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) |
0 |
0 |
48 |
68 |
77 |
101 |
142 |
186 |
255 |
212 |
112 |
73 |
60 |
108 |
187 |
250 |
306 |
342 |
342 |
288 |
235 |
170 |
193 |
242 |
340 |
394 |
Przychód Δ r/r |
0.0% |
0.0% |
inf% |
42.7% |
13.3% |
30.5% |
41.3% |
30.8% |
37.5% |
-16.9% |
-47.1% |
-34.9% |
-17.7% |
79.4% |
73.2% |
33.9% |
22.4% |
11.9% |
-0.1% |
-15.7% |
-18.4% |
-27.8% |
13.4% |
25.8% |
40.4% |
15.7% |
Marża brutto |
0.0% |
0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
98.1% |
96.9% |
95.8% |
100.0% |
100.0% |
100.0% |
98.6% |
98.7% |
100.0% |
100.0% |
97.4% |
99.5% |
95.6% |
96.0% |
96.9% |
99.8% |
98.6% |
EBIT (mln) |
-44 |
-22 |
15 |
41 |
21 |
16 |
55 |
106 |
163 |
113 |
62 |
65 |
69 |
89 |
95 |
103 |
119 |
130 |
124 |
120 |
9 |
20 |
66 |
1,616 |
196 |
27 |
EBIT Δ r/r |
0.0% |
-50.2% |
-166.2% |
182.5% |
-49.7% |
-21.9% |
238.5% |
93.2% |
53.5% |
-30.9% |
-44.7% |
4.8% |
4.9% |
29.2% |
7.6% |
7.6% |
16.1% |
8.8% |
-4.0% |
-3.4% |
-92.4% |
119.6% |
226.8% |
2358.5% |
-87.9% |
-86.0% |
EBIT (%) |
0.0% |
0.0% |
30.7% |
60.9% |
27.0% |
16.2% |
38.8% |
57.2% |
63.9% |
53.2% |
55.6% |
89.6% |
114.2% |
82.2% |
51.1% |
41.1% |
38.9% |
37.9% |
36.4% |
41.7% |
3.9% |
11.8% |
34.1% |
667.4% |
57.6% |
7.0% |
Koszty finansowe (mln) |
0 |
0 |
14 |
24 |
24 |
32 |
52 |
93 |
139 |
156 |
112 |
82 |
83 |
79 |
58 |
50 |
58 |
80 |
92 |
101 |
111 |
101 |
75 |
88 |
147 |
0 |
EBITDA (mln) |
-7 |
-21 |
17 |
47 |
25 |
14 |
50 |
105 |
178 |
113 |
63 |
66 |
69 |
89 |
96 |
103 |
120 |
130 |
125 |
121 |
10 |
22 |
67 |
1,618 |
197 |
28 |
EBITDA(%) |
0.0% |
0.0% |
34.7% |
69.2% |
31.8% |
14.3% |
35.0% |
56.4% |
69.9% |
53.4% |
56.2% |
90.5% |
115.3% |
82.7% |
51.3% |
41.2% |
39.2% |
38.1% |
36.6% |
42.0% |
4.4% |
12.9% |
35.0% |
668.1% |
57.8% |
7.2% |
Podatek (mln) |
0 |
0 |
14 |
-3 |
-3 |
32 |
52 |
93 |
10 |
-17 |
8 |
17 |
83 |
-60 |
16 |
23 |
27 |
20 |
28 |
4 |
4 |
-2 |
18 |
30 |
16 |
8 |
Zysk Netto (mln) |
-44 |
-22 |
0 |
20 |
0 |
-16 |
3 |
13 |
14 |
-26 |
-57 |
-34 |
-14 |
69 |
21 |
30 |
35 |
29 |
4 |
15 |
5 |
22 |
48 |
86 |
45 |
19 |
Zysk netto Δ r/r |
0.0% |
-50.2% |
-101.4% |
6277.5% |
-98.1% |
-4122.3% |
-121.2% |
291.5% |
5.0% |
-288.3% |
119.3% |
-40.9% |
-57.3% |
-580.0% |
-69.7% |
40.5% |
17.5% |
-15.5% |
-87.2% |
294.7% |
-63.6% |
301.0% |
119.2% |
80.9% |
-47.3% |
-57.6% |
Zysk netto (%) |
0.0% |
0.0% |
0.7% |
30.0% |
0.5% |
-15.8% |
2.4% |
7.1% |
5.4% |
-12.3% |
-51.0% |
-46.4% |
-24.1% |
64.4% |
11.3% |
11.8% |
11.3% |
8.6% |
1.1% |
5.2% |
2.3% |
12.8% |
24.7% |
35.5% |
13.3% |
4.9% |
EPS |
-2.38 |
-1.1 |
0.02 |
1.03 |
0.02 |
-0.75 |
0.16 |
1.82 |
0.66 |
-1.36 |
-3.07 |
-1.94 |
-0.76 |
3.56 |
0.98 |
1.18 |
1.34 |
1.2 |
0.17 |
0.59 |
0.24 |
0.96 |
2.11 |
4.1 |
2.17 |
0.9 |
EPS (rozwodnione) |
-2.38 |
-1.1 |
0.02 |
0.97 |
0.02 |
-0.75 |
0.14 |
1.64 |
0.61 |
-1.36 |
-3.07 |
-1.94 |
-0.76 |
2.72 |
0.67 |
0.92 |
1.1 |
1.01 |
0.14 |
0.59 |
0.22 |
0.9 |
1.84 |
3.23 |
1.8 |
0.79 |
Ilośc akcji (mln) |
19 |
20 |
16 |
20 |
20 |
21 |
22 |
22 |
21 |
19 |
19 |
17 |
19 |
19 |
22 |
25 |
26 |
24 |
23 |
25 |
22 |
23 |
23 |
21 |
21 |
21 |
Ważona ilośc akcji (mln) |
19 |
20 |
16 |
21 |
22 |
21 |
24 |
24 |
23 |
19 |
19 |
17 |
19 |
25 |
32 |
32 |
32 |
29 |
27 |
25 |
24 |
24 |
26 |
27 |
25 |
24 |
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 |