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) |
17 |
15 |
41 |
18 |
139 |
85 |
124 |
39 |
1 |
4 |
3 |
34 |
77 |
53 |
3 |
0 |
20 |
15 |
162 |
451 |
788 |
1,046 |
1,134 |
1,489 |
1,887 |
2,355 |
Przychód Δ r/r |
0.0% |
-13.2% |
182.7% |
-56.2% |
670.7% |
-38.8% |
45.5% |
-68.3% |
-96.9% |
224.8% |
-25.7% |
1034.5% |
131.1% |
-31.4% |
-94.5% |
-100.0% |
inf% |
-24.1% |
977.5% |
179.2% |
74.7% |
32.7% |
8.4% |
31.3% |
26.8% |
24.8% |
Marża brutto |
112.5% |
115.1% |
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% |
0.0% |
100.0% |
100.0% |
99.2% |
98.9% |
99.1% |
99.0% |
98.7% |
98.4% |
97.9% |
98.6% |
EBIT (mln) |
-20 |
-36 |
-44 |
-104 |
-59 |
-52 |
-25 |
-113 |
-212 |
-87 |
-54 |
-14 |
34 |
1 |
-50 |
-64 |
-94 |
-147 |
-131 |
37 |
219 |
319 |
197 |
249 |
251 |
570 |
EBIT Δ r/r |
0.0% |
78.9% |
23.3% |
136.1% |
-43.3% |
-11.0% |
-52.1% |
352.0% |
87.3% |
-58.9% |
-38.5% |
-74.4% |
-347.2% |
-95.7% |
-3530.8% |
29.7% |
46.3% |
56.4% |
-10.9% |
-128.1% |
494.0% |
45.5% |
-38.3% |
26.5% |
0.8% |
127.4% |
EBIT (%) |
-118.5% |
-244.0% |
-106.4% |
-574.2% |
-42.3% |
-61.4% |
-20.2% |
-288.8% |
-17340.0% |
-2196.2% |
-1817.5% |
-41.0% |
43.8% |
2.7% |
-1701.9% |
0.0% |
-476.5% |
-982.5% |
-81.3% |
8.2% |
27.8% |
30.5% |
17.4% |
16.7% |
13.3% |
24.2% |
Koszty finansowe (mln) |
0 |
0 |
0 |
-0 |
-1 |
-2 |
-4 |
-4 |
-4 |
-7 |
-7 |
-7 |
0 |
0 |
0 |
0 |
0 |
0 |
20 |
31 |
32 |
33 |
26 |
7 |
5 |
0 |
EBITDA (mln) |
-18 |
-34 |
-42 |
-101 |
-73 |
-45 |
-15 |
-103 |
-109 |
-66 |
-44 |
-12 |
30 |
-2 |
-53 |
-68 |
-99 |
-154 |
-131 |
37 |
227 |
328 |
208 |
249 |
416 |
610 |
EBITDA(%) |
-107.1% |
-236.2% |
-101.0% |
-558.2% |
-52.6% |
-53.0% |
-12.1% |
-261.9% |
-8892.0% |
-1650.7% |
-1501.3% |
-36.7% |
39.3% |
-4.0% |
-1824.3% |
0.0% |
-503.1% |
-1024.3% |
-81.3% |
8.2% |
28.8% |
31.3% |
18.3% |
16.7% |
22.0% |
25.9% |
Podatek (mln) |
-3 |
0 |
0 |
-9 |
0 |
0 |
0 |
0 |
-5 |
1 |
0 |
0 |
-4 |
-4 |
-4 |
-5 |
-6 |
-8 |
17 |
1 |
10 |
-301 |
12 |
59 |
82 |
145 |
Zysk Netto (mln) |
-17 |
-29 |
-37 |
-95 |
-30 |
-46 |
-22 |
-107 |
-207 |
-89 |
-51 |
-8 |
38 |
5 |
-46 |
-61 |
-89 |
-141 |
-143 |
21 |
37 |
407 |
90 |
154 |
250 |
341 |
Zysk netto Δ r/r |
0.0% |
71.5% |
28.1% |
156.1% |
-68.0% |
51.3% |
-51.5% |
383.1% |
93.4% |
-57.3% |
-42.4% |
-84.4% |
-571.5% |
-86.6% |
-1017.2% |
31.4% |
46.9% |
58.7% |
1.0% |
-114.8% |
75.3% |
1000.8% |
-78.0% |
72.4% |
61.6% |
36.7% |
Zysk netto (%) |
-100.0% |
-197.5% |
-89.5% |
-523.9% |
-21.8% |
-53.7% |
-17.9% |
-273.2% |
-16936.2% |
-2229.3% |
-1728.3% |
-23.8% |
48.5% |
9.5% |
-1579.0% |
0.0% |
-449.8% |
-940.6% |
-88.2% |
4.7% |
4.7% |
38.9% |
7.9% |
10.4% |
13.2% |
14.5% |
EPS |
-0.88 |
-1.3 |
-1.42 |
-3.1 |
-0.93 |
-1.26 |
-0.6 |
-2.84 |
-5.45 |
-2.3 |
-1.3 |
-0.15 |
0.68 |
0.0766 |
-0.69 |
-0.81 |
-1.05 |
-1.63 |
-1.62 |
0.22 |
0.4 |
4.37 |
0.95 |
1.61 |
2.56 |
3.4 |
EPS (rozwodnione) |
-0.88 |
-1.3 |
-1.42 |
-3.1 |
-0.93 |
-1.26 |
-0.58 |
-2.84 |
-5.45 |
-2.3 |
-1.3 |
-0.15 |
0.67 |
0.0751 |
-0.69 |
-0.81 |
-1.05 |
-1.63 |
-1.62 |
0.22 |
0.39 |
4.16 |
0.92 |
1.56 |
2.47 |
3.29 |
Ilośc akcji (mln) |
19 |
22 |
26 |
30 |
32 |
36 |
37 |
38 |
38 |
38 |
39 |
53 |
55 |
66 |
67 |
75 |
84 |
87 |
88 |
95 |
92 |
93 |
95 |
96 |
98 |
100 |
Ważona ilośc akcji (mln) |
19 |
22 |
26 |
30 |
32 |
36 |
38 |
38 |
38 |
38 |
39 |
53 |
56 |
67 |
67 |
75 |
84 |
87 |
88 |
95 |
96 |
98 |
98 |
99 |
101 |
104 |
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 |