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) |
10 |
61 |
44 |
29 |
34 |
104 |
162 |
218 |
430 |
321 |
337 |
339 |
403 |
344 |
335 |
185 |
221 |
244 |
219 |
202 |
219 |
314 |
262 |
245 |
196 |
191 |
Przychód Δ r/r |
0.0% |
540.0% |
-28.6% |
-33.8% |
17.1% |
206.7% |
55.9% |
34.8% |
97.2% |
-25.3% |
5.1% |
0.5% |
18.9% |
-14.5% |
-2.7% |
-44.7% |
19.3% |
10.2% |
-10.0% |
-7.7% |
8.4% |
43.0% |
-16.4% |
-6.5% |
-20.2% |
-2.3% |
Marża brutto |
-20.4% |
-15.4% |
-77.4% |
6.9% |
17.5% |
32.7% |
28.5% |
25.3% |
30.4% |
21.5% |
26.0% |
19.5% |
21.0% |
21.0% |
20.4% |
20.0% |
26.7% |
31.3% |
30.7% |
34.9% |
29.1% |
28.9% |
28.9% |
27.3% |
16.7% |
36.0% |
EBIT (mln) |
-15 |
-48 |
-92 |
-28 |
-8 |
13 |
11 |
-7 |
53 |
-6 |
3 |
-25 |
-34 |
-89 |
-43 |
-36 |
-38 |
-45 |
-22 |
14 |
-19 |
-23 |
-45 |
-55 |
-31 |
2 |
EBIT Δ r/r |
0.0% |
214.9% |
91.8% |
-69.6% |
-72.0% |
-271.6% |
-21.8% |
-162.5% |
-913.7% |
-110.8% |
-147.8% |
-1010.9% |
34.6% |
163.1% |
-51.3% |
-17.7% |
6.2% |
19.1% |
-50.6% |
-163.1% |
-239.1% |
16.7% |
99.4% |
21.1% |
-43.5% |
-105.5% |
EBIT (%) |
-159.7% |
-78.6% |
-211.1% |
-97.0% |
-23.2% |
13.0% |
6.5% |
-3.0% |
12.4% |
-1.8% |
0.8% |
-7.4% |
-8.4% |
-25.8% |
-12.9% |
-19.2% |
-17.1% |
-18.5% |
-10.1% |
6.9% |
-8.9% |
-7.2% |
-17.3% |
-22.4% |
-15.9% |
0.9% |
Koszty finansowe (mln) |
0 |
0 |
-332 |
-538 |
4 |
-56 |
0 |
0 |
-0 |
0 |
0 |
-3 |
0 |
0 |
-0 |
-0 |
-7 |
-16 |
-19 |
-20 |
-20 |
10 |
7 |
9 |
9 |
11 |
EBITDA (mln) |
-15 |
-46 |
-68 |
-18 |
-2 |
17 |
15 |
0 |
64 |
-5 |
2 |
-15 |
-8 |
23 |
1 |
-8 |
-14 |
-22 |
2 |
-4 |
-1 |
5 |
-19 |
-29 |
-9 |
10 |
EBITDA(%) |
-152.8% |
-75.5% |
-155.1% |
-61.5% |
-5.4% |
16.8% |
9.4% |
0.0% |
14.9% |
-1.6% |
0.7% |
-4.5% |
-2.0% |
6.6% |
0.3% |
-4.2% |
-6.1% |
-8.9% |
1.1% |
-2.1% |
-0.5% |
1.7% |
-7.3% |
-11.9% |
-4.4% |
5.1% |
Podatek (mln) |
3 |
-1 |
11 |
3 |
5 |
0 |
1 |
-3 |
21 |
-1 |
1 |
7 |
-10 |
1 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
0 |
-0 |
1 |
1 |
Zysk Netto (mln) |
-18 |
-47 |
-91 |
-28 |
-12 |
14 |
11 |
0 |
39 |
-1 |
4 |
-33 |
-25 |
-89 |
-43 |
-40 |
-52 |
-61 |
-46 |
-8 |
-40 |
-111 |
-48 |
-68 |
-46 |
-14 |
Zysk netto Δ r/r |
0.0% |
154.1% |
93.7% |
-68.8% |
-58.9% |
-218.7% |
-19.6% |
-96.0% |
8649.9% |
-103.2% |
-417.5% |
-945.2% |
-24.7% |
258.6% |
-51.4% |
-8.6% |
31.8% |
15.8% |
-24.5% |
-82.4% |
397.8% |
177.2% |
-56.9% |
41.9% |
-32.0% |
-68.9% |
Zysk netto (%) |
-193.3% |
-76.7% |
-208.2% |
-98.1% |
-34.4% |
13.3% |
6.9% |
0.2% |
9.0% |
-0.4% |
1.2% |
-9.8% |
-6.2% |
-25.9% |
-13.0% |
-21.4% |
-23.7% |
-24.9% |
-20.9% |
-4.0% |
-18.3% |
-35.4% |
-18.3% |
-27.7% |
-23.6% |
-7.5% |
EPS |
-152.7 |
-44.94 |
-375.73 |
-5.55 |
-1.49 |
0.57 |
0.38 |
0.01 |
1.23 |
-0.0395 |
0.13 |
-1.05 |
-0.78 |
-2.72 |
-1.28 |
-1.05 |
-0.99 |
-1.12 |
-0.78 |
-0.12 |
-0.51 |
-1.16 |
-0.46 |
-0.63 |
-4.06 |
-1.15 |
EPS (rozwodnione) |
-152.7 |
-44.94 |
-375.73 |
-5.55 |
-1.49 |
0.48 |
0.37 |
0.01 |
1.21 |
-0.0395 |
0.13 |
-1.05 |
-0.78 |
-2.72 |
-1.28 |
-1.05 |
-0.99 |
-1.12 |
-0.78 |
-0.12 |
-0.51 |
-1.16 |
-0.46 |
-0.63 |
-4.06 |
-1.15 |
Ilośc akcji (mln) |
0 |
1 |
0 |
5 |
8 |
24 |
29 |
30 |
31 |
31 |
31 |
31 |
32 |
33 |
34 |
38 |
53 |
54 |
59 |
66 |
78 |
96 |
103 |
107 |
11 |
13 |
Ważona ilośc akcji (mln) |
0 |
1 |
0 |
5 |
8 |
29 |
30 |
30 |
32 |
31 |
31 |
31 |
32 |
33 |
34 |
38 |
53 |
54 |
59 |
66 |
78 |
96 |
103 |
107 |
11 |
13 |
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 |