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) |
5 |
29 |
25 |
18 |
34 |
55 |
74 |
108 |
162 |
217 |
184 |
250 |
445 |
447 |
362 |
371 |
349 |
294 |
332 |
344 |
286 |
263 |
291 |
295 |
347 |
394 |
Przychód Δ r/r |
0.0% |
541.4% |
-14.9% |
-26.0% |
87.1% |
59.3% |
34.6% |
46.9% |
49.3% |
34.2% |
-15.2% |
35.6% |
78.2% |
0.3% |
-19.0% |
2.6% |
-5.8% |
-16.0% |
13.1% |
3.6% |
-17.0% |
-7.9% |
10.6% |
1.5% |
17.6% |
13.5% |
Marża brutto |
30.1% |
78.7% |
-82.2% |
30.5% |
40.0% |
41.3% |
28.9% |
25.5% |
36.1% |
33.4% |
33.0% |
35.8% |
27.4% |
31.0% |
31.0% |
23.6% |
29.5% |
33.8% |
32.3% |
33.8% |
33.9% |
28.8% |
30.4% |
31.5% |
34.5% |
34.7% |
EBIT (mln) |
-7 |
-15 |
-60 |
-16 |
-5 |
1 |
-4 |
-7 |
12 |
13 |
3 |
14 |
-49 |
-19 |
-27 |
-32 |
22 |
19 |
23 |
26 |
7 |
-8 |
5 |
1 |
23 |
39 |
EBIT Δ r/r |
0.0% |
111.6% |
288.5% |
-73.3% |
-65.7% |
-114.7% |
-663.2% |
50.9% |
-276.0% |
8.4% |
-79.6% |
428.1% |
-453.0% |
-62.2% |
44.4% |
19.0% |
-167.4% |
-9.7% |
18.7% |
13.0% |
-72.1% |
-203.7% |
-163.5% |
-71.8% |
1616.6% |
66.7% |
EBIT (%) |
-159.3% |
-52.6% |
-239.9% |
-86.4% |
-15.8% |
1.5% |
-6.1% |
-6.3% |
7.4% |
6.0% |
1.4% |
5.6% |
-11.1% |
-4.2% |
-7.4% |
-8.6% |
6.2% |
6.6% |
7.0% |
7.6% |
2.6% |
-2.9% |
1.7% |
0.5% |
6.7% |
9.8% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
4 |
14 |
38 |
15 |
6 |
6 |
6 |
7 |
6 |
9 |
6 |
8 |
6 |
EBITDA (mln) |
-5 |
15 |
-41 |
-11 |
-0 |
2 |
-3 |
-6 |
13 |
15 |
8 |
20 |
-22 |
1 |
-2 |
-12 |
35 |
30 |
32 |
34 |
17 |
5 |
17 |
12 |
33 |
54 |
EBITDA(%) |
-112.6% |
51.2% |
-166.0% |
-59.9% |
-0.2% |
3.4% |
-4.4% |
-5.5% |
8.3% |
6.9% |
4.4% |
8.1% |
-5.0% |
0.2% |
-0.5% |
-3.2% |
10.0% |
10.1% |
9.7% |
9.9% |
6.0% |
2.0% |
5.9% |
4.2% |
9.6% |
13.7% |
Podatek (mln) |
0 |
17 |
2 |
-1 |
2 |
-1 |
-1 |
-1 |
-1 |
-11 |
0 |
1 |
2 |
1 |
7 |
7 |
6 |
2 |
2 |
-3 |
2 |
3 |
11 |
2 |
7 |
3 |
Zysk Netto (mln) |
-7 |
-13 |
-57 |
-14 |
-8 |
2 |
-4 |
-5 |
13 |
26 |
4 |
14 |
-54 |
-23 |
-47 |
-76 |
1 |
11 |
16 |
23 |
-2 |
-16 |
-15 |
-7 |
6 |
24 |
Zysk netto Δ r/r |
0.0% |
75.4% |
341.5% |
-74.7% |
-46.2% |
-120.9% |
-337.1% |
42.7% |
-340.6% |
97.8% |
-85.9% |
284.7% |
-481.6% |
-56.4% |
103.0% |
61.1% |
-101.3% |
1030.5% |
36.1% |
48.1% |
-107.4% |
850.6% |
-8.0% |
-50.1% |
-184.1% |
286.9% |
Zysk netto (%) |
-161.3% |
-44.1% |
-228.7% |
-78.1% |
-22.4% |
2.9% |
-5.2% |
-5.0% |
8.1% |
12.0% |
2.0% |
5.6% |
-12.0% |
-5.2% |
-13.1% |
-20.6% |
0.3% |
3.9% |
4.7% |
6.7% |
-0.6% |
-6.1% |
-5.1% |
-2.5% |
1.8% |
6.1% |
EPS |
-0.96 |
-1.12 |
-2.69 |
-0.64 |
-0.33 |
0.06 |
-0.15 |
-0.2 |
0.44 |
0.7 |
0.11 |
0.4 |
-1.49 |
-0.64 |
-1.23 |
-1.22 |
0.01 |
0.15 |
0.2 |
0.29 |
-0.0211 |
-0.2 |
-0.18 |
-0.0879 |
0.0735 |
0.27 |
EPS (rozwodnione) |
-0.96 |
-0.87 |
-2.69 |
-0.64 |
-0.33 |
0.06 |
-0.15 |
-0.19 |
0.41 |
0.68 |
0.1 |
0.38 |
-1.49 |
-0.64 |
-1.23 |
-1.22 |
0.01 |
0.15 |
0.19 |
0.28 |
-0.0211 |
-0.2 |
-0.18 |
-0.0879 |
0.0728 |
0.27 |
Ilośc akcji (mln) |
8 |
12 |
21 |
22 |
23 |
27 |
26 |
27 |
30 |
37 |
34 |
35 |
36 |
36 |
39 |
63 |
77 |
78 |
78 |
79 |
80 |
81 |
83 |
84 |
85 |
89 |
Ważona ilośc akcji (mln) |
8 |
15 |
21 |
22 |
23 |
28 |
26 |
28 |
32 |
38 |
36 |
37 |
36 |
36 |
39 |
63 |
77 |
79 |
80 |
81 |
80 |
81 |
83 |
84 |
85 |
88 |
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 |