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 |
Rok finansowy |
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) |
97 |
71 |
67 |
56 |
54 |
48 |
67 |
75 |
88 |
57 |
56 |
60 |
63 |
49 |
40 |
39 |
70 |
81 |
99 |
81 |
77 |
85 |
103 |
105 |
113 |
Przychód Δ r/r |
0.0% |
-26.5% |
-5.1% |
-17.2% |
-3.3% |
-11.0% |
39.4% |
12.2% |
17.3% |
-35.7% |
-2.1% |
7.4% |
5.8% |
-22.5% |
-18.2% |
-2.0% |
78.4% |
15.2% |
22.3% |
-17.5% |
-4.8% |
10.1% |
21.3% |
1.5% |
7.7% |
Marża brutto |
28.2% |
25.1% |
24.5% |
24.1% |
29.4% |
22.7% |
25.0% |
26.4% |
23.9% |
16.3% |
16.5% |
15.8% |
19.0% |
22.5% |
19.5% |
19.1% |
25.0% |
26.2% |
27.0% |
27.6% |
24.5% |
21.3% |
19.9% |
27.6% |
27.7% |
EBIT (mln) |
4 |
-4 |
2 |
-1 |
4 |
-1 |
1 |
6 |
7 |
-5 |
-3 |
-2 |
0 |
3 |
-0 |
-1 |
8 |
10 |
14 |
9 |
6 |
1 |
8 |
13 |
14 |
EBIT Δ r/r |
0.0% |
-200.6% |
-153.2% |
-157.0% |
-455.6% |
-130.2% |
-208.0% |
366.0% |
8.1% |
-169.6% |
-36.1% |
-42.8% |
-122.5% |
556.0% |
-101.0% |
2953.8% |
-1084.4% |
31.0% |
34.0% |
-31.0% |
-41.5% |
-87.3% |
1091.6% |
60.7% |
2.0% |
EBIT (%) |
4.0% |
-5.4% |
3.1% |
-2.1% |
7.7% |
-2.6% |
2.0% |
8.4% |
7.8% |
-8.4% |
-5.5% |
-2.9% |
0.6% |
5.3% |
-0.1% |
-2.0% |
11.2% |
12.7% |
13.9% |
11.6% |
7.2% |
0.8% |
8.1% |
12.8% |
12.1% |
Koszty finansowe (mln) |
0 |
0 |
-2 |
-1 |
-0 |
-0 |
-0 |
-0 |
-0 |
0 |
3 |
2 |
2 |
2 |
2 |
1 |
1 |
1 |
2 |
0 |
0 |
0 |
10 |
0 |
0 |
EBITDA (mln) |
13 |
10 |
2 |
-13 |
5 |
-47 |
-14 |
3 |
6 |
-2 |
1 |
2 |
-3 |
2 |
-1 |
4 |
8 |
10 |
15 |
10 |
7 |
-3 |
11 |
13 |
16 |
EBITDA(%) |
13.2% |
14.3% |
3.2% |
-23.6% |
9.0% |
-97.3% |
-21.2% |
4.1% |
7.0% |
-3.0% |
1.7% |
3.7% |
-4.3% |
4.8% |
-2.2% |
10.8% |
12.0% |
12.5% |
15.7% |
12.3% |
8.6% |
-4.1% |
10.8% |
12.4% |
14.4% |
Podatek (mln) |
-0 |
-8 |
-0 |
4 |
2 |
14 |
7 |
12 |
9 |
-3 |
-1 |
-3 |
2 |
-0 |
1 |
-2 |
2 |
4 |
2 |
3 |
1 |
1 |
-1 |
4 |
6 |
Zysk Netto (mln) |
1 |
9 |
2 |
7 |
3 |
31 |
12 |
18 |
15 |
-3 |
3 |
0 |
4 |
7 |
3 |
-2 |
7 |
8 |
13 |
10 |
6 |
6 |
-0 |
15 |
15 |
Zysk netto Δ r/r |
0.0% |
1026.6% |
-76.8% |
250.7% |
-64.1% |
1102.3% |
-63.0% |
59.6% |
-17.6% |
-116.7% |
-216.4% |
-92.5% |
1896.4% |
50.4% |
-48.4% |
-152.4% |
-487.2% |
19.5% |
49.3% |
-18.8% |
-45.8% |
5.0% |
-106.4% |
-4042.5% |
-0.7% |
Zysk netto (%) |
0.8% |
12.5% |
3.1% |
13.0% |
4.8% |
65.0% |
17.3% |
24.6% |
17.3% |
-4.5% |
5.3% |
0.4% |
7.1% |
13.7% |
8.7% |
-4.6% |
10.1% |
10.4% |
12.7% |
12.5% |
7.1% |
6.8% |
-0.4% |
14.0% |
12.9% |
EPS |
0.06 |
0.69 |
0.16 |
0.56 |
0.2 |
2.33 |
0.78 |
1.27 |
1.06 |
-0.18 |
0.21 |
0.0133 |
0.31 |
0.47 |
0.24 |
-0.13 |
0.49 |
0.58 |
0.87 |
0.7 |
0.38 |
0.4 |
-0.0254 |
1.0 |
0.99 |
EPS (rozwodnione) |
0.06 |
0.69 |
0.15 |
0.55 |
0.18 |
2.19 |
0.78 |
1.27 |
1.06 |
-0.18 |
0.21 |
0.0133 |
0.31 |
0.47 |
0.24 |
-0.13 |
0.48 |
0.57 |
0.85 |
0.69 |
0.38 |
0.39 |
-0.0254 |
1.0 |
0.99 |
Ilośc akcji (mln) |
13 |
13 |
13 |
13 |
13 |
13 |
15 |
15 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
15 |
15 |
15 |
15 |
15 |
15 |
Ważona ilośc akcji (mln) |
13 |
13 |
14 |
13 |
14 |
14 |
15 |
15 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
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 |