,99%	+8,42%	+2,10%	-11,29%	+6,05%	-0,79%	-2,23%	+6,48%	-3,31%	+2,47%	+7,34%	-9,23%	-19,34%
Należności handlowe	69 794	83 651	82 743	97 797	131 134	129 234	139 843	153 602	162 616	162 278	202 789	206 606	263 505	246 894	263 994	156 063	208 655	150 613	159 044	134 645	98 579	126 453	117 626	207 003	195 058	217 289	238 360	207 235	215 622	213 703	132 460	136 535	153 169	130 964	142 766	133 581	133 812	132 617	171 962	168 511	168 277	172 553	176 123	137 055	122 610	117 063	124 253	77 743	65 908	83 894	85 951	102 323	77 262	159 561	65 185	62 467	39 961	57 378	49 429	48 928	54 602	40 530	34 551	38 173	35 970	31 825	41 447	39 654	25 647	22 619	36 270	31 406	32 711	40 407	46 361	42 836	22 092	24 218	21 921	34 713	31 695
dynamika kw/kw	-5,87%	+19,85%	-1,09%	+18,19%	+34,09%	-1,45%	+8,21%	+9,84%	+5,87%	-0,21%	+24,96%	+1,88%	+27,54%	-6,30%	+6,93%	-40,88%	+33,70%	-27,82%	+5,60%	-15,34%	-26,79%	+28,28%	-6,98%	+75,98%	-5,77%	+11,40%	+9,70%	-13,06%	+4,05%	-0,89%	-38,02%	+3,08%	+12,18%	-14,50%	+9,01%	-6,43%	+0,17%	-0,89%	+29,67%	-2,01%	-0,14%	+2,54%	+2,07%	-22,18%	-10,54%	-4,52%	+6,14%	-37,43%	-15,22%	+27,29%	+2,45%	+19,05%	-24,49%	+106,52%	-59,15%	-4,17%	-36,03%	+43,58%	-13,85%	-1,01%	+11,60%	-25,77%	-14,75%	+10,48%	-5,77%	-11,52%	+30,23%	-4,33%	-35,32%	-11,81%	+60,35%	-13,41%	+4,16%	+23,53%	+14,74%	-7,60%	-48,43%	+9,62%	-9,48%	+58,36%	-8,69%
dynamika r/r				+31,90%	+87,89%	+54,49%	+69,01%	+57,06%	+24,01%	+25,57%	+45,01%	+34,51%	+62,04%	+52,14%	+30,18%	-24,46%	-20,82%	-39,00%	-39,75%	-13,72%	-52,76%	-16,04%	-26,04%	+53,74%	+97,87%	+71,83%	+102,64%	+0,11%	+10,54%	-1,65%	-44,43%	-34,12%	-28,96%	-38,72%	+7,78%	-2,16%	-12,64%	+1,26%	+20,45%	+26,15%	+25,76%	+30,11%	+2,42%	-18,67%	-27,14%	-32,16%	-29,45%	-43,28%	-46,25%	-28,33%	-30,83%	+31,62%	+17,23%	+90,19%	-24,16%	-38,95%	-48,28%	-64,04%	-24,17%	-21,67%	+36,64%	-29,36%	-30,10%	-21,98%	-34,12%	-21,48%	+19,96%	+3,88%	-28,70%	-28,93%	-12,49%	-20,80%	+27,54%	+78,64%	+27,82%	+36,39%	-32,46%	-40,06%	-52,72%	-18,96%	+43,47%
Pozostałe aktywa obrotowe	1 995	2 409	2 053	5 554	9 769	12 771	3 504	8 117	15 238	22 324	27 345	20 655	28 266	13 442	55 982	13 364	16 094	171 393	161 891	128 293	158 452	21 928	15 476	49 202	50 088	46 605	51 172	51 757	12 677	15 081	15 451	10 037	12 211	17 906	9 597	11 091	9 021	57 739	60 158	7 770	12 294	8 950	12 081	30 169	30 398	34 152	34 479	82 040	76 798	8 112	7 348	5 847	4 896	3 437	2 846	2 689	4 355	3 116	2 330	1 422	2 908	3 028	1 783	859	3 651	2 423	1 613	1 085	3 617	2 615	1 920	1 324	4 186	2 434	2 646	1 840	2 751	2 606	6 781	5 033	4 181
dynamika kw/kw	-52,24%	+20,75%	-14,78%	+170,53%	+75,89%	+30,73%	-72,56%	+131,65%	+87,73%	+46,50%	+22,49%	-24,47%	+36,85%	-52,44%	+316,47%	-76,13%	+20,43%	+964,95%	-5,54%	-20,75%	+23,51%	-86,16%	-29,42%	+217,92%	+1,80%	-6,95%	+9,80%	+1,14%	-75,51%	+18,96%	+2,45%	-35,04%	+21,66%	+46,64%	-46,40%	+15,57%	-18,66%	+540,05%	+4,19%	-87,08%	+58,22%	-27,20%	+34,98%	+149,72%	+0,76%	+12,35%	+0,96%	+137,94%	-6,39%	-89,44%	-9,42%	-20,43%	-16,26%	-29,80%	-17,20%	-5,52%	+61,96%	-28,45%	-25,22%	-38,97%	+104,50%	+4,13%	-41,12%	-51,82%	+325,03%	-33,63%	-33,43%	-32,73%	+233,36%	-27,70%	-26,58%	-31,04%	+216,16%	-41,85%	+8,71%	-30,46%	+49,51%	-5,27%	+160,21%	-25,78%	-16,93%
dynamika r/r				+32,97%	+389,67%	+430,14%	+70,68%	+46,15%	+55,98%	+74,80%	+680,39%	+154,47%	+85,50%	-39,79%	+104,72%	-35,30%	-43,06%	+1 175,06%	+189,18%	+859,99%	+884,54%	-87,21%	-90,44%	-61,65%	-68,39%	+112,54%	+230,65%	+5,19%	-74,69%	-67,64%	-69,81%	-80,61%	-3,68%	+18,73%	-37,89%	+10,50%	-26,12%	+222,46%	+526,84%	-29,94%	+36,28%	-84,50%	-79,92%	+288,28%	+147,26%	+281,59%	+185,40%	+171,93%	+152,64%	-76,25%	-78,69%	-92,87%	-93,62%	-57,63%	-61,27%	-54,01%	-11,05%	-9,34%	-18,13%	-47,12%	-33,23%	-2,82%	-23,48%	-39,59%	+25,55%	-19,98%	-9,53%	+26,31%	-0,93%	+7,92%	+19,03%	+22,03%	+15,73%	-6,92%	+37,81%	+38,97%	-34,28%	+7,07%	+156,27%	+173,53%	+51,98%
Inwestycje krótkoterminowe	36 907	8 188	9 101	13 928	12 148	27 849	198 455	130 771	97 617	101 331	134 995	68 311	175 169	151 947	44 820	108 073	122 728	78 296	41 192	69 970	114 858	92 535	102 302	84 043	69 595	65 004	43 909	39 162	51 814	32 954	101 107	53 142	48 805	40 960	37 155	33 860	49 717	45 926	45 544	52 097	54 570	44 156	34 647	32 540	25 509	44 985	40 448	88 587	51 363	46 009	42 558	38 850	31 036	4 904	17 898	7 745	7 725	7 130	8 083	7 177	8 555	7 676	5 911	22 239	9 534	4 653	11 387	8 857	9 031	7 712	17 215	9 339	4 706	1 095	2 818	3 883	2 509	3 888	623	6 963	2 739
