Ailleron S.A.
WSE:ALL.WA
18.15 (PLN) • At close December 14, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) PLN.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 142.773 | 106.72 | 126.218 | 114.353 | 115.663 | 110.561 | 119.979 | 111.698 | 101.696 | 76.709 | 71.43 | 60.199 | 46.238 | 38.965 | 54.068 | 35.098 | 35.009 | 32.029 | 44.793 | 33.906 | 31.375 | 30.587 | 50.038 | 21.695 | 25.998 | 21.065 | 38.863 | 21.306 | 23.968 | 17.293 | 34.732 | 19.848 | 19.937 | 14.527 | 26.443 | 9.36 | 19.38 | 12.973 | 23.697 | 11.779 | 15.751 | 2.656 | 7.647 | 1.863 | 2.647 | 2.347 | 4.746 | 4.138 | 2.437 | 1.825 |
Kosten van de omzet
| 102.091 | 79.949 | 99.409 | 89.35 | 87.682 | 83.661 | 88.203 | 74.862 | 77.395 | 54.366 | 43.773 | 42.573 | 32.786 | 27.299 | 35.035 | 24.966 | 24.77 | 23.646 | 36.266 | 24.623 | 23.545 | 23.169 | 36.095 | 16.865 | 17.431 | 15.694 | 26.506 | 15.859 | 15.895 | 12.348 | 23.422 | 13.147 | 13.003 | 9.923 | 15.003 | 4.597 | 9.912 | 7.997 | 10.748 | 7.275 | 8.923 | 0.308 | 1.757 | 0.025 | 0.274 | 0.489 | 1.01 | 2.239 | 0.249 | 0.203 |
Brutowinst
| 40.682 | 26.771 | 26.809 | 25.003 | 27.981 | 26.9 | 31.776 | 36.836 | 24.301 | 22.343 | 27.657 | 17.626 | 13.452 | 11.666 | 19.033 | 10.132 | 10.239 | 8.383 | 8.527 | 9.283 | 7.83 | 7.418 | 13.943 | 4.83 | 8.567 | 5.371 | 12.357 | 5.447 | 8.073 | 4.945 | 11.31 | 6.701 | 6.934 | 4.604 | 11.44 | 4.763 | 9.468 | 4.976 | 12.948 | 4.505 | 6.828 | 2.348 | 5.89 | 1.838 | 2.373 | 1.858 | 3.737 | 1.899 | 2.188 | 1.621 |
Brutowinstmarge
| 0.285 | 0.251 | 0.212 | 0.219 | 0.242 | 0.243 | 0.265 | 0.33 | 0.239 | 0.291 | 0.387 | 0.293 | 0.291 | 0.299 | 0.352 | 0.289 | 0.292 | 0.262 | 0.19 | 0.274 | 0.25 | 0.243 | 0.279 | 0.223 | 0.33 | 0.255 | 0.318 | 0.256 | 0.337 | 0.286 | 0.326 | 0.338 | 0.348 | 0.317 | 0.433 | 0.509 | 0.489 | 0.384 | 0.546 | 0.382 | 0.433 | 0.884 | 0.77 | 0.987 | 0.896 | 0.792 | 0.787 | 0.459 | 0.898 | 0.888 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 3.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.194 | 0 | 0 | 0 | 1.194 | 0 | 0 | 0 | 1.374 | 0 | 0 | 0 | 1.478 | 0 | 0 | 0 | 1.457 | 0 | 0 | 0 | 0.962 | 0 | 0 | 0 | 0.565 | 0 | 0 | 0 | 0.319 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 12.273 | 11.607 | 14.625 | 8.992 | 10.264 | 9.288 | -52.184 | 14.683 | 10.388 | 7.4 | 7.687 | 5.84 | 4.653 | 3.68 | 5.696 | 3.637 | 3.402 | 3.517 | 3.278 | 3.445 | 2.669 | 2.464 | 3.864 | 2.065 | 2.604 | 2.01 | 2.433 | 1.647 | 2.566 | 1.688 | 2.117 | 2.502 | 1.966 | 1.849 | 2.568 | 1.635 | 1.531 | 1.701 | 3.482 | 2.208 | 2.219 | 0.727 | 0.856 | 1.019 | 1.171 | 0.963 | 1.285 | 0.737 | 0.809 | 0.787 |
Verkoop- en marketingkosten
| 8.145 | 5.125 | 10.49 | 5.526 | 5.211 | 5.555 | 0.891 | 6.751 | 6.912 | 5.159 | 7.755 | 5.41 | 4.104 | 3.815 | 5.711 | 2.791 | 3.561 | 3.611 | 6.181 | 3.442 | 3.778 | 3.614 | 5.993 | 3.231 | 3.531 | 2.982 | 4.108 | 3.212 | 2.682 | 2.59 | 5.34 | 2.521 | 2.8 | 2.258 | 5.225 | 2.803 | 4.031 | 2.032 | 3.57 | 2.156 | 2.217 | 1.035 | 1.724 | 0.276 | 0.636 | 0.569 | 1.037 | 0.308 | 0.452 | 0.318 |
Verkoop-, algemene en administratieve kosten
| 20.418 | 16.732 | 20.121 | 14.518 | 15.475 | 14.843 | -51.293 | 21.434 | 17.3 | 12.559 | 15.442 | 11.25 | 8.757 | 7.495 | 11.407 | 6.428 | 6.963 | 7.128 | 9.459 | 6.887 | 6.447 | 6.078 | 9.857 | 5.296 | 6.135 | 4.992 | 6.541 | 4.859 | 5.248 | 4.278 | 7.457 | 5.023 | 4.766 | 4.107 | 7.793 | 4.438 | 5.562 | 3.733 | 7.052 | 4.364 | 4.436 | 1.762 | 2.58 | 1.295 | 1.807 | 1.532 | 2.322 | 1.045 | 1.261 | 1.105 |
Overige kosten
| 0.29 | 0 | 0 | 0 | 0 | 0.149 | 48.337 | -0.118 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 20.708 | 16.577 | 20.121 | 17.133 | 18.169 | 14.992 | -2.956 | 21.316 | 17.272 | 12.936 | 15.395 | 11.112 | 8.999 | 7.519 | 11.727 | 6.405 | 6.952 | 7.22 | 9.604 | 6.814 | 6.459 | 6.127 | 10.073 | 5.299 | 6.123 | 4.918 | 6.546 | 4.851 | 5.256 | 4.264 | 7.386 | 5.045 | 4.798 | 4.158 | 7.99 | 4.205 | 5.541 | 3.693 | 6.996 | 4.357 | 4.436 | 1.77 | 2.605 | 1.292 | 1.799 | 1.35 | 2.45 | 1.043 | 1.274 | 0.966 |
Bedrijfsresultaat
| 19.974 | 10.194 | 6.688 | 7.87 | 9.812 | 11.908 | 28.82 | 15.52 | 9.426 | 9.407 | 12.31 | 6.514 | 4.453 | 4.147 | 7.343 | 3.727 | 3.287 | 1.163 | -1.029 | 2.469 | 1.371 | 1.291 | 3.875 | -0.469 | 2.443 | 0.453 | 5.812 | 0.596 | 2.817 | 0.681 | 3.881 | 1.656 | 2.136 | 0.446 | 3.32 | 0.558 | 3.927 | 1.283 | 6.101 | 0.148 | 2.455 | 0.585 | 3.29 | 0.546 | 0.574 | 0.508 | 1.418 | 0.857 | 0.915 | 0.655 |
Bedrijfsresultaat ratio
| 0.14 | 0.096 | 0.053 | 0.069 | 0.085 | 0.108 | 0.24 | 0.139 | 0.093 | 0.123 | 0.172 | 0.108 | 0.096 | 0.106 | 0.136 | 0.106 | 0.094 | 0.036 | -0.023 | 0.073 | 0.044 | 0.042 | 0.077 | -0.022 | 0.094 | 0.022 | 0.15 | 0.028 | 0.118 | 0.039 | 0.112 | 0.083 | 0.107 | 0.031 | 0.126 | 0.06 | 0.203 | 0.099 | 0.257 | 0.013 | 0.156 | 0.22 | 0.43 | 0.293 | 0.217 | 0.216 | 0.299 | 0.207 | 0.375 | 0.359 |
Totaal overige inkomsten en kosten netto
| -2.178 | -0.095 | 5.203 | -7.662 | -0.437 | -0.502 | -4.721 | 1.482 | 1.404 | -3.229 | 0.153 | -0.748 | 0.2 | -1.433 | 0.183 | -1.956 | -0.583 | 0.36 | -2.161 | 0.107 | -0.062 | -0.207 | -0.1 | -0.056 | -0.034 | -0.078 | -0.363 | -0.016 | -0.195 | -0.177 | 0.121 | -0.146 | 0.045 | -0.067 | -0.387 | -0.445 | -0.226 | 0.007 | -0.135 | 0.024 | -0.487 | 0.024 | -0.002 | 0.029 | 0.021 | 0.024 | -0.03 | 0.018 | 0.027 | 0.009 |
Inkomen voor belasting
| 17.796 | 10.099 | 11.891 | 0.208 | 9.375 | 11.406 | 14.365 | 17.002 | 10.83 | 6.178 | 12.463 | 5.766 | 4.653 | 2.714 | 7.526 | 1.771 | 2.704 | 1.523 | -3.19 | 2.576 | 1.309 | 1.084 | 3.775 | -0.525 | 2.409 | 0.375 | 5.449 | 0.58 | 2.622 | 0.504 | 4.002 | 1.51 | 2.181 | 0.379 | 2.933 | 0.113 | 3.701 | 1.29 | 5.967 | 0.172 | 1.968 | 0.61 | 3.288 | 0.575 | 0.595 | 0.532 | 1.388 | 0.874 | 0.942 | 0.664 |
Inkomen voor belasting ratio
| 0.125 | 0.095 | 0.094 | 0.002 | 0.081 | 0.103 | 0.12 | 0.152 | 0.106 | 0.081 | 0.174 | 0.096 | 0.101 | 0.07 | 0.139 | 0.05 | 0.077 | 0.048 | -0.071 | 0.076 | 0.042 | 0.035 | 0.075 | -0.024 | 0.093 | 0.018 | 0.14 | 0.027 | 0.109 | 0.029 | 0.115 | 0.076 | 0.109 | 0.026 | 0.111 | 0.012 | 0.191 | 0.099 | 0.252 | 0.015 | 0.125 | 0.229 | 0.43 | 0.309 | 0.225 | 0.227 | 0.293 | 0.211 | 0.386 | 0.364 |
Belastingkosten
| 0.56 | 2.66 | 2.904 | 1.866 | 2.172 | 3.303 | -1.798 | 4.706 | 2.308 | 2.209 | 3.464 | 1.777 | 2.357 | 0.934 | 1.724 | 1.025 | 0.476 | 0.868 | -0.228 | 0.535 | 0.371 | 0.602 | 0.777 | -0.004 | 0.046 | 0.084 | -0.075 | -0.01 | 0.118 | -0.025 | -0.361 | 0.879 | -0.065 | 0.056 | 1.398 | -0.028 | -0.12 | 0.214 | 1.448 | 0.055 | 0.457 | 0.085 | 0.886 | 0.031 | -0.024 | 0.021 | 0.327 | 0.17 | 0.25 | 0.04 |
Nettowinst
| 7.8 | 1.561 | 2.817 | -3.932 | 1.827 | 8.103 | 30.618 | 12.296 | 8.522 | -0.666 | 4.554 | 1.02 | 0.1 | 1.78 | 5.802 | 0.746 | 2.228 | 0.655 | -2.962 | 2.041 | 0.938 | 0.482 | 3.004 | -0.521 | 2.362 | 0.298 | 5.524 | 0.59 | 2.504 | 0.529 | 4.363 | 0.631 | 2.246 | 0.379 | 1.535 | 0.141 | 3.821 | 1.076 | 4.518 | 0.117 | 1.511 | 0.525 | 2.402 | 0.575 | 0.619 | 0.511 | 1.061 | 0.704 | 0.692 | 0.624 |
Nettowinstmarge
| 0.055 | 0.015 | 0.022 | -0.034 | 0.016 | 0.073 | 0.255 | 0.11 | 0.084 | -0.009 | 0.064 | 0.017 | 0.002 | 0.046 | 0.107 | 0.021 | 0.064 | 0.02 | -0.066 | 0.06 | 0.03 | 0.016 | 0.06 | -0.024 | 0.091 | 0.014 | 0.142 | 0.028 | 0.104 | 0.031 | 0.126 | 0.032 | 0.113 | 0.026 | 0.058 | 0.015 | 0.197 | 0.083 | 0.191 | 0.01 | 0.096 | 0.197 | 0.314 | 0.309 | 0.234 | 0.218 | 0.224 | 0.17 | 0.284 | 0.342 |
WPA (Winst Per Aandeel)
| 0.63 | 0.13 | 0.29 | -0.32 | 0.15 | 0.66 | 0.44 | 1.01 | 0.079 | -0.05 | 0.36 | 0.08 | 0.008 | 0.14 | 0.47 | 0.06 | 0.18 | 0.05 | -0.24 | 0.17 | 0.07 | 0.04 | 0.15 | -0.042 | 0.24 | 0.02 | 0.49 | 0.04 | 0.18 | 0.04 | 0.36 | 0.05 | 0.18 | 0.03 | 0.12 | 0.01 | 0.33 | 0.09 | 0.38 | 0.02 | 0.17 | 0.08 | 0.76 | 0.17 | 0.12 | 0.15 | 0.32 | 0.22 | 0.21 | 0.19 |
Verwaterde WPA
| 0.63 | 0.13 | 0.29 | -0.32 | 0.15 | 0.66 | 0.44 | 1.01 | 0.079 | -0.05 | 0.36 | 0.08 | 0.008 | 0.14 | 0.47 | 0.06 | 0.18 | 0.05 | -0.24 | 0.17 | 0.07 | 0.04 | 0.15 | -0.042 | 0.24 | 0.02 | 0.49 | 0.04 | 0.18 | 0.04 | 0.36 | 0.05 | 0.18 | 0.03 | 0.12 | 0.01 | 0.33 | 0.09 | 0.38 | 0.02 | 0.17 | 0.08 | 0.76 | 0.17 | 0.12 | 0.15 | 0.32 | 0.22 | 0.21 | 0.19 |
EBITDA
| 26.063 | 15.654 | 10.793 | 10.673 | 15.751 | 17.456 | 32.584 | 21.394 | 12.576 | 12.583 | 13.357 | 7.877 | 7.36 | 6.224 | 9.684 | 5.603 | 4.9 | 3.627 | 0.391 | 4.561 | 3.487 | 3.427 | 5.896 | 1.532 | 4.352 | 2.43 | 7.174 | 2.559 | 4.574 | 2.43 | 5.694 | 3.358 | 3.741 | 2.072 | 3.271 | 1.282 | 4.566 | 1.893 | 6.097 | 0.717 | 2.786 | 0.946 | 3.579 | 0.863 | 0.884 | 0.837 | 1.496 | 1.068 | 0.943 | 0.7 |
EBITDA ratio
| 0.183 | 0.147 | 0.086 | 0.093 | 0.136 | 0.158 | 0.272 | 0.192 | 0.124 | 0.164 | 0.187 | 0.131 | 0.159 | 0.16 | 0.179 | 0.16 | 0.14 | 0.113 | 0.009 | 0.135 | 0.111 | 0.112 | 0.118 | 0.071 | 0.167 | 0.115 | 0.185 | 0.12 | 0.191 | 0.141 | 0.164 | 0.169 | 0.188 | 0.143 | 0.124 | 0.137 | 0.236 | 0.146 | 0.257 | 0.061 | 0.177 | 0.356 | 0.468 | 0.463 | 0.334 | 0.356 | 0.315 | 0.258 | 0.387 | 0.384 |