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) |
121 |
150 |
165 |
137 |
135 |
55 |
140 |
119 |
123 |
66 |
82 |
67 |
119 |
53 |
68 |
137 |
134 |
167 |
92 |
169 |
33 |
47 |
31 |
97 |
54 |
38 |
32 |
Przychód Δ r/r |
0.0% |
23.7% |
10.2% |
-17.3% |
-1.1% |
-59.6% |
157.2% |
-15.0% |
3.3% |
-46.7% |
24.6% |
-17.6% |
76.8% |
-55.5% |
28.9% |
100.8% |
-2.5% |
24.9% |
-44.7% |
83.0% |
-80.4% |
40.8% |
-33.8% |
214.7% |
-43.8% |
-30.5% |
-15.5% |
Marża brutto |
32.2% |
29.0% |
34.1% |
32.9% |
23.1% |
45.2% |
100.0% |
100.0% |
100.0% |
97.1% |
67.9% |
41.9% |
28.6% |
73.7% |
47.2% |
79.3% |
49.6% |
80.6% |
56.7% |
23.8% |
72.5% |
90.4% |
86.8% |
91.6% |
75.1% |
61.8% |
51.9% |
EBIT (mln) |
32 |
34 |
44 |
34 |
31 |
17 |
70 |
62 |
61 |
-24 |
-55 |
16 |
-2 |
17 |
16 |
107 |
122 |
145 |
60 |
61 |
62 |
65 |
32 |
74 |
28 |
-176 |
39 |
EBIT Δ r/r |
0.0% |
5.2% |
30.9% |
-23.0% |
-8.5% |
-46.7% |
322.9% |
-11.5% |
-2.7% |
-140.4% |
124.4% |
-129.4% |
-110.2% |
-1106.9% |
-2.1% |
556.5% |
14.7% |
18.8% |
-58.5% |
2.0% |
1.3% |
4.3% |
-51.4% |
134.6% |
-62.2% |
-728.6% |
-122.0% |
EBIT (%) |
26.5% |
22.6% |
26.8% |
25.0% |
23.1% |
30.4% |
50.1% |
52.1% |
49.1% |
-37.2% |
-67.0% |
24.0% |
-1.4% |
31.3% |
23.8% |
77.8% |
91.6% |
87.1% |
65.3% |
36.4% |
188.5% |
139.7% |
102.7% |
76.6% |
51.5% |
-465.3% |
121.1% |
Koszty finansowe (mln) |
14 |
18 |
20 |
17 |
12 |
8 |
9 |
5 |
3 |
3 |
9 |
8 |
6 |
8 |
10 |
14 |
24 |
24 |
26 |
37 |
17 |
16 |
14 |
13 |
11 |
9 |
7 |
EBITDA (mln) |
34 |
36 |
45 |
38 |
29 |
20 |
28 |
61 |
62 |
-19 |
-51 |
16 |
-2 |
16 |
17 |
108 |
108 |
152 |
67 |
65 |
63 |
67 |
32 |
69 |
-65 |
-180 |
36 |
EBITDA(%) |
28.0% |
24.2% |
27.4% |
27.8% |
21.4% |
35.8% |
20.1% |
51.3% |
50.3% |
-29.6% |
-61.9% |
23.0% |
-1.3% |
31.0% |
25.6% |
78.9% |
80.6% |
91.2% |
72.8% |
38.3% |
192.1% |
144.3% |
105.4% |
71.3% |
-120.2% |
-474.4% |
113.5% |
Podatek (mln) |
4 |
6 |
5 |
5 |
8 |
2 |
-1 |
10 |
8 |
-12 |
-18 |
-2 |
-2 |
-0 |
-1 |
14 |
13 |
10 |
2 |
5 |
1 |
4 |
3 |
-16 |
-13 |
0 |
0 |
Zysk Netto (mln) |
15 |
16 |
20 |
17 |
17 |
11 |
66 |
48 |
52 |
-12 |
-54 |
10 |
-4 |
8 |
6 |
88 |
74 |
110 |
39 |
26 |
43 |
39 |
18 |
89 |
-52 |
-190 |
28 |
Zysk netto Δ r/r |
0.0% |
6.3% |
27.1% |
-15.7% |
2.1% |
-35.5% |
483.9% |
-27.4% |
8.9% |
-123.8% |
335.8% |
-117.9% |
-140.4% |
-294.9% |
-22.5% |
1393.1% |
-15.0% |
48.2% |
-64.6% |
-32.8% |
62.1% |
-9.2% |
-53.8% |
397.3% |
-158.2% |
266.8% |
-114.7% |
Zysk netto (%) |
12.3% |
10.6% |
12.2% |
12.5% |
12.9% |
20.6% |
46.7% |
39.9% |
42.0% |
-18.8% |
-65.6% |
14.3% |
-3.3% |
14.3% |
8.6% |
63.9% |
55.7% |
66.2% |
42.4% |
15.6% |
129.0% |
83.2% |
58.1% |
91.8% |
-95.1% |
-501.6% |
87.4% |
EPS |
0.21 |
0.18 |
0.22 |
0.19 |
0.2 |
0.13 |
0.11 |
0.55 |
0.58 |
-0.13 |
-0.57 |
0.091 |
-0.0355 |
0.065 |
0.05 |
0.75 |
0.65 |
0.96 |
0.34 |
0.22 |
0.36 |
0.32 |
0.15 |
0.73 |
-0.42 |
-1.55 |
0.23 |
EPS (rozwodnione) |
0.16 |
0.17 |
0.22 |
0.18 |
0.19 |
0.13 |
0.11 |
0.52 |
0.54 |
-0.13 |
-0.57 |
0.091 |
-0.0355 |
0.065 |
0.05 |
0.73 |
0.61 |
0.93 |
0.33 |
0.22 |
0.35 |
0.32 |
0.15 |
0.71 |
-0.42 |
-1.55 |
0.23 |
Ilośc akcji (mln) |
92 |
90 |
90 |
89 |
93 |
85 |
582 |
92 |
96 |
91 |
95 |
106 |
109 |
117 |
117 |
117 |
122 |
115 |
115 |
118 |
119 |
120 |
121 |
122 |
122 |
123 |
123 |
Ważona ilośc akcji (mln) |
92 |
93 |
93 |
92 |
93 |
89 |
610 |
92 |
96 |
91 |
95 |
106 |
109 |
117 |
118 |
120 |
122 |
119 |
118 |
119 |
121 |
122 |
123 |
124 |
122 |
123 |
123 |
Waluta |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |
GBP |