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) |
0 |
0 |
0 |
0 |
131 |
176 |
196 |
224 |
254 |
247 |
280 |
343 |
390 |
452 |
582 |
626 |
591 |
610 |
613 |
361 |
151 |
131 |
223 |
528 |
564 |
Przychód Δ r/r |
0.0% |
0.0% |
0.0% |
inf% |
83102.5% |
34.5% |
11.2% |
14.2% |
13.4% |
-2.8% |
13.6% |
22.5% |
13.6% |
15.9% |
28.6% |
7.6% |
-5.6% |
3.3% |
0.5% |
-41.1% |
-58.2% |
-13.4% |
70.2% |
137.2% |
6.9% |
Marża brutto |
0.0% |
0.0% |
0.0% |
95.6% |
70.1% |
71.3% |
74.2% |
75.7% |
73.4% |
71.6% |
74.0% |
68.0% |
63.9% |
56.5% |
55.3% |
52.4% |
50.9% |
52.1% |
50.3% |
40.3% |
27.8% |
26.4% |
24.4% |
20.9% |
21.5% |
EBIT (mln) |
-0 |
-0 |
-1 |
-0 |
35 |
71 |
90 |
97 |
110 |
93 |
70 |
37 |
61 |
23 |
102 |
129 |
114 |
97 |
59 |
-94 |
-38 |
-54 |
-28 |
-15 |
4 |
EBIT Δ r/r |
0.0% |
25.9% |
100.4% |
-75.5% |
-21443.0% |
101.0% |
25.7% |
8.1% |
13.9% |
-15.4% |
-25.3% |
-46.4% |
63.4% |
-62.1% |
339.5% |
26.2% |
-11.0% |
-15.1% |
-39.3% |
-259.1% |
-59.6% |
42.1% |
-47.5% |
-45.7% |
-123.4% |
EBIT (%) |
0.0% |
0.0% |
0.0% |
-105.5% |
27.1% |
40.4% |
45.7% |
43.3% |
43.4% |
37.9% |
24.9% |
10.9% |
15.7% |
5.1% |
17.5% |
20.5% |
19.4% |
15.9% |
9.6% |
-26.0% |
-25.1% |
-41.2% |
-12.7% |
-2.9% |
0.6% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
11 |
-3 |
-5 |
-4 |
-16 |
11 |
9 |
9 |
9 |
8 |
7 |
4 |
3 |
3 |
9 |
11 |
8 |
3 |
6 |
19 |
19 |
EBITDA (mln) |
-0 |
-0 |
-1 |
-0 |
63 |
78 |
97 |
108 |
121 |
88 |
164 |
122 |
106 |
76 |
168 |
186 |
170 |
159 |
133 |
-49 |
-39 |
-47 |
-19 |
17 |
30 |
EBITDA(%) |
0.0% |
0.0% |
0.0% |
-104.7% |
48.4% |
44.2% |
49.4% |
48.2% |
47.7% |
35.5% |
58.5% |
35.4% |
27.2% |
16.8% |
28.9% |
29.6% |
28.8% |
26.1% |
21.7% |
-13.6% |
-26.0% |
-36.0% |
-8.4% |
3.3% |
5.3% |
Podatek (mln) |
-0 |
-0 |
-0 |
0 |
44 |
30 |
37 |
38 |
39 |
43 |
41 |
-34 |
16 |
15 |
39 |
44 |
42 |
42 |
41 |
4 |
3 |
8 |
0 |
-2 |
3 |
Zysk Netto (mln) |
-0 |
-0 |
-1 |
-0 |
13 |
45 |
59 |
64 |
87 |
87 |
39 |
3 |
45 |
13 |
70 |
95 |
82 |
73 |
39 |
-307 |
-68 |
-13 |
-40 |
-35 |
-17 |
Zysk netto Δ r/r |
0.0% |
25.8% |
101.5% |
-75.4% |
-8053.7% |
235.6% |
32.9% |
7.5% |
36.1% |
-0.1% |
-55.0% |
-93.2% |
1586.9% |
-70.9% |
440.3% |
35.1% |
-13.0% |
-11.5% |
-46.3% |
-883.5% |
-77.9% |
-80.5% |
205.2% |
-12.8% |
-50.3% |
Zysk netto (%) |
0.0% |
0.0% |
0.0% |
-106.0% |
10.1% |
25.3% |
30.2% |
28.4% |
34.1% |
35.1% |
13.9% |
0.8% |
11.4% |
2.9% |
12.1% |
15.1% |
14.0% |
12.0% |
6.4% |
-85.0% |
-44.8% |
-10.1% |
-18.1% |
-6.6% |
-3.1% |
EPS |
-0.15 |
-0.15 |
-0.26 |
-0.0632 |
0.4 |
0.81 |
1.05 |
1.12 |
1.52 |
1.53 |
0.84 |
0.06 |
0.99 |
0.28 |
1.51 |
2.03 |
1.72 |
1.34 |
0.7 |
-5.48 |
-1.21 |
-0.23 |
-0.7 |
-0.58 |
-0.27 |
EPS (rozwodnione) |
-0.15 |
-0.15 |
-0.26 |
-0.0632 |
0.38 |
0.8 |
1.03 |
1.11 |
1.5 |
1.53 |
0.84 |
0.06 |
0.99 |
0.28 |
1.5 |
2.02 |
1.71 |
1.33 |
0.7 |
-5.48 |
-1.21 |
-0.23 |
-0.7 |
-0.58 |
-0.27 |
Ilośc akcji (mln) |
2 |
2 |
3 |
3 |
23 |
27 |
56 |
57 |
57 |
57 |
46 |
45 |
45 |
45 |
46 |
47 |
48 |
55 |
56 |
56 |
56 |
56 |
57 |
60 |
61 |
Ważona ilośc akcji (mln) |
2 |
2 |
3 |
3 |
23 |
28 |
58 |
57 |
58 |
57 |
46 |
45 |
45 |
45 |
47 |
47 |
48 |
55 |
56 |
56 |
56 |
56 |
57 |
60 |
61 |
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 |