index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
Rok finansowy |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
40 |
48 |
63 |
78 |
130 |
190 |
261 |
382 |
267 |
191 |
235 |
212 |
223 |
218 |
249 |
Przychód Δ r/r |
0.0% |
18.2% |
32.6% |
23.7% |
66.3% |
45.6% |
37.3% |
46.6% |
-30.0% |
-28.6% |
22.9% |
-9.8% |
5.3% |
-2.3% |
14.6% |
Marża brutto |
32.0% |
28.0% |
29.8% |
29.4% |
33.9% |
31.8% |
33.4% |
43.5% |
32.8% |
24.2% |
21.5% |
17.8% |
15.1% |
27.1% |
24.8% |
EBIT (mln) |
-3 |
-4 |
0 |
-0 |
5 |
13 |
23 |
87 |
-11 |
-49 |
-46 |
-57 |
-59 |
-41 |
-71 |
EBIT Δ r/r |
0.0% |
20.7% |
-104.8% |
-271.5% |
-1773.6% |
161.8% |
71.2% |
277.7% |
-112.4% |
352.7% |
-5.4% |
23.0% |
3.9% |
-29.9% |
71.5% |
EBIT (%) |
-7.6% |
-7.8% |
0.3% |
-0.4% |
3.9% |
7.1% |
8.8% |
22.7% |
-4.0% |
-25.5% |
-19.7% |
-26.8% |
-26.5% |
-19.0% |
-28.4% |
Koszty finansowe (mln) |
1 |
1 |
1 |
1 |
0 |
1 |
2 |
1 |
1 |
5 |
6 |
6 |
6 |
9 |
7 |
EBITDA (mln) |
1 |
-1 |
3 |
-0 |
5 |
14 |
23 |
87 |
-9 |
-46 |
-21 |
-49 |
-60 |
-27 |
-159 |
EBITDA(%) |
2.1% |
-1.1% |
5.2% |
-0.4% |
3.7% |
7.4% |
9.0% |
22.9% |
-3.5% |
-24.1% |
-8.9% |
-23.2% |
-27.0% |
-12.3% |
-63.9% |
Podatek (mln) |
1 |
1 |
1 |
-2 |
0 |
0 |
-10 |
11 |
-8 |
15 |
7 |
0 |
0 |
0 |
0 |
Zysk Netto (mln) |
-3 |
-5 |
-1 |
-1 |
4 |
11 |
31 |
74 |
-2 |
-66 |
-58 |
-54 |
-66 |
-56 |
-187 |
Zysk netto Δ r/r |
0.0% |
57.6% |
-82.3% |
48.8% |
-404.6% |
152.0% |
189.4% |
136.8% |
-102.9% |
2977.8% |
-11.5% |
-7.3% |
22.6% |
-15.6% |
233.2% |
Zysk netto (%) |
-8.3% |
-11.1% |
-1.5% |
-1.8% |
3.3% |
5.7% |
12.0% |
19.3% |
-0.8% |
-34.6% |
-24.9% |
-25.6% |
-29.8% |
-25.8% |
-74.9% |
EPS |
-0.4 |
-0.6 |
-0.11 |
-0.14 |
0.3 |
0.69 |
1.82 |
3.87 |
-0.11 |
-3.31 |
-2.67 |
-2.01 |
-2.38 |
-1.75 |
-4.5 |
EPS (rozwodnione) |
-0.4 |
-0.6 |
-0.11 |
-0.14 |
0.28 |
0.65 |
1.76 |
3.67 |
-0.11 |
-3.31 |
-2.67 |
-2.01 |
-2.38 |
-1.75 |
-4.5 |
Ilośc akcji (mln) |
8 |
9 |
9 |
10 |
14 |
16 |
17 |
19 |
20 |
20 |
22 |
27 |
28 |
32 |
42 |
Ważona ilośc akcji (mln) |
8 |
9 |
9 |
10 |
15 |
17 |
18 |
20 |
20 |
20 |
22 |
27 |
28 |
32 |
42 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |