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 |
Rok finansowy |
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) |
51 |
35 |
56 |
96 |
224 |
246 |
266 |
47 |
25 |
24 |
22 |
14 |
55 |
48 |
61 |
42 |
45 |
57 |
25 |
29 |
31 |
39 |
45 |
51 |
Przychód Δ r/r |
0.0% |
-31.8% |
59.8% |
73.0% |
133.5% |
9.6% |
8.2% |
-82.5% |
-46.3% |
-4.8% |
-6.9% |
-35.6% |
281.9% |
-12.2% |
28.0% |
-32.3% |
9.3% |
24.9% |
-55.4% |
13.5% |
8.2% |
26.4% |
13.8% |
14.7% |
Marża brutto |
100.0% |
100.0% |
100.0% |
33.4% |
29.7% |
11.9% |
7.8% |
15.8% |
13.3% |
2.7% |
10.0% |
7.9% |
22.4% |
19.7% |
15.1% |
7.0% |
5.6% |
-0.8% |
16.4% |
21.5% |
20.7% |
25.3% |
25.6% |
24.7% |
EBIT (mln) |
6 |
4 |
8 |
20 |
42 |
-66 |
-92 |
-33 |
-32 |
-9 |
-8 |
-12 |
3 |
-3 |
-4 |
-7 |
-5 |
-5 |
2 |
3 |
5 |
8 |
9 |
10 |
EBIT Δ r/r |
0.0% |
-31.9% |
91.4% |
149.7% |
110.9% |
-254.9% |
40.2% |
-64.5% |
-2.8% |
-72.6% |
-4.6% |
44.5% |
-122.8% |
-214.9% |
12.8% |
93.0% |
-30.0% |
6.1% |
-144.6% |
12.8% |
97.3% |
57.0% |
15.2% |
12.3% |
EBIT (%) |
12.1% |
12.1% |
14.5% |
20.9% |
18.9% |
-26.7% |
-34.6% |
-70.1% |
-126.9% |
-36.6% |
-37.5% |
-84.1% |
5.0% |
-6.6% |
-5.8% |
-16.5% |
-10.6% |
-9.0% |
9.0% |
8.9% |
16.3% |
20.2% |
20.5% |
20.1% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
4 |
4 |
2 |
3 |
2 |
0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
6 |
31 |
8 |
21 |
43 |
-6 |
-9 |
22 |
2 |
-5 |
15 |
-7 |
4 |
-0 |
-0 |
-4 |
-4 |
-2 |
2 |
3 |
5 |
8 |
9 |
11 |
EBITDA(%) |
12.7% |
89.3% |
14.6% |
22.0% |
19.4% |
-2.6% |
-3.3% |
46.3% |
9.6% |
-20.4% |
67.0% |
-51.7% |
6.9% |
-0.1% |
-0.1% |
-9.8% |
-8.8% |
-4.2% |
8.5% |
10.1% |
16.6% |
20.8% |
21.0% |
20.6% |
Podatek (mln) |
1 |
1 |
2 |
-0 |
16 |
-25 |
-3 |
0 |
-1 |
0 |
0 |
-2 |
0 |
0 |
-1 |
0 |
0 |
-1 |
0 |
0 |
-11 |
0 |
0 |
-4 |
Zysk Netto (mln) |
5 |
4 |
6 |
14 |
28 |
-40 |
-88 |
-17 |
-27 |
-8 |
1 |
-6 |
-2 |
-7 |
-5 |
-9 |
-5 |
-5 |
1 |
2 |
14 |
7 |
8 |
15 |
Zysk netto Δ r/r |
0.0% |
-20.7% |
65.7% |
140.8% |
92.7% |
-244.6% |
119.6% |
-80.5% |
56.8% |
-71.2% |
-114.4% |
-611.7% |
-64.2% |
236.9% |
-33.2% |
96.9% |
-44.1% |
-10.1% |
-132.4% |
42.2% |
553.7% |
-46.0% |
5.9% |
87.1% |
Zysk netto (%) |
8.9% |
10.3% |
10.7% |
14.9% |
12.3% |
-16.2% |
-32.9% |
-36.6% |
-106.7% |
-32.3% |
5.0% |
-39.6% |
-3.7% |
-14.3% |
-7.4% |
-21.6% |
-11.1% |
-8.0% |
5.8% |
7.2% |
43.8% |
18.7% |
17.4% |
28.4% |
EPS |
5.18 |
4.13 |
5.88 |
13.65 |
14.98 |
-18.41 |
-37.95 |
-6.84 |
-10.6 |
-2.94 |
0.35 |
-1.99 |
-0.69 |
-2.27 |
-1.43 |
-2.71 |
-1.49 |
-1.22 |
0.22 |
0.26 |
1.66 |
1.05 |
0.81 |
1.48 |
EPS (rozwodnione) |
4.13 |
4.13 |
5.88 |
13.65 |
14.84 |
-18.41 |
-37.95 |
-6.84 |
-10.6 |
-2.94 |
0.35 |
-1.99 |
-0.69 |
-2.27 |
-1.43 |
-2.71 |
-1.49 |
-1.18 |
0.22 |
0.24 |
1.5 |
0.98 |
0.77 |
1.41 |
Ilośc akcji (mln) |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
4 |
7 |
8 |
8 |
9 |
10 |
10 |
Ważona ilośc akcji (mln) |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
4 |
7 |
9 |
9 |
10 |
10 |
10 |
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 |