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) |
0 |
0 |
220 |
176 |
74 |
50 |
33 |
0 |
9 |
8 |
14 |
23 |
26 |
28 |
43 |
63 |
78 |
70 |
100 |
124 |
144 |
127 |
138 |
224 |
232 |
242 |
Przychód Δ r/r |
0.0% |
0.0% |
inf% |
-20.0% |
-58.0% |
-32.1% |
-33.3% |
-99.3% |
3678.1% |
-14.0% |
82.1% |
59.7% |
16.0% |
5.3% |
53.3% |
48.7% |
24.1% |
-10.8% |
43.5% |
23.1% |
16.7% |
-11.7% |
8.3% |
62.7% |
3.5% |
4.4% |
Marża brutto |
0.0% |
0.0% |
61.0% |
54.1% |
87.5% |
98.5% |
92.0% |
100.0% |
11.5% |
50.3% |
31.2% |
21.6% |
27.9% |
26.8% |
18.0% |
22.7% |
27.6% |
21.6% |
20.6% |
21.2% |
30.1% |
23.4% |
24.1% |
23.7% |
22.6% |
26.8% |
EBIT (mln) |
4 |
10 |
65 |
10 |
-3 |
-3 |
4 |
-1 |
0 |
1 |
1 |
0 |
2 |
0 |
4 |
11 |
18 |
10 |
15 |
18 |
26 |
23 |
23 |
37 |
36 |
24 |
EBIT Δ r/r |
0.0% |
152.9% |
567.2% |
-84.1% |
-126.6% |
12.0% |
-234.4% |
-116.6% |
-155.3% |
133.5% |
-32.6% |
-45.0% |
483.1% |
-82.3% |
1118.6% |
152.9% |
68.1% |
-42.1% |
44.9% |
23.6% |
41.6% |
-12.9% |
-0.2% |
64.0% |
-2.0% |
-34.8% |
EBIT (%) |
0.0% |
0.0% |
29.8% |
5.9% |
-3.8% |
-6.2% |
12.5% |
-289.0% |
4.2% |
11.5% |
4.2% |
1.5% |
7.3% |
1.2% |
9.8% |
16.7% |
22.6% |
14.7% |
14.8% |
14.9% |
18.0% |
17.8% |
16.4% |
16.5% |
15.6% |
9.8% |
Koszty finansowe (mln) |
0 |
3 |
2 |
2 |
2 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
1 |
3 |
2 |
2 |
4 |
1 |
2 |
2 |
4 |
5 |
5 |
6 |
16 |
4 |
EBITDA (mln) |
4 |
10 |
10 |
-82 |
1 |
-3 |
17 |
-0 |
8 |
1 |
2 |
9 |
12 |
12 |
4 |
11 |
18 |
11 |
15 |
19 |
27 |
24 |
24 |
39 |
39 |
27 |
EBITDA(%) |
0.0% |
0.0% |
4.4% |
-46.8% |
1.5% |
-5.2% |
52.4% |
-188.0% |
85.3% |
11.0% |
11.8% |
41.1% |
44.9% |
42.9% |
10.2% |
17.1% |
22.9% |
15.2% |
15.2% |
15.3% |
18.5% |
18.6% |
17.4% |
17.3% |
16.7% |
11.2% |
Podatek (mln) |
4 |
7 |
7 |
-95 |
-5 |
-4 |
15 |
0 |
-0 |
0 |
0 |
2 |
4 |
3 |
3 |
5 |
7 |
8 |
13 |
23 |
25 |
18 |
39 |
38 |
35 |
22 |
Zysk Netto (mln) |
3 |
0 |
-0 |
-85 |
-9 |
-6 |
12 |
-0 |
7 |
0 |
1 |
5 |
7 |
6 |
6 |
12 |
17 |
19 |
28 |
53 |
55 |
43 |
91 |
89 |
82 |
50 |
Zysk netto Δ r/r |
0.0% |
-99.0% |
-800.0% |
37958.0% |
-89.8% |
-27.4% |
-287.0% |
-102.7% |
-2442.0% |
-98.8% |
690.8% |
651.0% |
28.8% |
-11.4% |
3.2% |
96.8% |
35.6% |
15.7% |
43.7% |
90.2% |
4.5% |
-22.2% |
112.8% |
-2.5% |
-7.8% |
-39.0% |
Zysk netto (%) |
0.0% |
0.0% |
-0.1% |
-48.5% |
-11.8% |
-12.6% |
35.3% |
-132.9% |
82.4% |
1.1% |
5.0% |
23.3% |
25.9% |
21.8% |
14.7% |
19.4% |
21.2% |
27.5% |
27.6% |
42.6% |
38.2% |
33.6% |
66.1% |
39.6% |
35.3% |
20.6% |
EPS |
1.68 |
0.0109 |
-0.0559 |
-20.99 |
-2.13 |
-1.55 |
2.89 |
-0.0712 |
0.26 |
0.0028 |
0.0169 |
0.11 |
0.14 |
0.12 |
0.0943 |
0.12 |
0.17 |
0.19 |
0.27 |
0.5 |
0.52 |
0.41 |
0.86 |
0.84 |
0.78 |
0.46 |
EPS (rozwodnione) |
1.68 |
0.0109 |
-0.0559 |
-20.99 |
-2.13 |
-1.55 |
2.89 |
-0.0712 |
0.26 |
0.0028 |
0.0169 |
0.11 |
0.14 |
0.12 |
0.094 |
0.12 |
0.16 |
0.18 |
0.27 |
0.5 |
0.52 |
0.41 |
0.86 |
0.84 |
0.77 |
0.45 |
Ilośc akcji (mln) |
2 |
3 |
4 |
4 |
4 |
4 |
4 |
4 |
29 |
31 |
42 |
49 |
50 |
50 |
74 |
101 |
102 |
104 |
104 |
105 |
105 |
105 |
106 |
105 |
105 |
109 |
Ważona ilośc akcji (mln) |
2 |
3 |
4 |
4 |
4 |
4 |
4 |
4 |
29 |
31 |
42 |
49 |
50 |
50 |
74 |
102 |
103 |
104 |
104 |
105 |
105 |
106 |
106 |
106 |
106 |
110 |
Waluta |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |
AUD |