index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
Rok finansowy |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
764 |
779 |
822 |
818 |
739 |
637 |
518 |
487 |
462 |
440 |
366 |
273 |
272 |
260 |
249 |
202 |
184 |
154 |
154 |
151 |
140 |
125 |
Przychód Δ r/r |
0.0% |
2.0% |
5.5% |
-0.6% |
-9.7% |
-13.7% |
-18.7% |
-6.0% |
-5.3% |
-4.6% |
-16.8% |
-25.5% |
-0.2% |
-4.5% |
-4.4% |
-18.6% |
-9.3% |
-15.9% |
0.0% |
-2.4% |
-7.3% |
-10.2% |
Marża brutto |
100.0% |
100.0% |
100.0% |
52.2% |
51.0% |
-1.3% |
47.9% |
51.1% |
49.1% |
48.1% |
47.8% |
43.3% |
42.4% |
44.1% |
44.4% |
44.5% |
41.6% |
41.6% |
41.1% |
40.5% |
45.0% |
49.0% |
EBIT (mln) |
118 |
90 |
101 |
57 |
27 |
-76 |
-118 |
-138 |
-5 |
-1 |
6 |
-8 |
-18 |
-24 |
-10 |
-10 |
-13 |
-15 |
-10 |
-9 |
-8 |
-7 |
EBIT Δ r/r |
0.0% |
-24.2% |
12.7% |
-43.3% |
-52.9% |
-381.4% |
55.8% |
16.7% |
-96.1% |
-88.3% |
-1101.7% |
-221.4% |
138.0% |
29.8% |
-57.7% |
-1.6% |
34.4% |
12.2% |
-35.1% |
-8.9% |
-8.6% |
-12.5% |
EBIT (%) |
15.5% |
11.5% |
12.3% |
7.0% |
3.7% |
-11.9% |
-22.8% |
-28.3% |
-1.2% |
-0.1% |
1.7% |
-2.8% |
-6.7% |
-9.1% |
-4.0% |
-4.9% |
-7.2% |
-9.7% |
-6.3% |
-5.9% |
-5.8% |
-5.6% |
Koszty finansowe (mln) |
0 |
0 |
0 |
32 |
35 |
4 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
EBITDA (mln) |
136 |
105 |
170 |
102 |
420 |
-9 |
33 |
165 |
39 |
38 |
29 |
106 |
-5 |
33 |
8 |
1 |
-27 |
-7 |
-5 |
-6 |
-7 |
-7 |
EBITDA(%) |
17.9% |
13.5% |
20.7% |
12.5% |
56.9% |
-1.3% |
6.5% |
33.8% |
8.4% |
8.6% |
7.9% |
38.9% |
-2.0% |
12.8% |
3.2% |
0.4% |
-14.5% |
-4.5% |
-3.5% |
-4.0% |
-4.7% |
-5.6% |
Podatek (mln) |
38 |
29 |
30 |
12 |
-1 |
-17 |
-10 |
-8 |
5 |
2 |
2 |
6 |
-2 |
-2 |
-6 |
-1 |
4 |
-2 |
-2 |
1 |
0 |
-5 |
Zysk Netto (mln) |
62 |
45 |
48 |
15 |
-347 |
-62 |
-110 |
-124 |
-11 |
1 |
16 |
93 |
-18 |
-19 |
4 |
-5 |
9 |
-7 |
-0 |
-10 |
-7 |
0 |
Zysk netto Δ r/r |
0.0% |
-26.7% |
5.6% |
-68.3% |
-2386.1% |
-82.0% |
77.0% |
12.7% |
-91.2% |
-104.8% |
2964.4% |
476.5% |
-119.2% |
8.2% |
-123.3% |
-221.0% |
-271.0% |
-174.0% |
-93.2% |
1995.5% |
-27.3% |
-101.8% |
Zysk netto (%) |
8.1% |
5.8% |
5.8% |
1.9% |
-47.0% |
-9.8% |
-21.3% |
-25.5% |
-2.4% |
0.1% |
4.4% |
34.1% |
-6.6% |
-7.4% |
1.8% |
-2.7% |
5.1% |
-4.5% |
-0.3% |
-6.5% |
-5.1% |
0.1% |
EPS |
0.0 |
0.0 |
0.0 |
2.97 |
-67.87 |
-12.17 |
-21.46 |
-23.67 |
-2.03 |
0.04 |
2.84 |
16.6 |
-3.33 |
-3.57 |
1.84 |
-1.0 |
1.73 |
-1.28 |
-0.0872 |
-1.83 |
-1.33 |
0.02 |
EPS (rozwodnione) |
0.0 |
0.0 |
0.0 |
2.97 |
-67.87 |
-12.17 |
-21.46 |
-23.67 |
-2.03 |
0.04 |
2.84 |
16.52 |
-3.33 |
-3.57 |
1.84 |
-1.0 |
1.73 |
-1.28 |
-0.0872 |
-1.83 |
-1.33 |
0.02 |
Ilośc akcji (mln) |
0 |
0 |
0 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
Ważona ilośc akcji (mln) |
0 |
0 |
0 |
5 |
5 |
5 |
5 |
5 |
5 |
6 |
6 |
6 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |