index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
Rok finansowy |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
80 |
84 |
90 |
101 |
129 |
135 |
18 |
1,913 |
0 |
3,084 |
2,986 |
3,196 |
Przychód Δ r/r |
0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
3.9% |
8.2% |
11.5% |
27.8% |
5.0% |
-86.8% |
10602.7% |
-100.0% |
inf% |
-3.2% |
7.0% |
Marża brutto |
100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-inf% |
0.0% |
0.0% |
89.1% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
36.2% |
0.0% |
28.4% |
36.8% |
0.0% |
EBIT (mln) |
0 |
-19 |
15 |
9 |
-21 |
-8 |
15 |
17 |
57 |
57 |
58 |
77 |
81 |
78 |
89 |
96 |
-0 |
140 |
140 |
125 |
EBIT Δ r/r |
0.0% |
-16691.2% |
-179.6% |
-40.3% |
-337.4% |
-63.4% |
-286.1% |
13.8% |
242.8% |
-0.1% |
1.8% |
33.8% |
5.3% |
-4.4% |
15.0% |
7.2% |
-100.4% |
-40608.6% |
0.1% |
-10.8% |
EBIT (%) |
146.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
70.5% |
67.8% |
63.8% |
76.6% |
63.1% |
57.5% |
500.7% |
5.0% |
0.0% |
4.5% |
4.7% |
3.9% |
Koszty finansowe (mln) |
1 |
-35 |
-54 |
-67 |
-58 |
-46 |
-31 |
0 |
17 |
14 |
11 |
16 |
20 |
23 |
32 |
110 |
0 |
141 |
0 |
-242 |
EBITDA (mln) |
1 |
-17 |
-39 |
-58 |
-79 |
-54 |
-16 |
17 |
65 |
68 |
71 |
84 |
90 |
87 |
97 |
922 |
-0 |
1,873 |
17 |
-368 |
EBITDA(%) |
1769.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
80.5% |
81.0% |
78.8% |
83.2% |
69.6% |
64.7% |
540.4% |
49.3% |
0.0% |
60.2% |
0.6% |
-11.5% |
Podatek (mln) |
-0 |
5 |
5 |
2 |
-9 |
-4 |
4 |
5 |
14 |
15 |
16 |
22 |
22 |
15 |
14 |
17 |
-0 |
14 |
34 |
-14 |
Zysk Netto (mln) |
0 |
10 |
10 |
7 |
-12 |
-4 |
10 |
11 |
25 |
28 |
30 |
39 |
39 |
40 |
44 |
-20 |
-0 |
-0 |
-94 |
-128 |
Zysk netto Δ r/r |
0.0% |
6784.0% |
0.5% |
-36.1% |
-284.4% |
-68.5% |
-362.9% |
12.5% |
122.2% |
9.1% |
8.7% |
30.3% |
-0.9% |
2.7% |
10.1% |
-144.7% |
-98.3% |
-12.1% |
31066.7% |
37.4% |
Zysk netto (%) |
192.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
31.5% |
33.1% |
33.2% |
38.8% |
30.1% |
29.4% |
245.2% |
-1.0% |
0.0% |
-0.0% |
-3.1% |
-4.0% |
EPS |
0.0163 |
1.13 |
1.12 |
0.71 |
-1.28 |
-0.39 |
0.95 |
0.83 |
1.74 |
1.48 |
1.41 |
1.77 |
1.52 |
1.5 |
1.61 |
-0.0684 |
-0.0702 |
-0.001 |
0.18 |
-0.43 |
EPS (rozwodnione) |
0.0163 |
1.13 |
1.12 |
0.71 |
-1.28 |
-0.39 |
0.95 |
0.71 |
1.54 |
1.48 |
1.41 |
1.77 |
1.5 |
1.49 |
1.61 |
-0.0684 |
-0.0702 |
-0.001 |
0.18 |
-0.43 |
Ilośc akcji (mln) |
9 |
9 |
9 |
9 |
10 |
10 |
11 |
14 |
15 |
19 |
21 |
22 |
25 |
27 |
27 |
287 |
5 |
287 |
94 |
285 |
Ważona ilośc akcji (mln) |
9 |
9 |
9 |
9 |
10 |
10 |
11 |
16 |
16 |
19 |
21 |
22 |
26 |
27 |
27 |
287 |
5 |
287 |
94 |
285 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |