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) |
0 |
568 |
295 |
229 |
210 |
226 |
211 |
245 |
229 |
222 |
194 |
298 |
318 |
279 |
333 |
366 |
406 |
427 |
386 |
399 |
404 |
408 |
515 |
660 |
737 |
509 |
Przychód Δ r/r |
0.0% |
inf% |
-48.0% |
-22.4% |
-8.5% |
7.7% |
-6.5% |
16.3% |
-6.8% |
-2.8% |
-12.5% |
53.2% |
6.9% |
-12.3% |
19.1% |
10.1% |
10.9% |
5.2% |
-9.6% |
3.3% |
1.3% |
1.0% |
26.3% |
28.1% |
11.6% |
-30.9% |
Marża brutto |
0.0% |
61.6% |
62.2% |
60.0% |
57.4% |
57.1% |
54.6% |
56.5% |
54.9% |
53.7% |
53.7% |
60.4% |
59.2% |
54.0% |
53.6% |
56.3% |
54.2% |
57.7% |
56.1% |
55.0% |
59.0% |
60.1% |
62.4% |
68.5% |
65.1% |
66.8% |
EBIT (mln) |
0 |
110 |
-25 |
-100 |
-95 |
-63 |
-66 |
-13 |
-252 |
-20 |
-8 |
55 |
41 |
-9 |
27 |
42 |
-107 |
-27 |
-48 |
-3 |
59 |
52 |
101 |
187 |
214 |
34 |
EBIT Δ r/r |
0.0% |
inf% |
-123.0% |
294.7% |
-5.0% |
-33.4% |
4.6% |
-80.6% |
1865.7% |
-92.0% |
-59.2% |
-768.1% |
-25.1% |
-122.7% |
-386.0% |
55.4% |
-357.7% |
-75.1% |
78.4% |
-93.4% |
-1992.3% |
-11.3% |
92.5% |
85.9% |
14.3% |
-83.9% |
EBIT (%) |
0.0% |
19.4% |
-8.5% |
-43.5% |
-45.1% |
-27.9% |
-31.3% |
-5.2% |
-110.0% |
-9.1% |
-4.2% |
18.5% |
13.0% |
-3.4% |
8.1% |
11.4% |
-26.4% |
-6.3% |
-12.3% |
-0.8% |
14.6% |
12.8% |
19.6% |
28.4% |
29.1% |
6.8% |
Koszty finansowe (mln) |
0 |
14 |
301 |
40 |
3 |
-18 |
-2 |
-20 |
211 |
46 |
4 |
0 |
1 |
19 |
7 |
5 |
18 |
20 |
19 |
21 |
12 |
4 |
3 |
4 |
2 |
0 |
EBITDA (mln) |
0 |
228 |
234 |
41 |
5 |
-1 |
-17 |
12 |
-1 |
30 |
-2 |
72 |
59 |
11 |
33 |
45 |
-15 |
63 |
46 |
67 |
95 |
81 |
127 |
219 |
255 |
107 |
EBITDA(%) |
0.0% |
40.2% |
79.2% |
17.9% |
2.3% |
-0.5% |
-8.2% |
4.7% |
-0.5% |
13.6% |
-1.3% |
17.7% |
16.7% |
3.9% |
10.1% |
12.2% |
-3.7% |
14.7% |
11.9% |
16.9% |
23.4% |
19.9% |
24.6% |
33.1% |
34.6% |
21.0% |
Podatek (mln) |
0 |
94 |
-64 |
82 |
-6 |
0 |
0 |
1 |
1 |
0 |
1 |
1 |
-36 |
21 |
4 |
-6 |
33 |
10 |
1 |
2 |
2 |
1 |
2 |
3 |
-44 |
-25 |
Zysk Netto (mln) |
0 |
168 |
-110 |
-175 |
-92 |
-52 |
-49 |
3 |
-240 |
-38 |
-7 |
57 |
78 |
-30 |
22 |
49 |
-159 |
-54 |
-71 |
-26 |
43 |
47 |
96 |
179 |
259 |
61 |
Zysk netto Δ r/r |
0.0% |
inf% |
-165.2% |
60.0% |
-47.6% |
-43.4% |
-5.5% |
-106.3% |
-7853.5% |
-84.1% |
-81.8% |
-920.4% |
37.1% |
-137.8% |
-175.4% |
117.6% |
-427.8% |
-66.0% |
30.4% |
-62.7% |
-265.2% |
9.0% |
102.4% |
86.5% |
44.8% |
-76.4% |
Zysk netto (%) |
0.0% |
29.6% |
-37.1% |
-76.5% |
-43.8% |
-23.0% |
-23.3% |
1.3% |
-104.9% |
-17.2% |
-3.6% |
19.2% |
24.6% |
-10.6% |
6.7% |
13.3% |
-39.2% |
-12.7% |
-18.3% |
-6.6% |
10.8% |
11.6% |
18.6% |
27.1% |
35.1% |
12.0% |
EPS |
0.0 |
1.65 |
-1.01 |
-1.59 |
-0.82 |
-0.46 |
-0.43 |
0.03 |
-2.09 |
-0.33 |
-0.0603 |
0.49 |
0.66 |
-0.25 |
0.19 |
0.41 |
-1.36 |
-0.45 |
-0.58 |
-0.21 |
0.33 |
0.35 |
0.7 |
1.3 |
1.88 |
0.44 |
EPS (rozwodnione) |
0.0 |
1.47 |
-1.01 |
-1.59 |
-0.82 |
-0.46 |
-0.43 |
0.03 |
-2.09 |
-0.33 |
-0.0603 |
0.48 |
0.65 |
-0.25 |
0.19 |
0.4 |
-1.36 |
-0.45 |
-0.58 |
-0.21 |
0.32 |
0.34 |
0.67 |
1.27 |
1.85 |
0.44 |
Ilośc akcji (mln) |
94 |
102 |
109 |
110 |
112 |
113 |
114 |
114 |
115 |
115 |
115 |
117 |
118 |
117 |
116 |
118 |
117 |
120 |
122 |
125 |
132 |
135 |
137 |
137 |
138 |
138 |
Ważona ilośc akcji (mln) |
94 |
120 |
109 |
110 |
112 |
113 |
114 |
115 |
115 |
115 |
115 |
120 |
121 |
117 |
117 |
120 |
117 |
120 |
123 |
127 |
137 |
141 |
142 |
141 |
140 |
138 |
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 |