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) |
11 |
10 |
7 |
4 |
7 |
21 |
40 |
72 |
74 |
52 |
52 |
49 |
36 |
53 |
55 |
50 |
70 |
72 |
80 |
73 |
62 |
45 |
60 |
76 |
74 |
84 |
Przychód Δ r/r |
0.0% |
-10.1% |
-29.7% |
-41.9% |
75.0% |
202.7% |
88.3% |
77.7% |
2.4% |
-29.9% |
0.2% |
-5.2% |
-26.9% |
49.0% |
3.0% |
-9.8% |
42.0% |
1.6% |
11.2% |
-7.8% |
-16.1% |
-27.4% |
34.0% |
26.4% |
-2.2% |
13.4% |
Marża brutto |
20.7% |
34.0% |
51.5% |
54.6% |
60.4% |
81.1% |
65.7% |
61.5% |
51.4% |
36.5% |
31.9% |
40.3% |
41.8% |
52.0% |
47.7% |
58.8% |
66.3% |
70.1% |
53.9% |
59.2% |
63.1% |
81.4% |
73.4% |
60.0% |
67.2% |
71.2% |
EBIT (mln) |
-2 |
-0 |
-0 |
0 |
1 |
5 |
0 |
2 |
-1 |
-46 |
-5 |
-4 |
-6 |
-7 |
0 |
2 |
2 |
-1 |
-4 |
-5 |
-8 |
-8 |
-8 |
-13 |
-10 |
-6 |
EBIT Δ r/r |
0.0% |
-98.7% |
1439.4% |
-114.8% |
1789.4% |
434.7% |
-97.5% |
1282.8% |
-150.6% |
5506.3% |
-89.2% |
-26.0% |
54.4% |
14.6% |
-100.3% |
14670.8% |
-14.0% |
-139.9% |
394.2% |
29.1% |
41.5% |
4.0% |
-3.5% |
62.8% |
-17.8% |
-46.9% |
EBIT (%) |
-14.1% |
-0.2% |
-4.5% |
1.2% |
12.5% |
22.0% |
0.3% |
2.3% |
-1.1% |
-89.5% |
-9.6% |
-7.5% |
-15.9% |
-12.2% |
0.0% |
5.0% |
3.0% |
-1.2% |
-5.3% |
-7.5% |
-12.6% |
-18.0% |
-13.0% |
-16.7% |
-14.1% |
-6.6% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
-1 |
1 |
0 |
5 |
1 |
5 |
2 |
7 |
8 |
2 |
1 |
1 |
-1 |
1 |
0 |
2 |
2 |
-1 |
-1 |
-2 |
-4 |
-3 |
-8 |
-10 |
-8 |
-3 |
EBITDA(%) |
-12.0% |
5.4% |
0.1% |
124.1% |
12.9% |
23.3% |
5.8% |
10.3% |
10.7% |
4.4% |
1.4% |
2.8% |
-4.1% |
1.5% |
0.0% |
5.0% |
3.0% |
-1.2% |
-1.5% |
-3.1% |
-7.1% |
-7.7% |
-12.6% |
-13.7% |
-10.5% |
-3.2% |
Podatek (mln) |
-1 |
-0 |
-0 |
-0 |
-0 |
2 |
0 |
1 |
-1 |
-2 |
-1 |
0 |
0 |
-0 |
-0 |
-2 |
-0 |
-0 |
-1 |
0 |
-0 |
1 |
-3 |
0 |
-0 |
0 |
Zysk Netto (mln) |
-1 |
1 |
-0 |
-2 |
0 |
3 |
-0 |
1 |
-1 |
-83 |
-5 |
-5 |
-9 |
-7 |
0 |
2 |
2 |
-1 |
-3 |
-6 |
-4 |
-9 |
-4 |
-14 |
-10 |
-6 |
Zysk netto Δ r/r |
0.0% |
-156.6% |
-167.1% |
403.9% |
-112.9% |
820.0% |
-100.1% |
-15708.7% |
-296.0% |
7378.6% |
-93.5% |
-7.1% |
79.3% |
-21.8% |
-106.8% |
341.1% |
11.1% |
-133.0% |
295.8% |
92.7% |
-23.8% |
90.6% |
-47.7% |
202.8% |
-23.4% |
-44.5% |
Zysk netto (%) |
-11.7% |
7.4% |
-7.0% |
-60.9% |
4.5% |
13.7% |
-0.0% |
0.8% |
-1.5% |
-160.6% |
-10.4% |
-10.2% |
-25.1% |
-13.2% |
0.9% |
4.2% |
3.3% |
-1.1% |
-3.8% |
-8.0% |
-7.3% |
-19.2% |
-7.5% |
-17.9% |
-14.1% |
-6.9% |
EPS |
-1.31 |
0.7 |
-0.33 |
-1.51 |
-0.4 |
0.7 |
-0.0009 |
0.2 |
-0.17 |
-12.45 |
-0.81 |
-0.59 |
-0.96 |
-0.33 |
0.02 |
0.09 |
0.1 |
-0.0313 |
-0.11 |
-0.19 |
-0.11 |
-0.11 |
-0.0381 |
-0.11 |
-0.0792 |
-0.041 |
EPS (rozwodnione) |
-1.31 |
0.7 |
-0.33 |
-1.51 |
-0.4 |
0.6 |
-0.0009 |
0.2 |
-0.17 |
-12.45 |
-0.81 |
-0.59 |
-0.96 |
-0.33 |
0.02 |
0.09 |
0.1 |
-0.0313 |
-0.11 |
-0.19 |
-0.11 |
-0.11 |
-0.0381 |
-0.11 |
-0.0792 |
-0.041 |
Ilośc akcji (mln) |
1 |
1 |
1 |
2 |
2 |
3 |
4 |
5 |
7 |
7 |
7 |
8 |
9 |
21 |
23 |
24 |
24 |
25 |
28 |
31 |
40 |
77 |
118 |
120 |
131 |
14 |
Ważona ilośc akcji (mln) |
1 |
1 |
1 |
2 |
2 |
3 |
4 |
5 |
7 |
7 |
7 |
8 |
9 |
21 |
23 |
24 |
25 |
25 |
28 |
31 |
40 |
77 |
118 |
120 |
131 |
14 |
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 |