index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
Rok finansowy |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
83 |
90 |
103 |
121 |
127 |
137 |
159 |
175 |
172 |
176 |
163 |
154 |
151 |
139 |
134 |
127 |
130 |
132 |
135 |
144 |
156 |
207 |
204 |
213 |
256 |
227 |
Przychód Δ r/r |
0.0% |
8.0% |
14.4% |
17.5% |
4.8% |
7.9% |
16.5% |
9.8% |
-1.8% |
2.5% |
-7.2% |
-5.5% |
-2.3% |
-7.5% |
-3.8% |
-5.2% |
2.6% |
0.9% |
2.3% |
6.9% |
8.6% |
32.1% |
-1.4% |
4.3% |
20.3% |
-11.4% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
95.9% |
100.0% |
100.0% |
100.0% |
100.0% |
98.8% |
100.0% |
EBIT (mln) |
64 |
74 |
74 |
58 |
54 |
61 |
77 |
98 |
96 |
56 |
15 |
17 |
20 |
11 |
19 |
21 |
17 |
21 |
27 |
37 |
41 |
42 |
43 |
57 |
64 |
0 |
EBIT Δ r/r |
0.0% |
15.2% |
0.5% |
-21.5% |
-8.0% |
13.2% |
26.7% |
27.3% |
-1.5% |
-42.0% |
-73.7% |
13.0% |
19.3% |
-45.0% |
72.3% |
11.7% |
-19.5% |
23.2% |
29.9% |
35.2% |
11.6% |
2.6% |
3.4% |
32.1% |
11.8% |
-100.0% |
EBIT (%) |
77.0% |
82.2% |
72.2% |
48.3% |
42.4% |
44.4% |
48.3% |
56.1% |
56.2% |
31.8% |
9.0% |
10.8% |
13.2% |
7.8% |
14.0% |
16.5% |
12.9% |
15.8% |
20.1% |
25.4% |
26.1% |
20.2% |
21.2% |
26.9% |
25.0% |
0.0% |
Koszty finansowe (mln) |
41 |
46 |
48 |
23 |
15 |
15 |
30 |
47 |
53 |
34 |
17 |
13 |
8 |
5 |
4 |
4 |
3 |
3 |
4 |
7 |
9 |
5 |
3 |
7 |
4 |
36 |
EBITDA (mln) |
72 |
82 |
84 |
67 |
64 |
72 |
90 |
111 |
109 |
69 |
19 |
19 |
21 |
11 |
19 |
21 |
23 |
28 |
34 |
43 |
47 |
49 |
51 |
65 |
1 |
0 |
EBITDA(%) |
86.7% |
91.3% |
81.3% |
55.7% |
50.5% |
52.7% |
56.4% |
63.8% |
63.5% |
39.5% |
11.5% |
12.5% |
13.6% |
8.1% |
14.2% |
16.5% |
18.0% |
21.1% |
24.9% |
29.8% |
30.1% |
23.7% |
25.0% |
30.5% |
0.6% |
0.0% |
Podatek (mln) |
8 |
9 |
9 |
13 |
14 |
16 |
17 |
18 |
14 |
7 |
-5 |
-3 |
1 |
-1 |
2 |
2 |
4 |
6 |
12 |
3 |
10 |
10 |
10 |
10 |
13 |
14 |
Zysk Netto (mln) |
15 |
18 |
17 |
23 |
25 |
29 |
30 |
33 |
30 |
15 |
-3 |
-0 |
5 |
0 |
6 |
9 |
9 |
12 |
11 |
26 |
31 |
43 |
33 |
33 |
52 |
53 |
Zysk netto Δ r/r |
0.0% |
18.6% |
-7.1% |
36.9% |
9.1% |
16.6% |
3.1% |
9.9% |
-10.8% |
-48.7% |
-122.8% |
-88.1% |
-1285.7% |
-97.8% |
5497.2% |
53.2% |
-1.6% |
28.9% |
-7.5% |
141.4% |
17.5% |
38.5% |
-21.7% |
0.0% |
56.4% |
1.3% |
Zysk netto (%) |
18.4% |
20.2% |
16.4% |
19.1% |
19.9% |
21.5% |
19.0% |
19.0% |
17.3% |
8.7% |
-2.1% |
-0.3% |
3.2% |
0.1% |
4.5% |
7.3% |
7.0% |
8.9% |
8.1% |
18.2% |
19.7% |
20.6% |
16.4% |
15.7% |
20.4% |
23.4% |
EPS |
0.96 |
1.14 |
1.02 |
1.12 |
1.53 |
1.39 |
1.66 |
1.79 |
1.66 |
0.89 |
-0.2 |
-0.0242 |
0.29 |
0.01 |
0.35 |
0.53 |
0.53 |
0.69 |
0.64 |
1.54 |
1.84 |
2.54 |
1.98 |
2.37 |
3.08 |
3.12 |
EPS (rozwodnione) |
0.96 |
1.14 |
1.02 |
1.11 |
1.52 |
1.39 |
1.66 |
1.79 |
1.66 |
0.89 |
-0.2 |
-0.0242 |
0.29 |
0.01 |
0.35 |
0.53 |
0.53 |
0.69 |
0.64 |
1.54 |
1.83 |
2.54 |
1.98 |
2.36 |
3.07 |
3.12 |
Ilośc akcji (mln) |
16 |
16 |
17 |
21 |
17 |
21 |
18 |
19 |
18 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
Ważona ilośc akcji (mln) |
16 |
16 |
17 |
21 |
17 |
21 |
18 |
19 |
18 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
17 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |