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) |
1 |
0 |
1 |
1 |
0 |
12 |
14 |
16 |
10 |
23 |
25 |
24 |
35 |
37 |
53 |
58 |
60 |
75 |
74 |
78 |
85 |
93 |
141 |
271 |
269 |
167 |
Przychód Δ r/r |
0.0% |
-39.9% |
110.5% |
-32.7% |
-26.8% |
2630.5% |
16.6% |
13.2% |
-34.5% |
128.2% |
6.2% |
-2.3% |
44.4% |
6.5% |
42.4% |
8.8% |
3.9% |
24.8% |
-1.8% |
5.0% |
9.5% |
9.5% |
51.2% |
92.4% |
-0.8% |
-38.0% |
Marża brutto |
-157.1% |
-538.9% |
-152.8% |
-494.9% |
-542.6% |
-0.0% |
19.4% |
22.4% |
31.2% |
33.4% |
35.6% |
37.5% |
41.7% |
40.8% |
41.2% |
42.4% |
41.2% |
43.7% |
40.9% |
39.9% |
38.4% |
40.7% |
43.5% |
41.7% |
31.7% |
17.3% |
EBIT (mln) |
-3 |
-4 |
-5 |
-6 |
-5 |
-7 |
-4 |
-3 |
-0 |
1 |
1 |
1 |
4 |
4 |
7 |
9 |
7 |
11 |
5 |
5 |
5 |
8 |
25 |
64 |
37 |
-23 |
EBIT Δ r/r |
0.0% |
44.4% |
28.4% |
20.3% |
-8.1% |
23.1% |
-42.1% |
-8.9% |
-86.9% |
-319.6% |
21.5% |
-7.3% |
230.8% |
15.0% |
74.2% |
14.4% |
-17.2% |
52.2% |
-50.5% |
-4.5% |
2.3% |
61.6% |
201.0% |
152.9% |
-41.6% |
-162.3% |
EBIT (%) |
-371.4% |
-892.0% |
-544.2% |
-972.8% |
-1221.9% |
-55.1% |
-27.3% |
-22.0% |
-4.4% |
4.2% |
4.9% |
4.6% |
10.6% |
11.4% |
14.0% |
14.7% |
11.7% |
14.3% |
7.2% |
6.5% |
6.1% |
9.0% |
17.9% |
23.6% |
13.9% |
-13.9% |
Koszty finansowe (mln) |
0 |
0 |
-2 |
-1 |
-0 |
-0 |
-1 |
-2 |
1 |
-1 |
0 |
0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
-0 |
0 |
0 |
0 |
0 |
1 |
0 |
EBITDA (mln) |
-2 |
-3 |
-4 |
-5 |
-5 |
-6 |
-3 |
-4 |
-0 |
1 |
2 |
2 |
4 |
4 |
7 |
9 |
8 |
12 |
7 |
7 |
7 |
11 |
28 |
67 |
43 |
-8 |
EBITDA(%) |
-342.9% |
-802.6% |
-496.3% |
-863.0% |
-1036.1% |
-46.9% |
-22.8% |
-25.3% |
-2.2% |
6.1% |
7.1% |
7.2% |
11.8% |
11.4% |
14.0% |
14.7% |
13.7% |
16.2% |
9.4% |
9.2% |
8.7% |
11.6% |
19.6% |
24.8% |
16.1% |
-5.0% |
Podatek (mln) |
-0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-2 |
0 |
-2 |
-3 |
3 |
3 |
2 |
3 |
2 |
1 |
1 |
2 |
5 |
14 |
9 |
-4 |
Zysk Netto (mln) |
-2 |
-4 |
-3 |
-5 |
-5 |
-7 |
-3 |
-3 |
-1 |
2 |
4 |
1 |
6 |
8 |
5 |
5 |
5 |
8 |
4 |
4 |
5 |
7 |
20 |
49 |
33 |
-12 |
Zysk netto Δ r/r |
0.0% |
51.9% |
-22.2% |
60.4% |
5.7% |
30.5% |
-47.7% |
-2.1% |
-61.5% |
-217.3% |
150.0% |
-68.8% |
422.2% |
24.9% |
-38.5% |
14.8% |
-13.8% |
71.1% |
-52.0% |
11.1% |
6.8% |
59.7% |
178.7% |
142.8% |
-34.1% |
-138.3% |
Zysk netto (%) |
-357.1% |
-902.1% |
-333.4% |
-795.1% |
-1148.5% |
-54.9% |
-24.6% |
-21.3% |
-12.5% |
6.4% |
15.2% |
4.8% |
17.5% |
20.6% |
8.9% |
9.4% |
7.8% |
10.6% |
5.2% |
5.5% |
5.4% |
7.8% |
14.4% |
18.2% |
12.1% |
-7.5% |
EPS |
-0.29 |
-0.43 |
-0.26 |
-0.4 |
-0.42 |
-0.55 |
-0.29 |
-0.28 |
-0.11 |
0.13 |
0.32 |
0.1 |
0.51 |
0.62 |
0.38 |
0.42 |
0.35 |
0.6 |
0.28 |
0.32 |
0.34 |
0.53 |
1.48 |
3.58 |
2.17 |
-0.85 |
EPS (rozwodnione) |
-0.29 |
-0.43 |
-0.26 |
-0.4 |
-0.42 |
-0.55 |
-0.29 |
-0.28 |
-0.11 |
0.13 |
0.31 |
0.09 |
0.48 |
0.6 |
0.36 |
0.4 |
0.34 |
0.59 |
0.28 |
0.32 |
0.34 |
0.53 |
1.47 |
3.55 |
2.17 |
-0.85 |
Ilośc akcji (mln) |
9 |
9 |
11 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
13 |
13 |
13 |
13 |
14 |
13 |
13 |
14 |
14 |
14 |
15 |
15 |
Ważona ilośc akcji (mln) |
9 |
9 |
11 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
13 |
13 |
13 |
14 |
14 |
14 |
14 |
13 |
13 |
14 |
14 |
14 |
15 |
15 |
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 |