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 |
26 |
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 |
2025 |
Przychód (mln) |
19 |
27 |
49 |
41 |
32 |
50 |
55 |
53 |
56 |
64 |
53 |
49 |
53 |
64 |
69 |
72 |
77 |
60 |
50 |
39 |
50 |
42 |
54 |
48 |
41 |
55 |
70 |
Przychód Δ r/r |
0.0% |
39.7% |
85.5% |
-16.3% |
-23.4% |
58.9% |
10.1% |
-4.3% |
6.4% |
14.6% |
-18.1% |
-6.3% |
7.7% |
19.5% |
8.4% |
3.8% |
7.0% |
-21.1% |
-16.6% |
-21.7% |
25.6% |
-16.2% |
30.7% |
-11.0% |
-15.6% |
35.6% |
26.3% |
Marża brutto |
43.7% |
51.8% |
37.5% |
34.2% |
18.5% |
31.1% |
32.9% |
35.3% |
30.4% |
27.4% |
19.3% |
35.9% |
37.5% |
38.7% |
36.4% |
34.6% |
30.8% |
33.8% |
22.3% |
13.1% |
31.9% |
13.9% |
31.2% |
17.8% |
19.2% |
33.6% |
43.1% |
EBIT (mln) |
-5 |
1 |
6 |
0 |
-12 |
-2 |
-1 |
2 |
-4 |
-3 |
-6 |
2 |
3 |
7 |
5 |
5 |
4 |
1 |
-8 |
-12 |
-3 |
-11 |
-1 |
-8 |
-5 |
5 |
12 |
EBIT Δ r/r |
0.0% |
-119.4% |
489.2% |
-98.5% |
-14133.7% |
-86.8% |
-22.9% |
-234.8% |
-317.6% |
-30.7% |
129.5% |
-129.6% |
99.3% |
98.7% |
-32.5% |
4.1% |
-24.6% |
-64.6% |
-678.0% |
64.7% |
-77.3% |
286.4% |
-91.2% |
739.0% |
-41.9% |
-207.4% |
133.8% |
EBIT (%) |
-27.4% |
3.8% |
12.1% |
0.2% |
-39.6% |
-3.3% |
-2.3% |
3.2% |
-6.6% |
-4.0% |
-11.2% |
3.5% |
6.6% |
10.9% |
6.8% |
6.8% |
4.8% |
2.2% |
-14.9% |
-31.5% |
-5.7% |
-26.2% |
-1.8% |
-16.6% |
-11.5% |
9.1% |
16.8% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
EBITDA (mln) |
-10 |
-1 |
4 |
-2 |
-7 |
-1 |
-8 |
2 |
-2 |
-1 |
-4 |
4 |
3 |
9 |
8 |
7 |
4 |
1 |
-5 |
-10 |
-3 |
-11 |
-1 |
-7 |
-5 |
8 |
12 |
EBITDA(%) |
-52.6% |
-2.3% |
7.3% |
-4.5% |
-21.7% |
-1.7% |
-13.9% |
4.7% |
-4.1% |
-1.8% |
-7.6% |
7.2% |
6.6% |
10.9% |
6.8% |
6.8% |
4.8% |
2.2% |
-9.5% |
-25.3% |
-5.7% |
-26.2% |
-1.8% |
-15.0% |
-11.5% |
13.9% |
16.8% |
Podatek (mln) |
0 |
1 |
3 |
0 |
-2 |
0 |
2 |
2 |
-2 |
1 |
5 |
-2 |
-2 |
-1 |
1 |
2 |
2 |
1 |
-2 |
11 |
0 |
-2 |
-0 |
0 |
0 |
-0 |
-12 |
Zysk Netto (mln) |
1 |
3 |
6 |
1 |
-9 |
0 |
5 |
5 |
-0 |
1 |
-11 |
3 |
6 |
7 |
4 |
4 |
3 |
1 |
-5 |
-24 |
-3 |
-10 |
1 |
-9 |
-6 |
6 |
24 |
Zysk netto Δ r/r |
0.0% |
162.0% |
79.5% |
-75.6% |
-743.0% |
-101.8% |
3009.3% |
-4.7% |
-105.4% |
-445.1% |
-1344.2% |
-124.9% |
118.8% |
22.6% |
-50.0% |
9.6% |
-30.0% |
-64.4% |
-579.7% |
393.2% |
-89.4% |
295.0% |
-106.8% |
-1374.0% |
-36.5% |
-201.7% |
325.5% |
Zysk netto (%) |
6.3% |
11.8% |
11.5% |
3.3% |
-28.1% |
0.3% |
9.1% |
9.1% |
-0.5% |
1.4% |
-20.9% |
5.6% |
11.3% |
11.6% |
5.3% |
5.6% |
3.7% |
1.7% |
-9.6% |
-60.3% |
-5.1% |
-24.1% |
1.3% |
-17.9% |
-13.5% |
10.1% |
34.1% |
EPS |
0.16 |
0.41 |
0.69 |
0.17 |
-1.06 |
0.04 |
0.59 |
0.56 |
-0.0298 |
0.1 |
-1.33 |
0.34 |
0.73 |
0.89 |
0.44 |
0.47 |
0.33 |
0.12 |
-0.55 |
-2.69 |
-0.28 |
-1.1 |
0.0741 |
-0.93 |
-0.59 |
0.59 |
2.48 |
EPS (rozwodnione) |
0.15 |
0.39 |
0.67 |
0.16 |
-1.06 |
0.04 |
0.58 |
0.55 |
-0.0298 |
0.1 |
-1.33 |
0.33 |
0.72 |
0.86 |
0.43 |
0.46 |
0.32 |
0.11 |
-0.55 |
-2.69 |
-0.28 |
-1.1 |
0.0741 |
-0.93 |
-0.59 |
0.59 |
2.48 |
Ilośc akcji (mln) |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
9 |
9 |
9 |
8 |
8 |
8 |
8 |
8 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
10 |
Ważona ilośc akcji (mln) |
8 |
8 |
8 |
9 |
8 |
9 |
9 |
9 |
9 |
9 |
8 |
8 |
8 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
9 |
10 |
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 |
USD |