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 |
Rok finansowy |
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) |
1 |
1 |
1 |
2 |
8 |
10 |
10 |
12 |
14 |
18 |
23 |
26 |
22 |
22 |
23 |
22 |
24 |
27 |
3 |
56 |
68 |
70 |
67 |
94 |
56 |
Przychód Δ r/r |
0.0% |
8.4% |
20.5% |
17.3% |
366.0% |
22.9% |
-2.1% |
25.0% |
17.4% |
27.6% |
27.5% |
10.6% |
-15.7% |
2.8% |
3.9% |
-3.0% |
6.7% |
11.4% |
-89.8% |
1959.2% |
21.5% |
1.9% |
-3.6% |
39.6% |
-40.0% |
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% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
EBIT (mln) |
5 |
5 |
5 |
4 |
4 |
6 |
8 |
10 |
17 |
9 |
4 |
9 |
7 |
7 |
7 |
9 |
9 |
9 |
7 |
12 |
17 |
29 |
39 |
0 |
-31 |
EBIT Δ r/r |
0.0% |
9.7% |
-15.8% |
-8.5% |
2.5% |
34.1% |
39.3% |
26.4% |
64.9% |
-43.3% |
-62.5% |
161.6% |
-24.7% |
0.5% |
1.6% |
20.2% |
3.8% |
6.4% |
-29.9% |
85.8% |
40.8% |
67.6% |
35.3% |
-100.0% |
-inf% |
EBIT (%) |
434.1% |
439.3% |
307.0% |
239.7% |
52.7% |
57.5% |
81.8% |
82.7% |
116.2% |
51.6% |
15.2% |
35.9% |
32.1% |
31.3% |
30.7% |
38.0% |
37.0% |
35.3% |
241.6% |
21.8% |
25.3% |
41.6% |
58.3% |
0.0% |
-55.3% |
Koszty finansowe (mln) |
4 |
5 |
4 |
3 |
3 |
4 |
7 |
9 |
14 |
15 |
12 |
9 |
7 |
5 |
4 |
4 |
5 |
6 |
9 |
17 |
14 |
10 |
13 |
36 |
43 |
EBITDA (mln) |
5 |
5 |
5 |
4 |
5 |
6 |
9 |
11 |
17 |
11 |
5 |
11 |
8 |
8 |
8 |
10 |
10 |
11 |
7 |
15 |
19 |
31 |
41 |
3 |
0 |
EBITDA(%) |
434.1% |
439.3% |
307.0% |
255.3% |
56.2% |
62.1% |
89.4% |
89.4% |
119.9% |
59.0% |
21.5% |
41.4% |
37.8% |
36.4% |
35.7% |
44.4% |
41.9% |
39.3% |
241.6% |
26.4% |
27.6% |
43.8% |
60.5% |
3.3% |
0.0% |
Podatek (mln) |
0 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
1 |
-2 |
-1 |
0 |
0 |
1 |
1 |
1 |
2 |
1 |
2 |
3 |
5 |
8 |
6 |
6 |
4 |
Zysk Netto (mln) |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
1 |
1 |
-3 |
-7 |
0 |
0 |
1 |
2 |
3 |
3 |
2 |
4 |
9 |
13 |
21 |
18 |
13 |
3 |
Zysk netto Δ r/r |
0.0% |
-28.2% |
18.8% |
-10.0% |
40.0% |
25.6% |
-57.6% |
66.6% |
98.4% |
-315.9% |
122.8% |
-102.7% |
6.7% |
408.3% |
70.3% |
46.6% |
19.1% |
-19.7% |
71.4% |
120.9% |
34.5% |
67.1% |
-16.5% |
-26.5% |
-79.3% |
Zysk netto (%) |
68.6% |
45.4% |
44.8% |
34.4% |
10.3% |
10.6% |
4.6% |
6.1% |
10.3% |
-17.4% |
-30.5% |
0.7% |
0.9% |
4.7% |
7.7% |
11.6% |
13.0% |
9.3% |
156.6% |
16.8% |
18.6% |
30.5% |
26.4% |
13.9% |
4.8% |
EPS |
0.26 |
0.18 |
0.22 |
0.2 |
0.53 |
0.67 |
0.23 |
0.11 |
0.24 |
-0.59 |
-1.39 |
0.04 |
0.04 |
0.2 |
0.35 |
0.5 |
0.59 |
0.47 |
0.39 |
0.85 |
1.14 |
1.98 |
1.69 |
1.25 |
0.26 |
EPS (rozwodnione) |
0.26 |
0.18 |
0.22 |
0.2 |
0.53 |
0.67 |
0.23 |
0.11 |
0.24 |
-0.59 |
-1.39 |
0.04 |
0.04 |
0.2 |
0.34 |
0.5 |
0.59 |
0.46 |
0.38 |
0.85 |
1.14 |
1.98 |
1.69 |
1.25 |
0.26 |
Ilośc akcji (mln) |
3 |
3 |
3 |
3 |
2 |
2 |
2 |
7 |
6 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
11 |
11 |
11 |
11 |
11 |
10 |
10 |
Ważona ilośc akcji (mln) |
3 |
3 |
3 |
3 |
2 |
2 |
2 |
7 |
6 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
11 |
11 |
11 |
11 |
11 |
10 |
10 |
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 |