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) |
5 |
14 |
306 |
35 |
43 |
62 |
76 |
73 |
50 |
32 |
11 |
5 |
2 |
1 |
2 |
23 |
130 |
83 |
90 |
63 |
322 |
24 |
0 |
0 |
1 |
31 |
Przychód Δ r/r |
0.0% |
207.6% |
2013.5% |
-88.5% |
21.7% |
44.1% |
22.6% |
-3.8% |
-31.2% |
-35.5% |
-66.9% |
-54.1% |
-62.3% |
-41.1% |
104.0% |
928.5% |
468.9% |
-35.9% |
8.4% |
-30.0% |
409.5% |
-92.5% |
-98.8% |
-53.4% |
766.2% |
2481.5% |
Marża brutto |
142.6% |
118.1% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
97.9% |
96.1% |
99.0% |
92.0% |
-18371.8% |
-207.2% |
92.9% |
98.0% |
EBIT (mln) |
-13 |
-35 |
-44 |
-63 |
-63 |
-47 |
-36 |
-55 |
-75 |
-97 |
-90 |
-96 |
-114 |
-108 |
-102 |
-100 |
1 |
-137 |
-137 |
-103 |
141 |
-179 |
-87 |
-101 |
-172 |
-197 |
EBIT Δ r/r |
0.0% |
177.2% |
23.0% |
44.1% |
-0.5% |
-24.2% |
-23.9% |
52.9% |
35.7% |
28.8% |
-6.8% |
6.4% |
19.2% |
-5.0% |
-5.6% |
-2.0% |
-101.5% |
-9443.0% |
-0.3% |
-24.4% |
-237.0% |
-226.4% |
-51.3% |
15.7% |
70.5% |
14.8% |
EBIT (%) |
-272.3% |
-245.4% |
-14.3% |
-178.7% |
-146.1% |
-76.9% |
-47.7% |
-75.9% |
-149.6% |
-298.7% |
-840.7% |
-1950.2% |
-6170.6% |
-9955.5% |
-4607.2% |
-439.2% |
1.1% |
-164.6% |
-151.3% |
-163.4% |
43.9% |
-745.1% |
-29224.8% |
-72489.2% |
-14265.0% |
-634.2% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
2 |
2 |
2 |
7 |
7 |
7 |
21 |
21 |
15 |
1 |
3 |
13 |
16 |
EBITDA (mln) |
-11 |
-33 |
-27 |
-42 |
-41 |
-36 |
-25 |
-44 |
-64 |
-83 |
-89 |
-95 |
-114 |
-98 |
-104 |
-84 |
12 |
-136 |
-133 |
-100 |
173 |
-176 |
-87 |
-99 |
-163 |
-184 |
EBITDA(%) |
-229.8% |
-227.2% |
-8.9% |
-120.2% |
-95.9% |
-58.1% |
-33.1% |
-61.0% |
-127.2% |
-256.9% |
-832.5% |
-1939.7% |
-6156.8% |
-9018.4% |
-4696.9% |
-365.7% |
8.9% |
-162.7% |
-146.8% |
-157.8% |
53.8% |
-733.6% |
-29179.9% |
-71341.0% |
-13576.7% |
-592.9% |
Podatek (mln) |
-0 |
-9 |
-8 |
-3 |
2 |
-0 |
0 |
-0 |
-16 |
-20 |
-0 |
-0 |
-2 |
-2 |
-1 |
-0 |
6 |
5 |
-13 |
4 |
-6 |
12 |
1 |
1 |
0 |
0 |
Zysk Netto (mln) |
-12 |
-26 |
-35 |
-60 |
-64 |
-47 |
-36 |
-54 |
-59 |
-77 |
-83 |
-102 |
-116 |
-110 |
-104 |
-100 |
-5 |
-141 |
-129 |
-121 |
130 |
-70 |
-88 |
-103 |
-177 |
-200 |
Zysk netto Δ r/r |
0.0% |
108.0% |
35.3% |
69.7% |
7.6% |
-26.5% |
-23.0% |
49.6% |
8.3% |
30.7% |
7.7% |
22.9% |
14.2% |
-5.2% |
-5.5% |
-3.7% |
-95.3% |
2920.7% |
-8.8% |
-6.6% |
-208.0% |
-153.9% |
25.8% |
16.8% |
71.7% |
13.1% |
Zysk netto (%) |
-266.0% |
-179.8% |
-11.5% |
-169.5% |
-149.9% |
-76.4% |
-48.0% |
-74.6% |
-117.3% |
-237.8% |
-773.6% |
-2073.7% |
-6285.3% |
-10120.4% |
-4686.1% |
-438.8% |
-3.6% |
-169.7% |
-142.9% |
-190.7% |
40.4% |
-292.5% |
-29620.1% |
-74192.8% |
-14710.9% |
-644.8% |
EPS |
-3.57 |
-4.37 |
-4.9 |
-7.99 |
-7.91 |
-5.21 |
-3.97 |
-5.68 |
-4.12 |
-3.93 |
-3.98 |
-2.35 |
-2.39 |
-1.58 |
-1.42 |
-1.31 |
-0.0452 |
-1.36 |
-1.23 |
-1.14 |
1.23 |
-0.63 |
-0.61 |
-0.62 |
-0.8 |
-0.63 |
EPS (rozwodnione) |
-3.57 |
-4.37 |
-4.9 |
-7.99 |
-7.91 |
-5.21 |
-3.97 |
-5.68 |
-4.12 |
-3.93 |
-3.98 |
-2.35 |
-2.39 |
-1.58 |
-1.42 |
-1.31 |
-0.0452 |
-1.36 |
-1.23 |
-1.14 |
1.11 |
-0.63 |
-0.61 |
-0.62 |
-0.8 |
-0.63 |
Ilośc akcji (mln) |
4 |
6 |
7 |
7 |
8 |
9 |
9 |
10 |
14 |
20 |
21 |
43 |
49 |
70 |
73 |
76 |
104 |
104 |
105 |
106 |
106 |
111 |
146 |
166 |
221 |
320 |
Ważona ilośc akcji (mln) |
4 |
6 |
7 |
7 |
8 |
9 |
9 |
10 |
14 |
20 |
21 |
43 |
49 |
70 |
73 |
76 |
104 |
104 |
105 |
106 |
117 |
111 |
146 |
166 |
221 |
320 |
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 |