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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Przychód (mln) | 3 | 9 | 9 | 11 | 71 | 19 | -2 | 5 | 23 | 25 | -9 | 28 | 29 | -4 | 23 | -13 | 63 | 4 | -12 | 192 |
| Przychód Δ r/r | 0.0% | 209.6% | 8.7% | 16.3% | 550.8% | -72.9% | -110.9% | -348.8% | 342.9% | 9.7% | -137.2% | -399.8% | 1.1% | -112.6% | -734.3% | -155.5% | -594.1% | -93.1% | -388.9% | -1640.8% |
| Marża brutto | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 97.3% |
| EBIT (mln) | 1 | 3 | 5 | -92 | 62 | 12 | -9 | 14 | 22 | 24 | -10 | 27 | 27 | -5 | 22 | -14 | 61 | 3 | -14 | 185 |
| EBIT Δ r/r | 0.0% | 112.6% | 75.9% | -1807.0% | -167.4% | -80.0% | -171.1% | -257.3% | 60.9% | 9.2% | -142.5% | -363.4% | 0.3% | -117.7% | -546.6% | -162.9% | -549.4% | -94.8% | -535.7% | -1433.6% |
| EBIT (%) | 51.7% | 35.5% | 57.5% | -843.7% | 87.4% | 64.5% | 421.2% | 266.3% | 96.8% | 96.2% | 109.9% | 96.6% | 95.8% | 134.7% | 94.9% | 107.4% | 97.7% | 73.9% | 111.4% | 96.4% |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA (mln) | 1 | 3 | 5 | -92 | 62 | 12 | -9 | 14 | 22 | 24 | -10 | 27 | 27 | -5 | 22 | -14 | 61 | 3 | -14 | 185 |
| EBITDA(%) | 51.7% | 35.5% | 57.5% | -843.7% | 87.4% | 64.5% | 421.2% | 266.3% | 96.8% | 96.2% | 109.9% | 96.6% | 95.8% | 134.7% | 94.9% | 107.4% | 97.7% | 73.9% | 111.4% | 96.4% |
| Podatek (mln) | -1 | -3 | -5 | 92 | -62 | -12 | 9 | -14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Zysk Netto (mln) | 1 | 3 | 5 | -92 | 62 | 12 | -9 | 14 | 22 | 24 | -10 | 27 | 27 | -5 | 22 | -14 | 61 | 3 | -14 | 185 |
| Zysk netto Δ r/r | 0.0% | 112.6% | 75.9% | -1807.0% | -167.4% | -80.0% | -171.1% | -257.3% | 60.9% | 9.2% | -142.5% | -363.4% | 0.3% | -117.7% | -545.8% | -163.5% | -545.7% | -94.8% | -535.7% | -1433.6% |
| Zysk netto (%) | 51.7% | 35.5% | 57.5% | -843.7% | 87.4% | 64.5% | 421.2% | 266.3% | 96.8% | 96.2% | 109.9% | 96.6% | 95.8% | 134.7% | 94.7% | 108.3% | 97.7% | 73.9% | 111.4% | 96.4% |
| EPS | 1.04 | 2.31 | 0.0807 | -6.88 | 5.02 | 1.15 | -0.9 | 1.93 | 2.9 | 3.06 | -1.27 | 2.87 | 2.85 | -0.49 | 1.95 | -1.25 | 5.31 | 0.3 | -0.62 | 5.25 |
| EPS (rozwodnione) | 1.04 | 2.31 | 0.0807 | -6.88 | 5.02 | 1.15 | -0.9 | 1.93 | 2.9 | 3.06 | -1.27 | 2.87 | 2.85 | -0.49 | 1.95 | -1.25 | 5.31 | 0.3 | -0.62 | 5.25 |
| Ilośc akcji (mln) | 14 | 14 | 14 | 13 | 11 | 10 | 10 | 7 | 7 | 7 | 8 | 8 | 8 | 10 | 11 | 11 | 11 | 11 | 22 | 32 |
| Ważona ilośc akcji (mln) | 14 | 14 | 14 | 13 | 11 | 10 | 10 | 7 | 7 | 7 | 8 | 8 | 8 | 10 | 11 | 11 | 11 | 11 | 22 | 32 |
| Waluta | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |