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) |
0 |
0 |
0 |
0 |
2 |
15 |
64 |
1 |
21 |
18 |
0 |
1 |
0 |
5 |
37 |
91 |
182 |
261 |
306 |
329 |
399 |
528 |
Przychód Δ r/r |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
739.0% |
330.0% |
-98.6% |
2224.7% |
-14.1% |
-98.0% |
237.2% |
-100.0% |
inf% |
644.9% |
147.1% |
99.7% |
43.2% |
17.1% |
7.8% |
21.3% |
32.3% |
Marża brutto |
0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
83.2% |
83.1% |
84.2% |
87.9% |
88.1% |
88.7% |
88.3% |
88.7% |
90.0% |
EBIT (mln) |
-7 |
-9 |
-21 |
-47 |
-46 |
-44 |
-7 |
-56 |
-51 |
-53 |
-64 |
-69 |
-130 |
-182 |
-442 |
-329 |
-301 |
-244 |
-200 |
-204 |
-73 |
25 |
EBIT Δ r/r |
0.0% |
33.4% |
136.5% |
124.9% |
-2.2% |
-4.0% |
-83.3% |
659.7% |
-8.9% |
4.0% |
21.3% |
7.0% |
89.9% |
39.4% |
143.0% |
-25.6% |
-8.5% |
-18.9% |
-18.0% |
2.3% |
-64.0% |
-133.8% |
EBIT (%) |
0.0% |
0.0% |
0.0% |
0.0% |
-2567.5% |
-293.7% |
-11.4% |
-6056.2% |
-237.4% |
-287.5% |
-17680.7% |
-5612.8% |
0.0% |
-3668.6% |
-1196.8% |
-360.3% |
-165.0% |
-93.5% |
-65.4% |
-62.1% |
-18.4% |
4.7% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
-0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
5 |
17 |
22 |
19 |
22 |
32 |
37 |
50 |
50 |
EBITDA (mln) |
-6 |
-9 |
-20 |
-45 |
-44 |
-42 |
-3 |
-54 |
-49 |
-51 |
-60 |
-67 |
-123 |
-175 |
-197 |
-316 |
-329 |
-233 |
-196 |
-192 |
-66 |
29 |
EBITDA(%) |
0.0% |
0.0% |
0.0% |
0.0% |
-2489.9% |
-283.7% |
-4.2% |
-5816.1% |
-229.3% |
-276.4% |
-16611.6% |
-5471.5% |
0.0% |
-3529.9% |
-533.9% |
-346.8% |
-180.5% |
-89.1% |
-64.2% |
-58.3% |
-16.4% |
5.6% |
Podatek (mln) |
0 |
9 |
-1 |
-1 |
0 |
0 |
0 |
-1 |
-4 |
-3 |
-4 |
-1 |
1 |
-4 |
-165 |
-0 |
0 |
3 |
9 |
-5 |
1 |
27 |
Zysk Netto (mln) |
-7 |
-9 |
-20 |
-46 |
-41 |
-39 |
-7 |
-55 |
-44 |
-49 |
-60 |
-69 |
-132 |
-200 |
-284 |
-349 |
-356 |
-277 |
-250 |
-237 |
-152 |
-56 |
Zysk netto Δ r/r |
0.0% |
30.1% |
126.8% |
132.0% |
-11.2% |
-4.4% |
-83.3% |
736.5% |
-19.2% |
9.8% |
22.2% |
15.6% |
91.7% |
51.4% |
42.0% |
22.9% |
2.1% |
-22.3% |
-9.5% |
-5.5% |
-35.9% |
-63.0% |
Zysk netto (%) |
0.0% |
0.0% |
0.0% |
0.0% |
-2307.6% |
-262.9% |
-10.2% |
-5958.4% |
-207.2% |
-265.0% |
-16427.8% |
-5631.2% |
0.0% |
-4034.7% |
-769.0% |
-382.5% |
-195.6% |
-106.1% |
-82.0% |
-71.9% |
-38.0% |
-10.6% |
EPS |
-22.01 |
-28.64 |
-48.69 |
-62.97 |
-3.11 |
-1.75 |
-0.29 |
-1.98 |
-1.28 |
-1.07 |
-1.16 |
-0.93 |
-1.2 |
-1.49 |
-1.85 |
-1.88 |
-1.48 |
-1.07 |
-0.92 |
-0.82 |
-0.51 |
-0.18 |
EPS (rozwodnione) |
-22.01 |
-28.64 |
-48.69 |
-62.97 |
-3.11 |
-1.75 |
-0.29 |
-1.98 |
-1.28 |
-1.07 |
-1.16 |
-0.93 |
-1.2 |
-1.49 |
-1.85 |
-1.88 |
-1.48 |
-1.07 |
-0.92 |
-0.82 |
-0.51 |
-0.18 |
Ilośc akcji (mln) |
0 |
0 |
0 |
1 |
13 |
22 |
23 |
28 |
35 |
46 |
51 |
74 |
110 |
134 |
153 |
186 |
240 |
259 |
271 |
289 |
295 |
304 |
Ważona ilośc akcji (mln) |
0 |
0 |
0 |
1 |
13 |
22 |
23 |
28 |
35 |
46 |
51 |
74 |
110 |
134 |
153 |
186 |
240 |
259 |
271 |
289 |
295 |
304 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |