index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
Rok finansowy |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
6 |
99 |
234 |
395 |
439 |
407 |
480 |
511 |
593 |
632 |
662 |
738 |
817 |
Przychód Δ r/r |
0.0% |
1654.6% |
136.7% |
68.8% |
11.2% |
-7.4% |
18.1% |
6.5% |
16.1% |
6.4% |
4.9% |
11.4% |
10.7% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
99.7% |
100.0% |
EBIT (mln) |
-4 |
55 |
74 |
150 |
57 |
50 |
59 |
27 |
-12 |
-91 |
-157 |
63 |
94 |
EBIT Δ r/r |
0.0% |
-1568.4% |
33.8% |
102.4% |
-62.2% |
-12.7% |
19.1% |
-54.2% |
-143.5% |
673.3% |
73.1% |
-140.2% |
48.1% |
EBIT (%) |
-67.1% |
56.2% |
31.8% |
38.1% |
12.9% |
12.2% |
12.3% |
5.3% |
-2.0% |
-14.4% |
-23.8% |
8.6% |
11.5% |
Koszty finansowe (mln) |
1 |
0 |
0 |
0 |
0 |
11 |
20 |
9 |
8 |
8 |
9 |
11 |
11 |
EBITDA (mln) |
-4 |
56 |
75 |
152 |
66 |
15 |
86 |
37 |
-4 |
-82 |
-149 |
63 |
94 |
EBITDA(%) |
-67.1% |
56.3% |
32.1% |
38.4% |
15.0% |
3.7% |
17.9% |
7.3% |
-0.6% |
-13.1% |
-22.5% |
8.6% |
11.5% |
Podatek (mln) |
1 |
21 |
27 |
58 |
23 |
-5 |
12 |
12 |
-7 |
-1 |
-12 |
7 |
21 |
Zysk Netto (mln) |
-5 |
34 |
47 |
93 |
34 |
-1 |
27 |
29 |
9 |
-75 |
-154 |
45 |
62 |
Zysk netto Δ r/r |
0.0% |
-725.9% |
37.7% |
96.4% |
-63.4% |
-103.3% |
-2526.7% |
5.5% |
-67.4% |
-901.3% |
106.6% |
-129.4% |
35.8% |
Zysk netto (%) |
-97.1% |
34.6% |
20.1% |
23.4% |
7.7% |
-0.3% |
5.7% |
5.6% |
1.6% |
-11.8% |
-23.3% |
6.1% |
7.5% |
EPS |
-0.19 |
1.18 |
1.92 |
3.08 |
1.14 |
-0.0418 |
1.05 |
0.98 |
0.33 |
-2.69 |
-5.86 |
1.73 |
2.01 |
EPS (rozwodnione) |
-0.19 |
1.18 |
1.82 |
3.05 |
1.14 |
-0.0418 |
1.04 |
0.98 |
0.33 |
-2.69 |
-5.86 |
1.73 |
2.01 |
Ilośc akcji (mln) |
29 |
29 |
25 |
30 |
30 |
27 |
26 |
29 |
28 |
28 |
26 |
26 |
31 |
Ważona ilośc akcji (mln) |
29 |
29 |
26 |
30 |
30 |
27 |
26 |
29 |
28 |
28 |
26 |
26 |
31 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |