index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
Rok finansowy |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
0 |
17 |
45 |
63 |
213 |
490 |
393 |
214 |
225 |
218 |
247 |
275 |
Przychód Δ r/r |
0.0% |
inf% |
164.4% |
38.0% |
240.2% |
130.0% |
-20.0% |
-45.6% |
5.3% |
-3.1% |
13.5% |
11.1% |
Marża brutto |
0.0% |
100.0% |
98.7% |
82.0% |
27.9% |
13.6% |
21.1% |
48.8% |
61.8% |
69.0% |
70.0% |
96.5% |
EBIT (mln) |
-16 |
-2 |
18 |
29 |
-70 |
-114 |
35 |
65 |
92 |
123 |
98 |
113 |
EBIT Δ r/r |
0.0% |
-89.3% |
-1150.4% |
59.6% |
-342.1% |
61.2% |
-130.9% |
83.8% |
42.9% |
33.2% |
-20.3% |
14.8% |
EBIT (%) |
0.0% |
-10.1% |
40.1% |
46.4% |
-33.0% |
-23.1% |
8.9% |
30.2% |
41.0% |
56.5% |
39.7% |
41.0% |
Koszty finansowe (mln) |
0 |
0 |
1 |
3 |
8 |
26 |
24 |
26 |
25 |
22 |
19 |
8 |
EBITDA (mln) |
-20 |
5 |
19 |
67 |
45 |
92 |
83 |
112 |
144 |
185 |
156 |
232 |
EBITDA(%) |
0.0% |
28.5% |
42.1% |
107.6% |
21.1% |
18.7% |
21.2% |
52.2% |
64.1% |
85.0% |
62.9% |
84.5% |
Podatek (mln) |
0 |
3 |
8 |
10 |
-23 |
-35 |
-40 |
11 |
13 |
28 |
13 |
20 |
Zysk Netto (mln) |
-455 |
1,673 |
29 |
42 |
-43 |
-106 |
-234 |
17 |
-57 |
85 |
-48 |
23 |
Zysk netto Δ r/r |
0.0% |
-467.6% |
-98.3% |
46.5% |
-200.9% |
148.4% |
121.8% |
-107.2% |
-435.8% |
-250.5% |
-156.7% |
-148.4% |
Zysk netto (%) |
0.0% |
9739.6% |
63.3% |
67.2% |
-19.9% |
-21.5% |
-59.7% |
7.9% |
-25.2% |
39.2% |
-19.5% |
8.5% |
EPS |
-9.5 |
36.4 |
0.33 |
0.4 |
-0.33 |
-0.67 |
-1.55 |
0.1 |
-0.34 |
0.47 |
-0.26 |
0.13 |
EPS (rozwodnione) |
-9.5 |
36.4 |
0.32 |
0.4 |
-0.33 |
-0.67 |
-1.55 |
0.1 |
-0.34 |
0.47 |
-0.26 |
0.12 |
Ilośc akcji (mln) |
48 |
46 |
88 |
105 |
128 |
157 |
151 |
162 |
168 |
180 |
185 |
186 |
Ważona ilośc akcji (mln) |
48 |
46 |
89 |
105 |
128 |
157 |
151 |
162 |
168 |
180 |
185 |
188 |
Waluta |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |