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) |
338 |
505 |
386 |
209 |
190 |
241 |
209 |
249 |
283 |
268 |
228 |
233 |
339 |
348 |
235 |
235 |
198 |
280 |
283 |
266 |
263 |
166 |
219 |
240 |
266 |
305 |
Przychód Δ r/r |
0.0% |
49.3% |
-23.5% |
-45.9% |
-8.9% |
27.0% |
-13.3% |
18.8% |
13.6% |
-5.3% |
-14.8% |
2.2% |
45.6% |
2.7% |
-32.6% |
0.1% |
-16.0% |
41.5% |
1.1% |
-5.8% |
-1.1% |
-37.0% |
31.9% |
9.6% |
10.9% |
14.8% |
Marża brutto |
41.4% |
31.7% |
9.6% |
9.4% |
17.2% |
31.9% |
36.4% |
36.3% |
36.0% |
32.1% |
30.9% |
34.3% |
35.9% |
32.4% |
33.9% |
35.6% |
22.3% |
27.0% |
29.2% |
35.3% |
36.4% |
24.8% |
32.7% |
36.2% |
39.4% |
37.1% |
EBIT (mln) |
24 |
43 |
-294 |
-190 |
-90 |
-9 |
1 |
13 |
5 |
-2 |
-1 |
-6 |
-12 |
-25 |
-4 |
5 |
-44 |
1 |
11 |
21 |
26 |
-16 |
3 |
10 |
18 |
28 |
EBIT Δ r/r |
0.0% |
77.6% |
-786.8% |
-35.3% |
-52.6% |
-90.5% |
-116.2% |
868.9% |
-61.5% |
-131.2% |
-58.8% |
829.7% |
99.8% |
103.8% |
-83.7% |
-223.1% |
-967.6% |
-101.7% |
1338.5% |
96.0% |
20.1% |
-162.7% |
-115.8% |
292.8% |
83.6% |
51.6% |
EBIT (%) |
7.1% |
8.5% |
-76.1% |
-91.1% |
-47.4% |
-3.6% |
0.7% |
5.4% |
1.8% |
-0.6% |
-0.3% |
-2.6% |
-3.6% |
-7.2% |
-1.7% |
2.1% |
-22.1% |
0.3% |
3.8% |
8.0% |
9.7% |
-9.7% |
1.2% |
4.1% |
6.9% |
9.1% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
4 |
4 |
2 |
5 |
3 |
6 |
4 |
7 |
5 |
4 |
4 |
3 |
2 |
2 |
3 |
2 |
1 |
EBITDA (mln) |
53 |
94 |
88 |
-29 |
-517 |
25 |
20 |
35 |
36 |
-6 |
11 |
-21 |
43 |
32 |
14 |
21 |
-7 |
14 |
24 |
34 |
37 |
-6 |
14 |
22 |
32 |
43 |
EBITDA(%) |
15.8% |
18.7% |
22.9% |
-13.8% |
-271.7% |
10.5% |
9.6% |
14.1% |
12.7% |
-2.2% |
5.0% |
-9.0% |
12.7% |
9.3% |
6.0% |
8.9% |
-3.4% |
5.0% |
8.5% |
12.9% |
13.9% |
-3.5% |
6.5% |
9.3% |
11.9% |
14.2% |
Podatek (mln) |
2 |
2 |
1 |
1 |
10 |
4 |
3 |
2 |
1 |
1 |
1 |
0 |
-0 |
-2 |
-1 |
2 |
1 |
1 |
-0 |
-1 |
-14 |
1 |
3 |
13 |
5 |
4 |
Zysk Netto (mln) |
20 |
19 |
-429 |
-348 |
144 |
-9 |
-4 |
10 |
10 |
-1 |
2 |
31 |
-6 |
-23 |
-18 |
-1 |
-52 |
-5 |
7 |
18 |
37 |
35 |
-3 |
-6 |
24 |
25 |
Zysk netto Δ r/r |
0.0% |
-0.9% |
-2307.9% |
-18.9% |
-141.2% |
-106.6% |
-60.7% |
-382.2% |
-3.8% |
-111.1% |
-267.1% |
1530.4% |
-119.1% |
296.4% |
-22.8% |
-91.6% |
3398.3% |
-89.8% |
-227.4% |
170.7% |
98.5% |
-4.0% |
-107.6% |
121.2% |
-496.5% |
5.7% |
Zysk netto (%) |
5.8% |
3.9% |
-111.2% |
-166.8% |
75.5% |
-3.9% |
-1.8% |
4.2% |
3.6% |
-0.4% |
0.8% |
13.1% |
-1.7% |
-6.7% |
-7.6% |
-0.6% |
-26.5% |
-1.9% |
2.4% |
6.9% |
13.9% |
21.1% |
-1.2% |
-2.5% |
8.8% |
8.1% |
EPS |
378.6 |
339.16 |
-362.21 |
-291.17 |
11.92 |
-0.42 |
-0.16 |
0.4 |
0.26 |
-0.0278 |
0.0493 |
0.75 |
-0.14 |
-0.56 |
-0.43 |
-0.0348 |
-1.18 |
-0.1 |
0.12 |
0.34 |
0.66 |
0.63 |
-0.0475 |
-0.1 |
0.41 |
0.44 |
EPS (rozwodnione) |
362.83 |
319.45 |
-362.21 |
-291.17 |
11.15 |
-0.42 |
-0.16 |
0.37 |
0.24 |
-0.0278 |
0.0394 |
0.72 |
-0.14 |
-0.56 |
-0.43 |
-0.0348 |
-1.18 |
-0.1 |
0.12 |
0.33 |
0.65 |
0.63 |
-0.0475 |
-0.1 |
0.41 |
0.44 |
Ilośc akcji (mln) |
0 |
0 |
1 |
1 |
12 |
23 |
23 |
26 |
40 |
40 |
41 |
41 |
42 |
41 |
42 |
43 |
44 |
52 |
55 |
55 |
55 |
56 |
56 |
57 |
57 |
57 |
Ważona ilośc akcji (mln) |
0 |
0 |
1 |
1 |
13 |
23 |
23 |
28 |
42 |
40 |
42 |
43 |
42 |
42 |
42 |
43 |
44 |
52 |
55 |
56 |
56 |
56 |
56 |
57 |
57 |
57 |
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 |