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) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
3 |
10 |
27 |
50 |
81 |
159 |
251 |
306 |
354 |
366 |
402 |
482 |
675 |
Przychód Δ r/r |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
63.9% |
-56.6% |
-86.1% |
-100.0% |
0.0% |
inf% |
213.2% |
156.4% |
89.4% |
61.7% |
95.8% |
57.8% |
22.0% |
15.5% |
3.4% |
9.8% |
20.0% |
39.9% |
Marża brutto |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
97.2% |
98.6% |
96.7% |
97.3% |
97.5% |
97.8% |
97.9% |
98.2% |
98.4% |
98.6% |
98.7% |
98.7% |
98.4% |
EBIT (mln) |
-8 |
-19 |
-10 |
-16 |
-21 |
-26 |
-12 |
-20 |
-20 |
-27 |
-32 |
-36 |
-41 |
-28 |
-3 |
10 |
53 |
89 |
112 |
128 |
124 |
113 |
107 |
137 |
EBIT Δ r/r |
0.0% |
134.8% |
-46.8% |
60.5% |
31.9% |
20.9% |
-52.1% |
60.8% |
2.8% |
35.5% |
17.8% |
12.2% |
14.4% |
-33.4% |
-87.5% |
-395.6% |
419.3% |
69.3% |
24.7% |
14.9% |
-2.9% |
-9.5% |
-4.8% |
27.7% |
EBIT (%) |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-8701.4% |
-2540.5% |
-9420.6% |
-69827.6% |
0.0% |
0.0% |
-1096.8% |
-400.7% |
-104.0% |
-6.8% |
12.5% |
33.2% |
35.6% |
36.4% |
36.2% |
34.0% |
28.0% |
22.2% |
20.3% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
1 |
0 |
2 |
5 |
4 |
3 |
2 |
0 |
3 |
5 |
0 |
0 |
4 |
0 |
0 |
EBITDA (mln) |
-8 |
-19 |
-10 |
-14 |
-20 |
-26 |
-12 |
-18 |
-20 |
-27 |
-32 |
-36 |
-41 |
-27 |
-3 |
10 |
53 |
89 |
112 |
128 |
124 |
113 |
110 |
137 |
EBITDA(%) |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-8693.2% |
-2534.4% |
-8785.2% |
-69734.5% |
0.0% |
0.0% |
-1096.0% |
-399.9% |
-103.5% |
-6.5% |
12.6% |
33.2% |
35.6% |
36.4% |
36.2% |
34.0% |
28.0% |
22.7% |
20.3% |
Podatek (mln) |
7 |
19 |
-0 |
-1 |
-1 |
-1 |
-1 |
0 |
-0 |
-1 |
0 |
0 |
0 |
0 |
0 |
0 |
-76 |
17 |
22 |
26 |
12 |
15 |
18 |
20 |
Zysk Netto (mln) |
-7 |
-19 |
-10 |
-16 |
-20 |
-25 |
-12 |
-20 |
-20 |
-26 |
-32 |
-38 |
-46 |
-31 |
-6 |
8 |
129 |
75 |
94 |
106 |
113 |
101 |
106 |
140 |
Zysk netto Δ r/r |
0.0% |
148.2% |
-47.0% |
58.3% |
29.3% |
23.8% |
-53.5% |
73.3% |
0.5% |
28.8% |
24.6% |
17.6% |
20.9% |
-31.8% |
-79.6% |
-227.0% |
1486.3% |
-41.6% |
24.9% |
12.6% |
6.1% |
-9.9% |
4.7% |
31.6% |
Zysk netto (%) |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-8460.2% |
-2401.0% |
-9598.6% |
-69537.9% |
0.0% |
0.0% |
-1150.5% |
-444.3% |
-118.2% |
-12.7% |
10.0% |
81.1% |
30.0% |
30.7% |
30.0% |
30.7% |
25.2% |
22.0% |
20.7% |
EPS |
-1.39 |
-2.75 |
-1.13 |
-0.84 |
-0.89 |
-1.09 |
-0.34 |
-0.43 |
-0.38 |
-0.38 |
-0.39 |
-0.41 |
-0.46 |
-0.31 |
-0.06 |
0.07 |
1.14 |
0.6 |
0.82 |
0.92 |
0.97 |
0.95 |
1.02 |
1.35 |
EPS (rozwodnione) |
-1.39 |
-2.75 |
-1.13 |
-0.84 |
-0.89 |
-1.09 |
-0.34 |
-0.43 |
-0.38 |
-0.38 |
-0.39 |
-0.41 |
-0.46 |
-0.31 |
-0.06 |
0.07 |
1.04 |
0.6 |
0.77 |
0.85 |
0.89 |
0.87 |
0.94 |
1.23 |
Ilośc akcji (mln) |
5 |
7 |
9 |
18 |
23 |
23 |
34 |
47 |
52 |
68 |
83 |
93 |
100 |
101 |
107 |
111 |
114 |
126 |
114 |
115 |
116 |
107 |
104 |
103 |
Ważona ilośc akcji (mln) |
5 |
7 |
9 |
18 |
23 |
23 |
34 |
47 |
52 |
68 |
83 |
93 |
100 |
101 |
107 |
116 |
125 |
127 |
123 |
124 |
126 |
116 |
112 |
113 |
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 |