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) |
164 |
76 |
85 |
106 |
116 |
131 |
110 |
217 |
223 |
193 |
313 |
419 |
478 |
321 |
383 |
501 |
444 |
646 |
578 |
567 |
673 |
692 |
807 |
719 |
720 |
930 |
Przychód Δ r/r |
0.0% |
-53.6% |
12.4% |
24.0% |
10.1% |
12.4% |
-15.8% |
97.4% |
2.4% |
-13.5% |
62.2% |
34.0% |
14.0% |
-32.8% |
19.1% |
30.9% |
-11.4% |
45.6% |
-10.6% |
-1.8% |
18.7% |
2.8% |
16.7% |
-11.0% |
0.2% |
29.1% |
Marża brutto |
20.9% |
16.8% |
29.6% |
43.8% |
47.4% |
31.5% |
-2.1% |
24.4% |
27.0% |
9.3% |
32.3% |
46.5% |
55.5% |
44.7% |
17.3% |
17.0% |
8.7% |
29.6% |
27.2% |
13.9% |
3.5% |
21.1% |
27.0% |
16.2% |
15.7% |
21.3% |
EBIT (mln) |
-38 |
-80 |
-6 |
10 |
-7 |
-5 |
-26 |
22 |
49 |
-25 |
75 |
-52 |
198 |
38 |
-32 |
22 |
-36 |
117 |
65 |
-39 |
-40 |
79 |
121 |
28 |
-45 |
106 |
EBIT Δ r/r |
0.0% |
111.1% |
-92.2% |
-256.5% |
-172.3% |
-32.4% |
452.7% |
-183.4% |
122.1% |
-152.0% |
-396.8% |
-168.5% |
-483.4% |
-80.8% |
-185.5% |
-166.8% |
-264.7% |
-428.4% |
-44.7% |
-160.5% |
1.0% |
-299.3% |
53.0% |
-76.5% |
-257.9% |
-337.9% |
EBIT (%) |
-23.0% |
-104.8% |
-7.3% |
9.2% |
-6.1% |
-3.6% |
-23.9% |
10.1% |
21.9% |
-13.2% |
24.1% |
-12.3% |
41.4% |
11.8% |
-8.5% |
4.3% |
-8.0% |
18.1% |
11.2% |
-6.9% |
-5.9% |
11.4% |
14.9% |
3.9% |
-6.2% |
11.4% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
-1 |
-0 |
-0 |
-1 |
-1 |
-20 |
11 |
2 |
3 |
2 |
22 |
27 |
25 |
22 |
38 |
41 |
48 |
50 |
42 |
43 |
43 |
50 |
EBITDA (mln) |
-4 |
83 |
38 |
64 |
67 |
21 |
-17 |
9 |
121 |
10 |
141 |
10 |
255 |
118 |
81 |
144 |
93 |
243 |
210 |
135 |
165 |
243 |
293 |
173 |
209 |
307 |
EBITDA(%) |
-2.2% |
110.0% |
44.5% |
60.1% |
57.5% |
16.0% |
-15.6% |
4.0% |
54.6% |
5.1% |
45.1% |
2.4% |
53.3% |
36.8% |
21.2% |
28.8% |
20.9% |
37.6% |
36.4% |
23.8% |
24.5% |
35.1% |
36.3% |
24.1% |
29.0% |
33.0% |
Podatek (mln) |
-0 |
0 |
12 |
-3 |
1 |
3 |
1 |
-7 |
-9 |
4 |
-8 |
-124 |
82 |
9 |
-10 |
-5 |
56 |
27 |
20 |
-7 |
-24 |
0 |
-30 |
-8 |
1 |
30 |
Zysk Netto (mln) |
-40 |
-84 |
2 |
9 |
-6 |
-6 |
-25 |
69 |
53 |
-54 |
68 |
49 |
151 |
15 |
-25 |
18 |
-87 |
70 |
-24 |
-27 |
-100 |
-17 |
35 |
-37 |
-85 |
36 |
Zysk netto Δ r/r |
0.0% |
110.0% |
-102.8% |
269.2% |
-169.6% |
2.0% |
313.4% |
-372.6% |
-23.0% |
-202.4% |
-224.5% |
-27.8% |
208.6% |
-90.1% |
-268.0% |
-170.9% |
-587.9% |
-180.0% |
-133.8% |
12.9% |
274.8% |
-83.1% |
-309.0% |
-206.4% |
127.0% |
-142.2% |
Zysk netto (%) |
-24.4% |
-110.7% |
2.7% |
8.2% |
-5.2% |
-4.7% |
-23.0% |
31.8% |
23.9% |
-28.3% |
21.7% |
11.7% |
31.6% |
4.7% |
-6.6% |
3.6% |
-19.6% |
10.8% |
-4.1% |
-4.7% |
-14.8% |
-2.4% |
4.3% |
-5.2% |
-11.8% |
3.8% |
EPS |
-0.64 |
-1.26 |
-0.08 |
-0.18 |
-0.0544 |
-0.052 |
-0.21 |
0.57 |
0.43 |
-0.39 |
0.24 |
0.14 |
0.54 |
0.05 |
-0.0789 |
0.05 |
-0.23 |
0.18 |
-0.0592 |
-0.0613 |
-0.2 |
-0.0318 |
0.0644 |
-0.067 |
-0.14 |
0.16 |
EPS (rozwodnione) |
-0.64 |
-1.26 |
-0.08 |
-0.18 |
-0.0544 |
-0.052 |
-0.21 |
0.57 |
0.43 |
-0.39 |
0.23 |
0.13 |
0.51 |
0.05 |
-0.0789 |
0.05 |
-0.23 |
0.18 |
-0.0592 |
-0.0613 |
-0.2 |
-0.0318 |
0.0644 |
-0.067 |
-0.14 |
0.16 |
Ilośc akcji (mln) |
62 |
67 |
69 |
80 |
111 |
118 |
118 |
119 |
120 |
141 |
225 |
251 |
281 |
285 |
319 |
353 |
374 |
386 |
397 |
433 |
490 |
527 |
536 |
557 |
606 |
621 |
Ważona ilośc akcji (mln) |
62 |
67 |
69 |
80 |
111 |
118 |
118 |
120 |
121 |
141 |
234 |
270 |
297 |
298 |
319 |
357 |
374 |
389 |
397 |
433 |
490 |
527 |
542 |
557 |
606 |
623 |
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 |