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 |
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 |
Przychód (mln) |
236 |
301 |
418 |
229 |
198 |
157 |
180 |
231 |
508 |
718 |
680 |
479 |
452 |
444 |
471 |
346 |
336 |
269 |
242 |
243 |
244 |
239 |
275 |
303 |
347 |
408 |
Przychód Δ r/r |
0.0% |
27.1% |
39.0% |
-45.2% |
-13.6% |
-20.4% |
14.6% |
28.1% |
120.0% |
41.4% |
-5.4% |
-29.6% |
-5.6% |
-1.8% |
6.1% |
-26.5% |
-3.1% |
-20.0% |
-10.0% |
0.3% |
0.6% |
-2.1% |
15.2% |
10.2% |
14.4% |
17.7% |
Marża brutto |
21.6% |
30.2% |
30.8% |
19.4% |
24.6% |
17.6% |
16.0% |
27.5% |
30.7% |
26.5% |
25.7% |
27.9% |
28.3% |
29.7% |
29.7% |
24.7% |
24.0% |
23.0% |
31.2% |
33.2% |
32.5% |
35.5% |
37.3% |
36.1% |
35.8% |
35.5% |
EBIT (mln) |
-96 |
15 |
5 |
-160 |
-51 |
-35 |
-44 |
2 |
-21 |
-14 |
-335 |
-133 |
-35 |
-13 |
2 |
-50 |
-26 |
-27 |
-1 |
1 |
-2 |
3 |
22 |
29 |
26 |
19 |
EBIT Δ r/r |
0.0% |
-115.1% |
-67.6% |
-3499.7% |
-68.2% |
-32.1% |
26.6% |
-105.3% |
-1021.6% |
-36.0% |
2347.4% |
-60.2% |
-74.0% |
-63.3% |
-113.4% |
-3035.3% |
-47.9% |
5.6% |
-96.4% |
-233.7% |
-257.9% |
-262.4% |
557.5% |
29.4% |
-8.1% |
-26.5% |
EBIT (%) |
-40.7% |
4.8% |
1.1% |
-69.9% |
-25.7% |
-22.0% |
-24.2% |
1.0% |
-4.2% |
-1.9% |
-49.3% |
-27.8% |
-7.7% |
-2.9% |
0.4% |
-14.4% |
-7.7% |
-10.2% |
-0.4% |
0.5% |
-0.9% |
1.4% |
8.1% |
9.5% |
7.6% |
4.8% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
3 |
3 |
2 |
2 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
2 |
EBITDA (mln) |
-32 |
32 |
54 |
-27 |
17 |
-13 |
-14 |
12 |
23 |
32 |
29 |
-18 |
-7 |
3 |
13 |
-31 |
-13 |
-26 |
0 |
3 |
2 |
13 |
27 |
33 |
34 |
28 |
EBITDA(%) |
-13.3% |
10.7% |
12.8% |
-11.9% |
8.5% |
-8.5% |
-7.8% |
5.1% |
4.6% |
4.4% |
4.3% |
-3.8% |
-1.5% |
0.7% |
2.7% |
-9.0% |
-3.9% |
-9.7% |
0.0% |
1.1% |
1.0% |
3.3% |
9.0% |
9.6% |
9.4% |
6.9% |
Podatek (mln) |
1 |
3 |
1 |
1 |
-0 |
-2 |
0 |
2 |
-4 |
-2 |
18 |
-4 |
14 |
2 |
13 |
2 |
-1 |
2 |
0 |
-1 |
-8 |
3 |
-88 |
9 |
12 |
6 |
Zysk Netto (mln) |
-97 |
12 |
-7 |
-169 |
-52 |
-37 |
-46 |
-2 |
-18 |
-12 |
-355 |
-130 |
-90 |
-24 |
-15 |
-50 |
-25 |
-30 |
-1 |
2 |
10 |
0 |
110 |
21 |
12 |
11 |
Zysk netto Δ r/r |
0.0% |
-112.5% |
-157.6% |
2314.2% |
-69.5% |
-28.1% |
24.0% |
-95.0% |
679.3% |
-33.5% |
2883.2% |
-63.3% |
-30.5% |
-73.4% |
-37.8% |
236.0% |
-51.0% |
21.1% |
-97.2% |
-324.2% |
427.8% |
-97.4% |
42755.6% |
-80.8% |
-45.5% |
-6.7% |
Zysk netto (%) |
-40.9% |
4.0% |
-1.7% |
-73.8% |
-26.1% |
-23.6% |
-25.5% |
-1.0% |
-3.5% |
-1.7% |
-52.2% |
-27.2% |
-20.0% |
-5.4% |
-3.2% |
-14.5% |
-7.4% |
-11.1% |
-0.3% |
0.8% |
4.0% |
0.1% |
40.1% |
7.0% |
3.3% |
2.6% |
EPS |
-9.42 |
1.08 |
-0.57 |
-12.8 |
-3.75 |
-2.67 |
-3.08 |
-0.14 |
-4.35 |
-1.22 |
-36.29 |
-13.15 |
-9.27 |
-2.45 |
-1.5 |
-4.91 |
-2.38 |
-2.85 |
-0.0778 |
0.17 |
0.91 |
0.0238 |
9.98 |
1.89 |
1.01 |
0.88 |
EPS (rozwodnione) |
-9.42 |
1.02 |
-0.57 |
-12.52 |
-3.75 |
-2.67 |
-3.08 |
-0.14 |
-4.35 |
-1.22 |
-36.29 |
-13.15 |
-9.27 |
-2.45 |
-1.5 |
-4.91 |
-2.38 |
-2.85 |
-0.0778 |
0.16 |
0.87 |
0.0235 |
9.42 |
1.79 |
0.97 |
0.86 |
Ilośc akcji (mln) |
10 |
11 |
12 |
13 |
14 |
14 |
15 |
16 |
4 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
11 |
11 |
11 |
11 |
11 |
11 |
12 |
Ważona ilośc akcji (mln) |
10 |
12 |
12 |
13 |
14 |
14 |
15 |
16 |
4 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
11 |
11 |
11 |
11 |
12 |
12 |
12 |
12 |
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 |
USD |