dynamika kw/kw	+16,05%	-77,81%	+11,15%	+53,04%	-12,78%	+129,25%	+612,61%	-34,11%	-25,35%	+3,80%	+33,22%	-49,40%	+156,43%	-13,26%	-70,50%	+141,13%	+13,56%	-36,20%	-47,39%	+69,86%	+64,15%	-19,44%	+10,55%	-17,85%	-17,19%	-6,60%	-32,45%	-10,81%	+32,31%	-36,40%	+206,81%	-47,44%	-8,16%	-16,07%	-9,29%	-8,87%	+46,83%	-7,63%	-0,83%	+14,39%	+4,75%	-19,08%	-21,54%	-6,08%	-21,61%	+76,35%	-10,09%	+119,01%	-42,02%	-10,42%	-7,50%	-8,71%	-20,11%	-84,20%	+264,97%	-56,73%	-0,26%	-7,70%	+13,37%	-11,21%	+19,20%	-10,27%	-22,99%	+276,23%	-57,13%	-51,20%	+144,72%	-22,22%	+1,96%	-14,61%	+123,22%	-45,75%	-49,61%	-76,73%	+157,35%	+37,79%	-35,39%	+54,96%	-83,98%	+1 017,66%	-60,66%
dynamika r/r				-56,20%	-67,08%	+240,12%	+2 080,58%	+838,91%	+703,56%	+263,86%	-31,98%	-47,76%	+79,45%	+49,95%	-66,80%	+58,21%	-29,94%	-48,47%	-8,09%	-35,26%	-6,41%	+18,19%	+148,35%	+20,11%	-39,41%	-29,75%	-57,08%	-53,40%	-25,55%	-49,30%	+130,26%	+35,70%	-5,81%	+24,29%	-63,25%	-36,28%	+1,87%	+12,12%	+22,58%	+53,86%	+9,76%	-3,85%	-23,93%	-37,54%	-53,25%	+1,88%	+16,74%	+172,24%	+101,35%	+2,28%	+5,22%	-56,14%	-39,58%	-89,34%	-57,94%	-80,06%	-75,11%	+45,39%	-54,84%	-7,33%	+10,74%	+7,66%	-26,87%	+209,86%	+11,44%	-39,38%	+92,64%	-60,17%	-5,28%	+65,74%	+51,18%	+5,44%	-47,89%	-85,80%	-83,63%	-58,42%	-46,69%	+255,07%	-77,89%	+79,32%	+9,17%
w tym gotówka	32 000	6 566	7 474	12 283	5 556	26 172	142 967	66 759	31 145	40 829	90 135	47 082	156 799	115 177	54 982	61 719	63 706	78 282	26 739	33 994	78 910	51 034	63 273	37 696	25 289	20 180	15 784	24 334	40 754	17 667	86 695	42 085	37 167	36 183	25 954	26 590	38 865	33 785	33 722	34 477	35 371	38 739	34 647	32 540	25 459	44 985	40 448	88 587	51 363	46 009	42 497	38 687	31 036	4 904	17 898	7 745	7 725	7 130	8 083	7 177	8 555	7 676	5 911	22 239	9 534	4 653	11 387	8 857	9 031	7 712	17 215	9 339	4 706	1 095	2 818	3 883	2 509	3 888	623	6 963	2 739
dynamika kw/kw	+12,39%	-79,48%	+13,83%	+64,34%	-54,77%	+371,06%	+446,26%	-53,30%	-53,35%	+31,09%	+120,76%	-47,77%	+233,03%	-26,54%	-52,26%	+12,25%	+3,22%	+22,88%	-65,84%	+27,13%	+132,13%	-35,33%	+23,98%	-40,42%	-32,91%	-20,20%	-21,78%	+54,17%	+67,48%	-56,65%	+390,72%	-51,46%	-11,69%	-2,65%	-28,27%	+2,45%	+46,16%	-13,07%	-0,19%	+2,24%	+2,59%	+9,52%	-10,56%	-6,08%	-21,76%	+76,70%	-10,09%	+119,01%	-42,02%	-10,42%	-7,63%	-8,97%	-19,78%	-84,20%	+264,97%	-56,73%	-0,26%	-7,70%	+13,37%	-11,21%	+19,20%	-10,27%	-22,99%	+276,23%	-57,13%	-51,20%	+144,72%	-22,22%	+1,96%	-14,61%	+123,22%	-45,75%	-49,61%	-76,73%	+157,35%	+37,79%	-35,39%	+54,96%	-83,98%	+1 017,66%	-60,66%
dynamika r/r				-56,86%	-82,64%	+298,60%	+1 812,86%	+443,51%	+460,57%	+56,00%	-36,95%	-29,47%	+403,45%	+182,10%	-39,00%	+31,09%	-59,37%	-32,03%	-51,37%	-44,92%	+23,87%	-34,81%	+136,63%	+10,89%	-67,95%	-60,46%	-75,05%	-35,45%	+61,15%	-12,45%	+449,26%	+72,95%	-8,80%	+104,81%	-70,06%	-36,82%	+4,57%	-6,63%	+29,93%	+29,66%	-8,99%	+14,66%	+2,74%	-5,62%	-28,02%	+16,12%	+16,74%	+172,24%	+101,75%	+2,28%	+5,07%	-56,33%	-39,58%	-89,34%	-57,88%	-79,98%	-75,11%	+45,39%	-54,84%	-7,33%	+10,74%	+7,66%	-26,87%	+209,86%	+11,44%	-39,38%	+92,64%	-60,17%	-5,28%	+65,74%	+51,18%	+5,44%	-47,89%	-85,80%	-83,63%	-58,42%	-46,69%	+255,07%	-77,89%	+79,32%	+9,17%
Kapitał własny	224 151	230 276	249 082	255 418	251 216	359 439	782 618	808 105	818 570	1 030 016	1 007 270	885 542	1 168 062	1 139 818	1 186 573	1 237 686	1 382 014	1 532 145	1 475 777	1 050 693	1 019 945	1 161 137	1 085 066	1 169 880	1 138 628	1 130 936	1 280 169	1 384 874	1 439 316	1 434 660	1 389 424	1 336 633	1 361 976	1 365 750	1 407 246	1 385 113	1 388 911	1 391 180	1 421 235	1 445 577	1 470 975	1 467 395	1 480 644	806 639	798 430	831 107	819 516	813 825	795 977	776 662	773 222	773 254	772 632	808 609	806 599	712 793	735 988	626 586	621 100	581 999	587 841	598 481	600 848	619 645	614 560	618 280	622 839	622 739	619 571	611 717	609 708	606 060	605 937	607 514	602 956	606 358	601 363	598 557	595 219	590 548	584 843
dynamika kw/kw	+22,27%	+2,73%	+8,17%	+2,54%	-1,65%	+43,08%	+117,73%	+3,26%	+1,30%	+25,83%	-2,21%	-12,08%	+31,90%	-2,42%	+4,10%	+4,31%	+11,66%	+10,86%	-3,68%	-28,80%	-2,93%	+13,84%	-6,55%	+7,82%	-2,67%	-0,68%	+13,20%	+8,18%	+3,93%	-0,32%	-3,15%	-3,80%	+1,90%	+0,28%	+3,04%	-1,57%	+0,27%	+0,16%	+2,16%	+1,71%	+1,76%	-0,24%	+0,90%	-45,52%	-1,02%	+4,09%	-1,39%	-0,69%	-2,19%	-2,43%	-0,44%	+0,00%	-0,08%	+4,66%	-0,25%	-11,63%	+3,25%	-14,86%	-0,88%	-6,30%	+1,00%	+1,81%	+0,40%	+3,13%	-0,82%	+0,61%	+0,74%	-0,02%	-0,51%	-1,27%	-0,33%	-0,60%	-0,02%	+0,26%	-0,75%	+0,56%	-0,82%	-0,47%	-0,56%	-0,78%	-0,97%
dynamika r/r				+39,33%	+12,07%	+56,09%	+214,20%	+216,39%	+225,84%	+186,56%	+28,71%	+9,58%	+42,70%	+10,66%	+17,80%	+39,77%	+18,32%	+34,42%	+24,37%	-15,11%	-26,20%	-24,21%	-26,47%	+11,34%	+11,64%	-2,60%	+17,98%	+18,38%	+26,41%	+26,86%	+8,53%	-3,48%	-5,37%	-4,80%	+1,28%	+3,63%	+1,98%	+1,86%	+0,99%	+4,37%	+5,91%	+5,48%	+4,18%	-44,20%	-45,72%	-43,36%	-44,65%	+0,89%	-0,31%	-6,55%	-5,65%	-4,99%	-2,93%	+4,11%	+4,32%	-7,82%	-4,74%	-22,51%	-23,00%	-18,35%	-20,13%	-4,49%	-3,26%	+6,47%	+4,55%	+3,31%	+3,66%	+0,50%	+0,82%	-1,06%	-2,11%	-2,68%	-2,20%	-0,69%	-1,11%	+0,05%	-0,75%	-1,47%	-1,28%	-2,61%	-2,75%
Kapitał podstawowy	177 782	177 782	177 782	177 782	178 080	188 601	528 083	528 083	528 083	544 381	544 381	544 381	611 959	611 959	611 959	611 959	611 959	889 075	939 075	1 058 075	1 058 075	1 058 075	1 075 970	1 075 970	1 075 970	1 095 970	1 148 166	1 325 700	1 357 281	1 460 493	1 460 493	1 677 357	1 677 357	1 677 357	1 717 283	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284	1 717 284
dynamika kw/kw	+9,89%	0,00%	0,00%	0,00%	+0,17%	+5,91%	+180,00%	0,00%	0,00%	+3,09%	0,00%	0,00%	+12,41%	0,00%	0,00%	0,00%	0,00%	+45,28%	+5,62%	+12,67%	0,00%	0,00%	+1,69%	0,00%	0,00%	+1,86%	+4,76%	+15,46%	+2,38%	+7,60%	0,00%	+14,85%	0,00%	0,00%	+2,38%	+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%	0,00%	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%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%
dynamika r/r				+9,89%	+0,17%	+6,09%	+197,04%	+197,04%	+196,54%	+188,64%	+3,09%	+3,09%	+15,88%	+12,41%	+12,41%	+12,41%	0,00%	+45,28%	+53,45%	+72,90%	+72,90%	+19,01%	+14,58%	+1,69%	+1,69%	+3,58%	+6,71%	+23,21%	+26,14%	+33,26%	+27,20%	+26,53%	+23,58%	+14,85%	+17,58%	+2,38%	+2,38%	+2,38%	+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%	0,00%	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%	0,00%	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
Kapitał zapasowy	36 054	42 516	42 516	42 516	42 516	109 528	159 245	161 245	161 920	398 819	399 247	398 482	641 864	570 190	570 636	570 882	571 302	468 487	467 547	479 582	479 582	78 824	91 234	89 087	61 715	199 467	199 261	198 410	197 591	192 963	192 963	251 072	251 072	208 510	208 510	208 510	208 510	203 265	203 265	203 265	203 265	260 776	260 776	260 776	260 776	260 776	260 776	260 776	260 776	260 776	260 776	260 775	260 775	260 775	260 775	260 775	260 775	260 775	260 775	260 775	260 776	260 775	260 775	260 776	260 776	260 776	260 776	260 776	260 776	260 776	260 776	260 776	260 776	260 776	317 907	317 907	317 907	317 907	260 776	260 776	260 776
dynamika kw/kw	+193,41%	+17,92%	0,00%	0,00%	0,00%	+157,62%	+45,39%	+1,26%	+0,42%	+146,31%	+0,11%	-0,19%	+61,08%	-11,17%	+0,08%	+0,04%	+0,07%	-18,00%	-0,20%	+2,57%	0,00%	-83,56%	+15,74%	-2,35%	-30,73%	+223,21%	-0,10%	-0,43%	-0,41%	-2,34%	0,00%	+30,11%	0,00%	-16,95%	0,00%	0,00%	0,00%	-2,52%	0,00%	0,00%	0,00%	+28,29%	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%	0,00%	0,00%	+0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+21,91%	0,00%	0,00%	0,00%	-17,97%	0,00%	0,00%
dynamika r/r				+246,00%	+17,92%	+157,62%	+274,55%	+279,26%	+280,84%	+264,13%	+150,71%	+147,13%	+296,41%	+42,97%	+42,93%	+43,26%	-10,99%	-17,84%	-18,07%	-15,99%	-16,05%	-83,17%	-80,49%	-81,42%	-87,13%	+153,05%	+118,41%	+122,71%	+220,17%	-3,26%	-3,16%	+26,54%	+27,07%	+8,06%	+8,06%	-16,95%	-16,95%	-2,52%	-2,52%	-2,52%	-2,52%	+28,29%	+28,29%	+28,29%	+28,29%	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%	0,00%	+0,00%	+0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	0,00%	+21,91%	+21,91%	+21,91%	+21,91%	-17,97%	-17,97%	-17,97%
Zysk lat ubiegłych	10 315	9 978	28 784	36 307	30 664	14 292	79 999	105 976	119 992	-46 678	121 567	55 822	62 781	118 537	92 541	- 102 853	- 110 719	-36 935	-57 066	- 572 978	- 594 295	- 126 813	- 135 546	-51 834	-68 034	- 223 916	- 212 821	- 268 451	- 213 976	- 256 137	- 269 415	- 288 437	- 289 002	- 246 179	- 247 552	- 251 438	- 258 258	- 247 146	- 244 882	- 243 207	- 241 425	- 357 038	- 349 050	- 880 703	- 879 438	- 883 716	- 886 573	- 909 270	- 920 046	- 925 400	- 926 868	- 921 441	- 919 252	- 876 841	- 879 138	- 977 482	- 950 447	-1 059 864	-1 065 308	-1 104 175	-1 098 193	-1 088 664	-1 086 271	-1 067 958	-1 073 024	-1 069 358	-1 064 746	-1 065 076	-1 068 209	-1 076 048	-1 077 963	-1 081 880	-1 082 014	-1 080 591	-1 085 004	-1 081 527	-1 086 565	-1 089 358	-1 092 730	-1 097 184	-1 102 993
dynamika kw/kw	+11,54%	-3,27%	+188,47%	+26,14%	-15,54%	-53,39%	+459,75%	+32,47%	+13,23%	-138,90%	+360,44%	-54,08%	+12,47%	+88,81%	-21,93%	-211,14%	-7,65%	+66,64%	-54,50%	-904,06%	-3,72%	+78,66%	-6,89%	+61,76%	-31,25%	-229,12%	+4,95%	-26,14%	+20,29%	-19,70%	-5,18%	-7,06%	-0,20%	+14,82%	-0,56%	-1,57%	-2,71%	+4,30%	+0,92%	+0,68%	+0,73%	-47,89%	+2,24%	-152,31%	+0,14%	-0,49%	-0,32%	-2,56%	-1,19%	-0,58%	-0,16%	+0,59%	+0,24%	+4,61%	-0,26%	-11,19%	+2,77%	-11,51%	-0,51%	-3,65%	+0,54%	+0,87%	+0,22%	+1,69%	-0,47%	+0,34%	+0,43%	-0,03%	-0,29%	-0,73%	-0,18%	-0,36%	-0,01%	+0,13%	-0,41%	+0,32%	-0,47%	-0,26%	-0,31%	-0,41%	-0,53%
dynamika r/r				+292,59%	+197,28%	+43,24%	+177,93%	+191,89%	+291,31%	-426,60%	+51,96%	-47,33%	-47,68%	+353,95%	-23,88%	-284,25%	-276,36%	-131,16%	-161,67%	-457,08%	-436,76%	-243,34%	-137,52%	+90,95%	+88,55%	-76,57%	-57,01%	-417,91%	-214,51%	-14,39%	-26,59%	-7,44%	-35,06%	+3,89%	+8,11%	+12,83%	+10,64%	-0,39%	+1,08%	+3,27%	+6,52%	-44,46%	-42,54%	-262,12%	-264,27%	-147,51%	-154,00%	-3,24%	-4,62%	-4,72%	-4,55%	-1,34%	+0,09%	+5,25%	+5,15%	-6,08%	-3,39%	-20,87%	-21,18%	-12,96%	-15,54%	-2,72%	-1,97%	+3,28%	+2,29%	+1,77%	+1,98%	+0,27%	+0,45%	-0,63%	-1,24%	-1,58%	-1,29%	-0,42%	-0,65%	+0,03%	-0,42%	-0,81%	-0,71%	-1,45%	-1,51%
Zysk netto	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Udziały niekontrolujące	0	0	0	0	0	5 838	15 182	17 988	17 912	13 644	16 157	14 436	21 652	62 969	66 026	131 141	156 753	138 537	124 525	76 845	76 825	91 298	76 173	76 176	70 955	68 234	79 258	187 817	177 729	162 387	157 388	92 620	98 981	96 137	88 632	86 037	88 738	85 537	92 385	84 933	94 056	92 350	93 113	-16 640	-16 217	-16 674	-16 326	-17 154	-16 448	-15 973	-15 806	-15 559	-15 500	-9 666	-9 666	0	0	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							+160,05%	+18,48%	-0,42%	-23,83%	+18,42%	-10,65%	+49,99%	+190,82%	+4,85%	+98,62%	+19,53%	-11,62%	-10,11%	-38,29%	-0,03%	+18,84%	-16,57%	+0,00%	-6,85%	-3,83%	+16,16%	+136,97%	-5,37%	-8,63%	-3,08%	-41,15%	+6,87%	-2,87%	-7,81%	-2,93%	+3,14%	-3,61%	+8,01%	-8,07%	+10,74%	-1,81%	+0,83%	-117,87%	+2,54%	-2,82%	+2,09%	-5,07%	+4,12%	+2,89%	+1,05%	+1,56%	+0,38%	+37,64%	0,00%	+100,00%
dynamika r/r										+133,71%	+6,42%	-19,75%	+20,88%	+361,51%	+308,65%	+808,43%	+623,97%	+120,01%	+88,60%	-41,40%	-50,99%	-34,10%	-38,83%	-0,87%	-7,64%	-25,26%	+4,05%	+146,56%	+150,48%	+137,99%	+98,58%	-50,69%	-44,31%	-40,80%	-43,69%	-7,11%	-10,35%	-11,03%	+4,23%	-1,28%	+5,99%	+7,96%	+0,79%	-119,59%	-117,24%	-118,06%	-117,53%	-3,09%	-1,42%	+4,20%	+3,19%	+9,30%	+5,76%	+39,49%	+38,85%	+100,00%	+100,00%	+100,00%	+100,00%
Zobowiązania długoterminowe	19 900	28 569	18 535	20 785	28 238	84 295	51 000	68 201	97 643	214 485	263 393	216 083	216 696	235 800	247 476	236 633	268 517	184 340	104 283	92 388	86 727	98 696	183 710	191 072	189 817	184 665	202 221	274 395	282 140	289 189	167 745	166 430	167 353	149 426	283 399	272 956	277 096	258 086	254 237	270 766	272 032	270 303	324 154	166 997	162 474	159 541	156 375	138 729	134 469	115 251	158 125	110 208	110 154	93 540	103 027	123 085	151 684	117 328	113 155	102 718	133 933	127 790	122 366	90 116	85 257	102 203	95 450	77 542	70 296	68 020	65 745	63 212	61 107	58 093	57 205	50 276	46 997	53 170	51 315	60 472	58 267
dynamika kw/kw	-4,63%	+43,56%	-35,12%	+12,14%	+35,86%	+198,52%	-39,50%	+33,73%	+43,17%	+119,66%	+22,80%	-17,96%	+0,28%	+8,82%	+4,95%	-4,38%	+13,47%	-31,35%	-43,43%	-11,41%	-6,13%	+13,80%	+86,14%	+4,01%	-0,66%	-2,71%	+9,51%	+35,69%	+2,82%	+2,50%	-41,99%	-0,78%	+0,55%	-10,71%	+89,66%	-3,68%	+1,52%	-6,86%	-1,49%	+6,50%	+0,47%	-0,64%	+19,92%	-48,48%	-2,71%	-1,81%	-1,98%	-11,28%	-3,07%	-14,29%	+37,20%	-30,30%	-0,05%	-15,08%	+10,14%	+19,47%	+23,24%	-22,65%	-3,56%	-9,22%	+30,39%	-4,59%	-4,24%	-26,36%	-5,39%	+19,88%	-6,61%	-18,76%	-9,34%	-3,24%	-3,34%	-3,85%	-3,33%	-4,93%	-1,53%	-12,11%	-6,52%	+13,13%	-3,49%	+17,84%	-3,65%
dynamika r/r				-0,39%	+41,90%	+195,06%	+175,16%	+228,13%	+245,79%	+154,45%	+416,46%	+216,83%	+121,93%	+9,94%	-6,04%	+9,51%	+23,91%	-21,82%	-57,86%	-60,96%	-67,70%	-46,46%	+76,16%	+106,81%	+118,87%	+87,10%	+10,08%	+43,61%	+48,64%	+56,60%	-17,05%	-39,35%	-40,68%	-48,33%	+68,95%	+64,01%	+65,58%	+72,72%	-10,29%	-0,80%	-1,83%	+4,73%	+27,50%	-38,32%	-40,27%	-40,98%	-51,76%	-16,93%	-17,24%	-27,76%	+1,12%	-20,56%	-18,08%	-18,84%	-34,84%	+11,68%	+37,70%	+25,43%	+9,83%	-16,55%	-11,70%	+8,92%	+8,14%	-12,27%	-36,34%	-20,02%	-22,00%	-13,95%	-17,55%	-33,45%	-31,12%	-18,48%	-13,07%	-14,59%	-12,99%	-20,46%	-23,09%	-8,47%	-10,30%	+20,28%	+23,98%
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
Kredyty i pożyczki	10 326	10 201	109	37	16 009	62 250	1 813	7 621	35 558	108 532	154 683	163 868	163 420	171 456	177 802	163 897	168 303	92 705	20 124	20 478	18 605	20 035	106 668	115 499	112 075	111 057	122 349	126 056	138 928	140 026	21 661	16 664	15 962	18 474	134 457	120 181	113 284	93 481	85 282	97 775	91 709	92 692	144 213	64 907	61 682	55 933	53 778	47 509	44 556	27 034	70 770	23 431	22 500	21 037	30 704	17 721	65 664	53 247	57 371	40 847	72 745	67 577	62 838	32 004	27 856	38 691	32 819	16 053	10 638	9 361	8 085	6 810	5 527	4 198	2 968	1 702	323	0	0	0	0
dynamika kw/kw	-1,50%	-1,21%	-98,93%	-66,06%	+43 167,57%	+288,84%	-97,09%	+320,35%	+366,58%	+205,23%	+42,52%	+5,94%	-0,27%	+4,92%	+3,70%	-7,82%	+2,69%	-44,92%	-78,29%	+1,76%	-9,15%	+7,69%	+432,41%	+8,28%	-2,96%	-0,91%	+10,17%	+3,03%	+10,21%	+0,79%	-84,53%	-23,07%	-4,21%	+15,74%	+627,82%	-10,62%	-5,74%	-17,48%	-8,77%	+14,65%	-6,20%	+1,07%	+55,58%	-54,99%	-4,97%	-9,32%	-3,85%	-11,66%	-6,22%	-39,33%	+161,78%	-66,89%	-3,97%	-6,50%	+45,95%	-42,28%	+270,54%	-18,91%	+7,75%	-28,80%	+78,09%	-7,10%	-7,01%	-49,07%	-12,96%	+38,90%	-15,18%	-51,09%	-33,73%	-12,00%	-13,63%	-15,77%	-18,84%	-24,05%	-29,30%	-42,65%	-81,02%	-100,00%
dynamika r/r				-99,65%	+55,04%	+510,23%	+1 563,30%	+20 497,30%	+122,11%	+74,35%	+8 431,88%	+2 050,22%	+359,59%	+57,98%	+14,95%	+0,02%	+2,99%	-45,93%	-88,68%	-87,51%	-88,95%	-78,39%	+430,05%	+464,02%	+502,39%	+454,31%	+14,70%	+9,14%	+23,96%	+26,08%	-82,30%	-86,78%	-88,51%	-86,81%	+520,73%	+621,20%	+609,71%	+406,01%	-36,57%	-18,64%	-19,05%	-0,84%	+69,10%	-33,62%	-32,74%	-39,66%	-62,71%	-26,80%	-27,76%	-51,67%	+31,60%	-50,68%	-49,50%	-22,18%	-56,61%	-24,37%	+191,84%	+153,11%	+86,85%	+130,50%	+10,78%	+26,91%	+9,53%	-21,65%	-61,71%	-42,75%	-47,77%	-49,84%	-61,81%	-75,81%	-75,36%	-57,58%	-48,04%	-55,15%	-63,29%	-75,01%	-94,16%	-100,00%	-100,00%	-100,00%	-100,00%
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
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	7 513	0	6 976	7 055	6 825	6 874	6 817	6 840	13 684	13 536	13 405	12 885	12 619	12 354	11 845	11 756	10 804	11 879	10 975	10 520	9 456	8 728	13 698	12 854
dynamika kw/kw																																																											-100,00%		+1,13%	-3,26%	+0,72%	-0,83%	+0,34%	+100,06%	-1,08%	-0,97%	-3,88%	-2,06%	-2,10%	-4,12%	-0,75%	-8,10%	+9,95%	-7,61%	-4,15%	-10,11%	-7,70%	+56,94%	-6,16%
dynamika r/r																																																														-9,16%		-2,28%	-3,05%	+100,50%	+96,92%	+96,64%	+88,38%	-7,78%	-8,73%	-11,64%	-8,76%	-14,38%	-3,84%	-7,34%	-10,51%	-12,48%	-26,53%	+24,81%	+22,19%
Inne zobowiązania długoterminowe	9 574	18 368	18 426	20 748	12 229	22 045	49 187	60 580	62 085	105 953	108 710	52 215	53 276	64 344	69 674	72 736	100 214	91 635	84 159	71 910	68 122	78 661	77 042	75 573	77 742	73 608	79 872	148 339	143 212	149 163	146 084	149 766	151 391	130 952	148 942	152 775	163 812	164 605	168 955	172 991	180 323	177 611	179 941	102 090	100 792	103 608	102 597	91 220	89 913	88 217	87 355	86 777	87 654	72 503	72 323	105 364	86 020	56 568	55 784	54 895	54 133	53 388	52 654	51 295	50 561	49 828	49 095	48 084	46 773	46 040	45 306	44 557	43 824	43 091	42 358	37 599	36 154	43 714	42 587	46 774	45 413
dynamika kw/kw	-7,80%	+91,85%	+0,32%	+12,60%	-41,06%	+80,27%	+123,12%	+23,16%	+2,48%	+70,66%	+2,60%	-51,97%	+2,03%	+20,77%	+8,28%	+4,39%	+37,78%	-8,56%	-8,16%	-14,55%	-5,27%	+15,47%	-2,06%	-1,91%	+2,87%	-5,32%	+8,51%	+85,72%	-3,46%	+4,16%	-2,06%	+2,52%	+1,09%	-13,50%	+13,74%	+2,57%	+7,22%	+0,48%	+2,64%	+2,39%	+4,24%	-1,50%	+1,31%	-43,26%	-1,27%	+2,79%	-0,98%	-11,09%	-1,43%	-1,89%	-0,98%	-0,66%	+1,01%	-17,29%	-0,25%	+45,69%	-18,36%	-34,24%	-1,39%	-1,59%	-1,39%	-1,38%	-1,37%	-2,58%	-1,43%	-1,45%	-1,47%	-2,06%	-2,73%	-1,57%	-1,59%	-1,65%	-1,65%	-1,67%	-1,70%	-11,24%	-3,84%	+20,91%	-2,58%	+9,83%	-2,91%
dynamika r/r				+99,81%	+27,73%	+20,02%	+166,94%	+191,98%	+407,69%	+380,62%	+121,01%	-13,81%	-14,19%	-39,27%	-35,91%	+39,30%	+88,10%	+42,41%	+20,79%	-1,14%	-32,02%	-14,16%	-8,46%	+5,09%	+14,12%	-6,42%	+3,67%	+96,29%	+84,21%	+102,65%	+82,90%	+0,96%	+5,71%	-12,21%	+1,96%	+2,01%	+8,20%	+25,70%	+13,44%	+13,23%	+10,08%	+7,90%	+6,50%	-40,99%	-44,10%	-41,67%	-42,98%	-10,65%	-10,79%	-14,86%	-14,86%	-4,87%	-2,51%	-17,81%	-17,21%	+21,42%	-1,86%	-21,98%	-22,87%	-47,90%	-37,07%	-5,62%	-5,61%	-6,56%	-6,60%	-6,67%	-6,76%	-6,26%	-7,49%	-7,60%	-7,72%	-7,34%	-6,30%	-6,41%	-6,51%	-15,62%	-17,50%	+1,45%	+0,54%	+24,40%	+25,61%
Zobowiązania krótkoterminowe	47 413	49 516	59 181	81 920	140 024	237 222	152 405	115 327	346 849	215 315	318 704	398 630	414 068	495 376	492 685	590 453	672 780	460 573	495 575	431 934	471 904	304 628	237 292	223 796	227 362	270 241	282 426	365 280	310 962	337 580	450 086	412 261	435 693	440 283	235 780	232 729	253 879	256 167	296 562	237 552	243 592	266 167	206 145	276 417	262 310	270 665	274 772	342 633	305 556	276 336	223 574	258 511	235 080	242 509	162 023	174 148	146 042	163 254	179 924	196 700	168 827	158 689	156 843	157 346	158 794	134 471	147 765	164 908	152 713	150 032	168 398	141 054	148 866	153 266	163 036	165 590	148 634	147 330	143 884	143 118	125 638
dynamika kw/kw	-11,88%	+4,44%	+19,52%	+38,42%	+70,93%	+69,42%	-35,75%	-24,33%	+200,75%	-37,92%	+48,02%	+25,08%	+3,87%	+19,64%	-0,54%	+19,84%	+13,94%	-31,54%	+7,60%	-12,84%	+9,25%	-35,45%	-22,10%	-5,69%	+1,59%	+18,86%	+4,51%	+29,34%	-14,87%	+8,56%	+33,33%	-8,40%	+5,68%	+1,05%	-46,45%	-1,29%	+9,09%	+0,90%	+15,77%	-19,90%	+2,54%	+9,27%	-22,55%	+34,09%	-5,10%	+3,19%	+1,52%	+24,70%	-10,82%	-9,56%	-19,09%	+15,63%	-9,06%	+3,16%	-33,19%	+7,48%	-16,14%	+11,79%	+10,21%	+9,32%	-14,17%	-6,00%	-1,16%	+0,32%	+0,92%	-15,32%	+9,89%	+11,60%	-7,40%	-1,76%	+12,24%	-16,24%	+5,54%	+2,96%	+6,37%	+1,57%	-10,24%	-0,88%	-2,34%	-0,53%	-12,21%
dynamika r/r				+52,26%	+195,33%	+379,08%	+157,52%	+40,78%	+147,71%	-9,23%	+109,12%	+245,65%	+19,38%	+130,07%	+54,59%	+48,12%	+62,48%	-7,03%	+0,59%	-26,85%	-29,86%	-33,86%	-52,12%	-48,19%	-51,82%	-11,29%	+19,02%	+63,22%	+36,77%	+24,92%	+59,36%	+12,86%	+40,11%	+30,42%	-47,61%	-43,55%	-41,73%	-41,82%	+25,78%	+2,07%	-4,05%	+3,90%	-30,49%	+16,36%	+7,68%	+1,69%	+33,29%	+23,96%	+16,49%	+2,10%	-18,63%	-24,55%	-23,06%	-12,24%	-27,53%	-32,63%	-37,88%	-32,68%	+11,05%	+12,95%	+15,60%	-2,80%	-12,83%	-20,01%	-5,94%	-15,26%	-5,79%	+4,81%	-3,83%	+11,57%	+13,96%	-14,47%	-2,52%	+2,16%	-3,18%	+17,39%	-0,16%	-3,87%	-11,75%	-13,57%	-15,47%
Z tytułu dostaw i usług	33 456	30 383	17 545	26 677	65 709	170 843	89 371	49 468	258 322	93 854	86 881	122 210	146 729	166 056	171 792	216 013	298 727	178 695	145 921	133 082	135 719	134 920	102 711	121 325	134 046	138 643	142 063	179 506	166 664	210 211	182 067	172 218	190 656	194 598	106 735	89 402	102 386	93 707	124 259	95 608	106 487	120 304	108 521	94 342	92 985	96 044	90 240	72 494	64 347	69 705	64 629	49 117	50 058	7 518	37 885	56 235	49 690	54 151	68 375	77 355	71 706	82 450	72 819	49 971	48 899	37 348	31 682	36 932	35 898	36 219	34 693	36 095	39 289	38 293	50 746	54 128	52 277	61 274	62 904	53 044	46 538
dynamika kw/kw	+41,83%	-9,19%	-42,25%	+52,05%	+146,31%	+160,00%	-47,69%	-44,65%	+422,20%	-63,67%	-7,43%	+40,66%	+20,06%	+13,17%	+3,45%	+25,74%	+38,29%	-40,18%	-18,34%	-8,80%	+1,98%	-0,59%	-23,87%	+18,12%	+10,49%	+3,43%	+2,47%	+26,36%	-7,15%	+26,13%	-13,39%	-5,41%	+10,71%	+2,07%	-45,15%	-16,24%	+14,52%	-8,48%	+32,60%	-23,06%	+11,38%	+12,98%	-9,79%	-13,07%	-1,44%	+3,29%	-6,04%	-19,67%	-11,24%	+8,33%	-7,28%	-24,00%	+1,92%	-84,98%	+403,92%	+48,44%	-11,64%	+8,98%	+26,27%	+13,13%	-7,30%	+14,98%	-11,68%	-31,38%	-2,15%	-23,62%	-15,17%	+16,57%	-2,80%	+0,89%	-4,21%	+4,04%	+8,85%	-2,54%	+32,52%	+6,66%	-3,42%	+17,21%	+2,66%	-15,67%	-12,27%
dynamika r/r				+13,10%	+96,40%	+462,30%	+409,38%	+85,43%	+293,13%	-45,06%	-2,79%	+147,05%	-43,20%	+76,93%	+97,73%	+76,76%	+103,59%	+7,61%	-15,06%	-38,39%	-54,57%	-24,50%	-29,61%	-8,83%	-1,23%	+2,76%	+38,31%	+47,95%	+24,33%	+51,62%	+28,16%	-4,06%	+14,40%	-7,43%	-41,38%	-48,09%	-46,30%	-51,85%	+16,42%	+6,94%	+4,01%	+28,38%	-12,67%	-1,32%	-12,68%	-20,17%	-16,85%	-23,16%	-30,80%	-27,42%	-28,38%	-32,25%	-22,21%	-89,21%	-41,38%	+14,49%	-0,74%	+620,28%	+80,48%	+37,56%	+44,31%	+52,26%	+6,50%	-35,40%	-31,81%	-54,70%	-56,49%	-26,09%	-26,59%	-3,02%	+9,50%	-2,27%	+9,45%	+5,73%	+46,27%	+49,96%	+33,06%	+60,01%	+23,96%	-2,00%	-10,98%
Kredyty i pożyczki	10 042	12 805	35 228	43 133	65 979	48 413	54 136	54 332	80 655	104 114	204 856	246 061	233 169	300 990	293 734	328 812	331 306	238 702	289 554	232 353	209 662	95 142	72 557	68 476	59 830	97 300	105 879	137 503	101 679	91 473	221 745	209 922	204 569	209 708	99 627	104 993	121 919	115 017	122 452	103 540	91 040	110 349	47 812	161 369	154 353	148 444	160 701	181 734	160 260	169 153	130 607	174 832	161 642	155 479	105 457	93 523	72 377	83 449	77 472	78 178	50 137	34 061	36 035	70 985	69 139	43 570	70 605	78 623	19 649	66 456	64 142	55 312	55 884	58 707	56 780	52 852	48 666	44 409	40 765	36 958	33 238
dynamika kw/kw	-57,80%	+27,51%	+175,11%	+22,44%	+52,97%	-26,62%	+11,82%	+0,36%	+48,45%	+29,09%	+96,76%	+20,11%	-5,24%	+29,09%	-2,41%	+11,94%	+0,76%	-27,95%	+21,30%	-19,75%	-9,77%	-54,62%	-23,74%	-5,62%	-12,63%	+62,63%	+8,82%	+29,87%	-26,05%	-10,04%	+142,42%	-5,33%	-2,55%	+2,51%	-52,49%	+5,39%	+16,12%	-5,66%	+6,46%	-15,44%	-12,07%	+21,21%	-56,67%	+237,51%	-4,35%	-3,83%	+8,26%	+13,09%	-11,82%	+5,55%	-22,79%	+33,86%	-7,54%	-3,81%	-32,17%	-11,32%	-22,61%	+15,30%	-7,16%	+0,91%	-35,87%	-32,06%	+5,80%	+96,99%	-2,60%	-36,98%	+62,05%	+11,36%	-75,01%	+238,22%	-3,48%	-13,77%	+1,03%	+5,05%	-3,28%	-6,92%	-7,92%	-8,75%	-8,21%	-9,34%	-10,07%
dynamika r/r				+81,28%	+557,03%	+278,08%	+53,67%	+25,96%	+22,24%	+115,05%	+278,41%	+352,88%	+189,09%	+189,10%	+43,39%	+33,63%	+42,09%	-20,69%	-1,42%	-29,34%	-36,72%	-60,14%	-74,94%	-70,53%	-71,46%	+2,27%	+45,93%	+100,80%	+69,95%	-5,99%	+109,43%	+52,67%	+101,19%	+129,26%	-55,07%	-49,98%	-40,40%	-45,15%	+22,91%	-1,38%	-25,33%	-4,06%	-60,95%	+55,85%	+69,54%	+34,52%	+236,11%	+12,62%	+3,83%	+13,95%	-18,73%	-3,80%	+0,86%	-8,08%	-19,26%	-46,51%	-55,22%	-46,33%	-26,54%	-16,41%	-30,73%	-59,18%	-53,49%	-9,20%	+37,90%	+27,92%	+95,93%	+10,76%	-71,58%	+52,53%	-9,15%	-29,65%	+184,41%	-11,66%	-11,48%	-4,45%	-12,92%	-24,35%	-28,21%	-30,07%	-31,70%
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
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	1 972	0	1 437	586	632	693	295	514	1 679	1 843	1 994	2 091	2 203	2 361	2 425	2 300	3 037	3 470	3 164	2 357	2 761	2 556	5 912	3 690
dynamika kw/kw																																																											-100,00%		-59,22%	+7,85%	+9,65%	-57,43%	+74,24%	+226,65%	+9,77%	+8,19%	+4,86%	+5,36%	+7,17%	+2,71%	-5,15%	+32,04%	+14,26%	-8,82%	-25,51%	+17,14%	-7,42%	+131,30%	-37,58%
dynamika r/r																																																														-67,95%		-79,47%	-12,29%	+165,66%	+165,95%	+575,93%	+306,81%	+31,21%	+28,11%	+21,61%	+10,00%	+37,86%	+46,97%	+30,47%	+2,48%	-9,09%	-26,34%	+86,85%	+56,55%
Inne zobowiazania krótkoterminowe	3 915	6 328	6 408	12 110	8 336	17 966	8 898	11 527	7 872	17 347	26 967	30 359	34 170	28 330	27 159	45 628	42 747	43 176	60 100	66 499	126 523	74 566	62 024	33 995	33 486	34 298	34 484	48 271	42 619	35 896	46 274	30 121	40 468	35 977	29 418	38 334	29 574	47 443	49 851	38 404	46 065	35 514	49 812	20 706	14 972	26 177	23 831	88 405	80 949	37 478	28 338	34 562	23 380	79 512	18 681	24 390	23 975	23 682	34 077	39 730	46 398	41 546	47 296	36 095	40 242	51 874	43 635	47 359	95 075	45 154	67 202	47 222	51 393	53 229	52 040	55 446	45 334	38 886	37 659	47 204	42 172
dynamika kw/kw	-39,03%	+61,63%	+1,26%	+88,98%	-31,16%	+115,52%	-50,47%	+29,55%	-31,71%	+120,36%	+55,46%	+12,58%	+12,55%	-17,09%	-4,13%	+68,00%	-6,31%	+1,00%	+39,20%	+10,65%	+90,26%	-41,07%	-16,82%	-45,19%	-1,50%	+2,42%	+0,54%	+39,98%	-11,71%	-15,77%	+28,91%	-34,91%	+34,35%	-11,10%	-18,23%	+30,31%	-22,85%	+60,42%	+5,08%	-22,96%	+19,95%	-22,90%	+40,26%	-58,43%	-27,69%	+74,84%	-8,96%	+270,97%	-8,43%	-53,70%	-24,39%	+21,96%	-32,35%	+240,09%	-76,51%	+30,56%	-1,70%	-1,22%	+43,89%	+16,59%	+16,78%	-10,46%	+13,84%	-23,68%	+11,49%	+28,91%	-15,88%	+8,53%	+100,75%	-52,51%	+48,83%	-29,73%	+8,83%	+3,57%	-2,23%	+6,54%	-18,24%	-14,22%	-3,16%	+25,35%	-10,66%
dynamika r/r				+88,60%	+112,92%	+183,91%	+38,86%	-4,81%	-5,57%	-3,45%	+203,07%	+163,37%	+334,07%	+63,31%	+0,71%	+50,29%	+25,10%	+52,40%	+121,29%	+45,74%	+195,98%	+72,70%	+3,20%	-48,88%	-73,53%	-54,00%	-44,40%	+41,99%	+27,27%	+4,66%	+34,19%	-37,60%	-5,05%	+0,23%	-36,43%	+27,27%	-26,92%	+31,87%	+69,46%	+0,18%	+55,76%	-25,14%	-0,08%	-46,08%	-67,50%	-26,29%	-52,16%	+326,95%	+440,67%	+43,17%	+18,91%	-60,90%	-71,12%	+112,16%	-34,08%	-29,43%	+2,54%	-70,22%	+82,42%	+62,89%	+93,53%	+75,43%	+38,79%	-9,15%	-13,27%	+24,86%	-7,74%	+31,21%	+136,26%	-12,95%	+54,01%	-0,29%	-45,94%	+17,88%	-22,56%	+17,42%	-11,79%	-26,95%	-27,63%	-14,86%	-6,97%
Suma bilansowa	291 464	308 361	326 798	358 123	419 478	680 956	986 023	991 633	1 263 062	1 459 816	1 589 367	1 500 255	1 798 826	1 870 994	1 926 734	2 064 772	2 323 311	2 177 058	2 075 635	1 575 015	1 578 576	1 564 461	1 506 068	1 584 748	1 555 807	1 585 842	1 764 816	2 024 549	2 032 418	2 061 429	2 007 255	1 915 324	1 965 022	1 955 459	1 926 425	1 890 798	1 919 886	1 905 433	1 972 034	1 953 895	1 986 599	2 003 865	2 010 943	1 250 053	1 223 214	1 261 313	1 250 663	1 295 187	1 236 002	1 168 249	1 154 921	1 141 973	1 117 866	1 144 658	1 071 649	1 010 026	1 033 714	907 168	914 179	881 417	890 601	884 960	880 057	867 107	858 611	854 954	866 054	865 189	842 580	829 769	843 851	810 326	815 910	818 873	823 197	822 224	796 994	799 057	790 418	794 138	768 748
dynamika kw/kw	+12,98%	+5,80%	+5,98%	+9,59%	+17,13%	+62,33%	+44,80%	+0,57%	+27,37%	+15,58%	+8,87%	-5,61%	+19,90%	+4,01%	+2,98%	+7,16%	+12,52%	-6,30%	-4,66%	-24,12%	+0,23%	-0,89%	-3,73%	+5,22%	-1,83%	+1,93%	+11,29%	+14,72%	+0,39%	+1,43%	-2,63%	-4,58%	+2,59%	-0,49%	-1,48%	-1,85%	+1,54%	-0,75%	+3,50%	-0,92%	+1,67%	+0,87%	+0,35%	-37,84%	-2,15%	+3,11%	-0,84%	+3,56%	-4,57%	-5,48%	-1,14%	-1,12%	-2,11%	+2,40%	-6,38%	-5,75%	+2,35%	-12,24%	+0,77%	-3,58%	+1,04%	-0,63%	-0,55%	-1,47%	-0,98%	-0,43%	+1,30%	-0,10%	-2,61%	-1,52%	+1,70%	-3,97%	+0,69%	+0,36%	+0,53%	-0,12%	-3,07%	+0,26%	-1,08%	+0,47%	-3,20%
dynamika r/r				+38,81%	+43,92%	+120,83%	+201,72%	+176,90%	+201,10%	+114,38%	+61,19%	+51,29%	+42,42%	+28,17%	+21,23%	+37,63%	+29,16%	+16,36%	+7,73%	-23,72%	-32,05%	-28,14%	-27,44%	+0,62%	-1,44%	+1,37%	+17,18%	+27,75%	+30,63%	+29,99%	+13,74%	-5,40%	-3,32%	-5,14%	-4,03%	-1,28%	-2,30%	-2,56%	+2,37%	+3,34%	+3,47%	+5,17%	+1,97%	-36,02%	-38,43%	-37,06%	-37,81%	+3,61%	+1,05%	-7,38%	-7,66%	-11,83%	-9,56%	-2,02%	-7,21%	-11,55%	-7,53%	-20,75%	-14,69%	-12,73%	-13,84%	-2,45%	-3,73%	-1,62%	-3,59%	-3,39%	-1,59%	-0,22%	-1,87%	-2,95%	-2,56%	-6,34%	-3,17%	-1,31%	-2,45%	+1,47%	-2,32%	-2,42%	-3,98%	-3,42%	-3,54%

Dane finansowe dostarcza

Portfele StockWatch

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

Wykup dostęp do portfela »

Notowania

Dane	Dziś	MA(5)	MA(20)
Kurs	4,19	4,17	4,23
Zmiana	+0,48%	+0,19%	-0,33%
Open-Close	+0,48%	+0,48%	+0,18%
High-Low	1,43%	1,82%	2,46%
Zmiana ceny [pln]	0,00	0,01	-0,01
Transakcja [szt.]	29	40,2	58,15
Średnia transakcja [pln]	1,79t	1,64t	1,72t
Wolumen [szt.]	12,4t	15,9t	24,0t
Obrót [pln]	52,0t	65,8t	100t
Obrót pozytywny	88,71%	39,38%	24,16%
Obrót negatywny	5,67%	33,96%	55,40%
Obrót neutralny	5,62%	26,66%	20,44%
Wolumen ws. % Free Float	0,03	0,04	0,06
Wolumen ws. % akcji w obrocie	0,01	0,02	0,03

Informacje ogólne

Na giełdzie od	249 miesięcy
Liczba akcji	85 864 200
Free float	45,15%
Kapitalizacja	359,77 mln zł
Wartość księgowa	584,84 mln zł
Zysk operacyjny 12m	-4,38 mln zł
Przychody 12m	235,90 mln zł
Zysk netto 12m	-16,43 mln zł
Główny akcjonariusz YiFan Pharmaceutical Co Ltd (poprzez DongRen Singapore PTE Ltd, Perfect Trend Ventures Ltd) 31,65%

UDZIAŁ W INDEKSACH

WIG	0,04%
WIG-POLAND	0,08%
SWIG80	0,64%
WIG-LEKI	16,43%
WIG140	0,04%

Wskaźniki finansowe

Rating	CCC-
Aktualne C/WK	0,62
Kroczące C/ZO	-82,18
Kroczące C/P	1,53
Kroczące C/Z	-21,90
Zmiana 12m	20,75%
Śr. płynność dzienna	0,04%
Zakres wahań kursu	26,45%
Beta kursu	0,18
Tempo wzrostu przychodów	3,66%
Zwrot z kapitału własnego (ROE)	-2,77%
Zwrot z aktywów skorygowany (ROA)	-0,45%
Wskaźnik ogólnego zadłużenia	24,84%
Dług netto / EBITDA	1,4
Wskaźnik Altmana (Z"-score)	1,95
Średnioważony koszt kapitału (sWACC)	W abonamencie
Zysk ekonomiczny (sEVA)	W abonamencie
Stopa dywidendy	[b.d.]
Kurs z dnia: 05-09-2025 Dane finansowe z dnia: 29-04-2025

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