Rachunek Zysków i Strat
| 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 | 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 2025 |
| Przychód (mln) | 0 | 0 | 0 | 11 | 11 | 9 | 6 | 10 | 13 | 14 | 13 | 7 | 10 | 12 | 3 | 16 | 12 | 18 | 16 | 14 | 16 | 14 | 18 | 22 | 27 | 42 | 44 |
| Przychód Δ r/r | 0.0% | 0.0% | 0.0% | inf% | -4.8% | -16.4% | -34.1% | 65.9% | 30.0% | 14.1% | -7.7% | -48.3% | 42.8% | 25.8% | -71.7% | 367.0% | -25.6% | 52.1% | -11.3% | -13.4% | 14.7% | -15.4% | 33.0% | 17.7% | 26.5% | 53.3% | 6.2% |
| Marża brutto | 0.0% | 0.0% | 0.0% | 74.8% | 76.5% | 43.0% | 12.9% | 56.0% | 60.2% | 113.7% | 68.6% | -43.6% | 75.1% | 61.9% | 10.1% | 48.0% | 39.9% | 54.9% | 43.7% | 34.8% | 24.8% | 33.2% | 51.2% | 44.8% | 58.9% | 75.8% | 65.3% |
| EBIT (mln) | -1 | 1 | 3 | 5 | 5 | 1 | -2 | 2 | 4 | 12 | 4 | -8 | 3 | 2 | -3 | 0 | -4 | 2 | 0 | -1 | -2 | -0 | 5 | 4 | 10 | 22 | 20 |
| EBIT Δ r/r | 0.0% | -217.1% | 106.0% | 72.9% | -0.5% | -82.3% | -287.2% | -229.7% | 76.4% | 201.9% | -61.5% | -279.8% | -141.8% | -27.8% | -243.9% | -105.2% | -2194.5% | -144.3% | -80.6% | -504.4% | 67.1% | -81.4% | -1258.7% | -12.0% | 133.4% | 127.7% | -10.1% |
| EBIT (%) | 0.0% | 0.0% | 0.0% | 45.6% | 47.6% | 10.1% | -28.6% | 22.3% | 30.3% | 80.2% | 33.5% | -116.2% | 34.0% | 19.5% | -99.4% | 1.1% | -31.4% | 9.2% | 2.0% | -9.3% | -13.6% | -3.0% | 26.1% | 19.5% | 36.0% | 53.5% | 45.3% |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA (mln) | -1 | 1 | 3 | 7 | 7 | 2 | -2 | 2 | 4 | 12 | 2 | -7 | 3 | 2 | -3 | 0 | -3 | 2 | 1 | -1 | -2 | 0 | 5 | 5 | 10 | 40 | 19 |
| EBITDA(%) | 0.0% | 0.0% | 0.0% | 62.8% | 62.4% | 24.8% | -27.0% | 24.8% | 33.6% | 81.2% | 15.3% | -98.3% | 33.3% | 13.2% | -80.3% | 3.0% | -26.5% | 11.3% | 4.9% | -7.5% | -11.8% | 1.6% | 28.7% | 21.0% | 37.1% | 96.3% | 43.4% |
| Podatek (mln) | -1 | 1 | 2 | 6 | 6 | 2 | -2 | 0 | 1 | 4 | -0 | -0 | 0 | 1 | -1 | 0 | 1 | 2 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 8 | 5 |
| Zysk Netto (mln) | 0 | 1 | 2 | 4 | 3 | 1 | -1 | 2 | 3 | 8 | -1 | -8 | 2 | 1 | -2 | 2 | -8 | 1 | 1 | -2 | -4 | -8 | 7 | 5 | 9 | 31 | 22 |
| Zysk netto Δ r/r | 0.0% | 191.0% | 139.3% | 68.8% | -16.2% | -64.4% | -218.1% | -233.4% | 49.8% | 174.1% | -106.3% | 1421.2% | -129.8% | -76.4% | -502.9% | -182.7% | -548.4% | -111.9% | -7.0% | -325.9% | 76.1% | 125.5% | -183.2% | -31.7% | 97.9% | 246.3% | -30.4% |
| Zysk netto (%) | 0.0% | 0.0% | 0.0% | 37.5% | 33.0% | 14.0% | -25.2% | 20.2% | 23.3% | 56.0% | -3.8% | -112.9% | 23.5% | 4.4% | -62.9% | 11.1% | -67.1% | 5.3% | 5.5% | -14.4% | -22.1% | -58.8% | 36.8% | 21.3% | 33.4% | 75.5% | 49.5% |
| EPS | 0.0075 | 0.0181 | 0.045 | 0.0678 | 0.0399 | 0.0141 | -0.0167 | 0.0222 | 0.0328 | 0.0893 | -0.0057 | -0.0675 | 0.0182 | 0.0039 | -0.0081 | 0.0057 | -0.024 | 0.0023 | 0.0021 | -0.0048 | -0.0084 | -0.019 | 0.0158 | 0.0108 | 0.0214 | 0.0737 | 0.0501 |
| EPS (rozwodnione) | 0.0075 | 0.0181 | 0.045 | 0.0508 | 0.0399 | 0.0141 | -0.0167 | 0.0222 | 0.0328 | 0.0893 | -0.0057 | -0.0675 | 0.0182 | 0.0039 | -0.0081 | 0.0057 | -0.024 | 0.0023 | 0.0021 | -0.0048 | -0.0084 | -0.019 | 0.0158 | 0.0104 | 0.0205 | 0.0711 | 0.0496 |
| Ilośc akcji (mln) | 47 | 57 | 55 | 82 | 88 | 88 | 88 | 88 | 90 | 90 | 90 | 115 | 127 | 139 | 272 | 318 | 340 | 416 | 422 | 422 | 425 | 425 | 425 | 425 | 425 | 427 | 441 |
| Ważona ilośc akcji (mln) | 47 | 57 | 55 | 82 | 88 | 88 | 88 | 88 | 90 | 90 | 90 | 115 | 127 | 140 | 272 | 320 | 340 | 421 | 426 | 425 | 425 | 425 | 425 | 444 | 443 | 443 | 441 |
| 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 | AUD |