index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
Rok finansowy |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
12 |
7 |
6 |
12 |
14 |
11 |
4 |
5 |
6 |
6 |
4 |
2 |
2 |
86 |
5 |
-46 |
94 |
180 |
19 |
-155 |
11 |
119 |
Przychód Δ r/r |
0.0% |
-43.0% |
-8.1% |
88.9% |
25.9% |
-21.1% |
-69.1% |
40.5% |
19.0% |
-2.5% |
-22.6% |
-50.3% |
-25.0% |
5113.3% |
-94.4% |
-1050.1% |
-304.8% |
91.8% |
-89.2% |
-899.9% |
-107.0% |
998.9% |
Marża brutto |
99.0% |
97.1% |
90.3% |
96.2% |
97.9% |
93.7% |
90.9% |
77.6% |
79.5% |
79.5% |
73.7% |
42.5% |
19.2% |
100.0% |
100.0% |
100.0% |
96.7% |
98.1% |
100.0% |
100.0% |
100.0% |
100.0% |
EBIT (mln) |
8 |
2 |
1 |
7 |
11 |
6 |
-0 |
-0 |
2 |
2 |
0 |
-1 |
-2 |
83 |
2 |
-49 |
91 |
178 |
18 |
-156 |
10 |
-231 |
EBIT Δ r/r |
0.0% |
-74.9% |
-53.7% |
677.7% |
45.6% |
-48.1% |
-105.6% |
-38.7% |
-1173.7% |
-15.7% |
-78.5% |
-494.6% |
17.3% |
-4960.3% |
-97.9% |
-2897.7% |
-287.4% |
95.2% |
-89.7% |
-949.9% |
-106.2% |
-2471.8% |
EBIT (%) |
69.5% |
30.6% |
15.4% |
63.5% |
73.4% |
48.3% |
-8.8% |
-3.8% |
34.6% |
29.9% |
8.3% |
-66.1% |
-103.3% |
96.3% |
36.2% |
106.6% |
97.6% |
99.3% |
94.8% |
100.8% |
89.9% |
-193.9% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-213 |
-26 |
-59 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
181 |
-10 |
66 |
184 |
124 |
-265 |
303 |
96 |
-32 |
-152 |
-426 |
-54 |
-119 |
83 |
2 |
-49 |
91 |
178 |
18 |
-156 |
10 |
0 |
EBITDA(%) |
1554.0% |
-150.8% |
1082.6% |
1597.0% |
852.4% |
-2320.1% |
8594.6% |
1933.3% |
-542.0% |
-2648.0% |
-9566.5% |
-2448.0% |
-7166.5% |
96.3% |
36.3% |
106.6% |
97.6% |
99.3% |
94.8% |
100.8% |
89.9% |
0.0% |
Podatek (mln) |
0 |
-0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-2 |
-2 |
18 |
-156 |
0 |
0 |
Zysk Netto (mln) |
181 |
-10 |
66 |
184 |
124 |
-265 |
303 |
96 |
-32 |
-152 |
-213 |
-28 |
-60 |
83 |
2 |
-49 |
91 |
178 |
18 |
-156 |
10 |
115 |
Zysk netto Δ r/r |
0.0% |
-105.5% |
-762.4% |
178.6% |
-32.8% |
-314.7% |
-214.3% |
-68.4% |
-133.4% |
376.1% |
39.7% |
-86.9% |
117.0% |
-238.1% |
-97.9% |
-2897.7% |
-287.4% |
95.2% |
-89.7% |
-949.9% |
-106.2% |
1085.5% |
Zysk netto (%) |
1554.0% |
-150.2% |
1082.6% |
1597.0% |
852.4% |
-2320.1% |
8594.6% |
1933.3% |
-542.0% |
-2648.0% |
-4779.1% |
-1257.0% |
-3634.9% |
96.3% |
36.2% |
106.6% |
97.6% |
99.3% |
94.8% |
100.8% |
89.9% |
96.9% |
EPS |
6.29 |
-0.35 |
2.29 |
6.39 |
4.29 |
-12.29 |
15.61 |
4.93 |
-1.65 |
-7.89 |
-11.02 |
-1.44 |
-3.13 |
4.32 |
0.09 |
-2.53 |
4.74 |
9.25 |
0.95 |
-8.08 |
0.5 |
6.0 |
EPS (rozwodnione) |
6.29 |
-0.35 |
2.29 |
6.39 |
4.29 |
-12.29 |
15.61 |
4.93 |
-1.65 |
-7.89 |
-11.02 |
-1.44 |
-3.13 |
4.32 |
0.09 |
-2.53 |
4.74 |
9.25 |
0.95 |
-8.08 |
0.5 |
6.0 |
Ilośc akcji (mln) |
29 |
29 |
29 |
29 |
29 |
22 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
Ważona ilośc akcji (mln) |
29 |
29 |
29 |
29 |
29 |
22 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |