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 |
26 |
Rok finansowy |
1998 |
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) |
10 |
10 |
4 |
0 |
0 |
0 |
1 |
2 |
12 |
10 |
6 |
11 |
22 |
55 |
76 |
61 |
51 |
49 |
62 |
70 |
68 |
76 |
100 |
121 |
142 |
146 |
183 |
Przychód Δ r/r |
0.0% |
0.8% |
-55.8% |
-98.3% |
-78.0% |
2804.7% |
40.4% |
225.2% |
412.4% |
-13.0% |
-37.6% |
74.6% |
102.9% |
143.6% |
38.6% |
-19.1% |
-16.8% |
-3.8% |
26.6% |
12.5% |
-2.0% |
10.9% |
31.9% |
21.3% |
17.1% |
3.0% |
25.1% |
Marża brutto |
18.1% |
14.3% |
4.5% |
-101.6% |
-381.5% |
-474.9% |
-667.1% |
-199.7% |
36.3% |
2.9% |
42.3% |
28.9% |
37.0% |
52.3% |
54.4% |
45.9% |
34.7% |
26.9% |
37.9% |
37.7% |
31.6% |
41.1% |
46.7% |
44.6% |
43.5% |
28.4% |
42.1% |
EBIT (mln) |
-32 |
-8 |
5 |
-1 |
-3 |
-11 |
-8 |
-8 |
2 |
-3 |
-3 |
-0 |
4 |
20 |
20 |
9 |
11 |
8 |
17 |
21 |
21 |
27 |
41 |
38 |
40 |
15 |
44 |
EBIT Δ r/r |
0.0% |
-75.6% |
-162.1% |
-115.3% |
266.0% |
316.0% |
-29.8% |
5.9% |
-129.7% |
-206.2% |
9.7% |
-86.2% |
-1169.8% |
377.2% |
0.2% |
-56.1% |
28.4% |
-26.0% |
96.8% |
23.3% |
3.9% |
24.0% |
53.3% |
-5.8% |
5.0% |
-62.3% |
187.8% |
EBIT (%) |
-314.2% |
-76.2% |
107.0% |
-945.2% |
-15711.1% |
-2249.8% |
-1124.4% |
-366.0% |
21.2% |
-25.9% |
-45.5% |
-3.6% |
19.0% |
37.3% |
26.9% |
14.6% |
22.6% |
17.3% |
27.0% |
29.6% |
31.3% |
35.0% |
40.7% |
31.6% |
28.3% |
10.4% |
23.9% |
Koszty finansowe (mln) |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
3 |
3 |
EBITDA (mln) |
30 |
5 |
-7 |
-1 |
1 |
4 |
-5 |
-7 |
2 |
-0 |
-2 |
5 |
7 |
24 |
24 |
26 |
14 |
9 |
20 |
25 |
25 |
31 |
46 |
51 |
57 |
30 |
44 |
EBITDA(%) |
295.5% |
46.9% |
-151.1% |
-981.5% |
3777.8% |
827.9% |
-733.8% |
-305.5% |
20.4% |
-0.8% |
-34.0% |
44.3% |
33.5% |
43.7% |
32.0% |
42.1% |
27.5% |
18.4% |
32.6% |
35.8% |
37.2% |
40.9% |
45.6% |
41.7% |
39.9% |
20.3% |
23.9% |
Podatek (mln) |
31 |
5 |
-6 |
0 |
2 |
8 |
1 |
0 |
1 |
0 |
1 |
1 |
1 |
8 |
13 |
9 |
6 |
2 |
8 |
9 |
7 |
10 |
15 |
15 |
17 |
13 |
17 |
Zysk Netto (mln) |
-33 |
-5 |
5 |
-1 |
-3 |
-11 |
-8 |
-8 |
-5 |
-5 |
-4 |
-4 |
2 |
12 |
9 |
-3 |
4 |
5 |
9 |
9 |
11 |
42 |
21 |
18 |
18 |
-4 |
18 |
Zysk netto Δ r/r |
0.0% |
-84.2% |
-195.5% |
-115.2% |
266.5% |
308.0% |
-26.0% |
0.4% |
-43.6% |
-0.8% |
-12.9% |
-7.1% |
-159.8% |
426.5% |
-26.2% |
-132.7% |
-247.0% |
13.3% |
78.4% |
10.1% |
14.7% |
290.3% |
-50.5% |
-11.4% |
-2.7% |
-123.4% |
-526.4% |
Zysk netto (%) |
-325.2% |
-51.0% |
110.1% |
-963.7% |
-16040.7% |
-2253.3% |
-1186.6% |
-366.4% |
-40.3% |
-46.0% |
-64.2% |
-34.2% |
10.1% |
21.8% |
11.6% |
-4.7% |
8.3% |
9.8% |
13.8% |
13.5% |
15.7% |
55.4% |
20.8% |
15.2% |
12.6% |
-2.9% |
9.8% |
EPS |
-43.87 |
-4.14 |
2.67 |
-0.23 |
-0.73 |
-2.4 |
-1.41 |
-1.33 |
-0.56 |
-0.45 |
-0.41 |
-0.38 |
0.22 |
1.19 |
0.86 |
-0.28 |
0.4 |
0.45 |
0.79 |
0.86 |
1.02 |
3.91 |
1.73 |
1.49 |
1.36 |
-0.26 |
0.91 |
EPS (rozwodnione) |
-43.87 |
-4.14 |
2.67 |
-0.23 |
-0.67 |
-2.32 |
-1.25 |
-1.29 |
-0.43 |
-0.45 |
-0.41 |
-0.38 |
0.22 |
1.17 |
0.86 |
-0.28 |
0.4 |
0.45 |
0.79 |
0.86 |
1.02 |
3.91 |
1.73 |
1.48 |
1.35 |
-0.26 |
0.91 |
Ilośc akcji (mln) |
1 |
1 |
3 |
3 |
4 |
5 |
6 |
6 |
8 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
11 |
11 |
11 |
12 |
12 |
13 |
17 |
20 |
Ważona ilośc akcji (mln) |
1 |
1 |
3 |
3 |
4 |
5 |
7 |
6 |
11 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
11 |
11 |
11 |
12 |
12 |
13 |
17 |
20 |
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 |
USD |