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) |
38 |
13 |
12 |
12 |
12 |
20 |
21 |
24 |
25 |
19 |
26 |
28 |
48 |
58 |
64 |
83 |
116 |
166 |
269 |
410 |
463 |
622 |
750 |
763 |
888 |
823 |
Przychód Δ r/r |
0.0% |
-65.2% |
-6.6% |
-3.4% |
0.6% |
65.1% |
8.2% |
11.2% |
4.2% |
-23.1% |
36.8% |
9.8% |
67.9% |
22.2% |
10.4% |
29.1% |
39.2% |
42.9% |
62.5% |
52.5% |
12.8% |
34.4% |
20.5% |
1.7% |
16.4% |
-7.4% |
Marża brutto |
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% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
EBIT (mln) |
-4 |
-6 |
0 |
-0 |
9 |
16 |
25 |
35 |
37 |
26 |
20 |
19 |
27 |
33 |
20 |
35 |
55 |
82 |
130 |
221 |
218 |
73 |
461 |
456 |
34 |
817 |
EBIT Δ r/r |
0.0% |
57.9% |
-107.1% |
-164.9% |
-3596.2% |
70.2% |
62.4% |
38.3% |
5.8% |
-29.1% |
-24.6% |
-3.7% |
40.0% |
23.8% |
-39.4% |
75.8% |
57.6% |
48.0% |
58.6% |
70.7% |
-1.6% |
-66.7% |
534.7% |
-1.1% |
-92.5% |
2301.5% |
EBIT (%) |
-9.5% |
-43.4% |
3.3% |
-2.2% |
76.6% |
79.0% |
118.6% |
147.6% |
149.8% |
138.0% |
76.1% |
66.7% |
55.7% |
56.4% |
30.9% |
42.1% |
47.7% |
49.3% |
48.2% |
53.9% |
47.0% |
11.7% |
61.4% |
59.8% |
3.8% |
99.4% |
Koszty finansowe (mln) |
26 |
28 |
16 |
9 |
8 |
8 |
17 |
27 |
31 |
25 |
20 |
13 |
10 |
7 |
5 |
8 |
12 |
14 |
23 |
56 |
79 |
57 |
34 |
71 |
263 |
286 |
EBITDA (mln) |
3 |
14 |
12 |
10 |
10 |
16 |
26 |
35 |
38 |
27 |
21 |
20 |
28 |
34 |
22 |
37 |
57 |
84 |
136 |
243 |
235 |
90 |
477 |
470 |
34 |
0 |
EBITDA(%) |
9.0% |
104.6% |
98.0% |
86.9% |
80.9% |
81.3% |
120.2% |
149.8% |
153.1% |
142.3% |
80.0% |
70.2% |
58.2% |
58.7% |
34.0% |
44.8% |
48.8% |
50.6% |
50.5% |
59.1% |
50.7% |
14.4% |
63.6% |
61.6% |
3.8% |
0.0% |
Podatek (mln) |
-11 |
3 |
1 |
-2 |
-1 |
1 |
1 |
0 |
2 |
0 |
-0 |
2 |
6 |
10 |
6 |
11 |
15 |
25 |
42 |
42 |
58 |
12 |
121 |
101 |
3 |
54 |
Zysk Netto (mln) |
-18 |
-21 |
-6 |
3 |
2 |
7 |
7 |
7 |
4 |
1 |
-0 |
4 |
11 |
16 |
9 |
17 |
26 |
40 |
60 |
123 |
160 |
60 |
340 |
284 |
31 |
159 |
Zysk netto Δ r/r |
0.0% |
16.8% |
-70.9% |
-147.6% |
-28.2% |
226.4% |
7.1% |
2.9% |
-51.3% |
-80.4% |
-165.0% |
-1021.3% |
149.5% |
49.2% |
-43.0% |
84.8% |
53.6% |
57.2% |
49.9% |
105.2% |
29.5% |
-62.2% |
463.2% |
-16.5% |
-89.1% |
414.7% |
Zysk netto (%) |
-47.2% |
-158.6% |
-49.4% |
24.3% |
17.3% |
34.3% |
34.0% |
31.4% |
14.7% |
3.7% |
-1.8% |
14.9% |
22.1% |
27.0% |
14.0% |
20.0% |
22.0% |
24.2% |
22.3% |
30.0% |
34.5% |
9.7% |
45.3% |
37.2% |
3.5% |
19.3% |
EPS |
-67.68 |
-77.91 |
-4.54 |
2.16 |
0.96 |
1.28 |
1.37 |
1.41 |
0.7 |
0.14 |
-0.0815 |
0.42 |
1.05 |
1.49 |
0.57 |
0.97 |
1.21 |
1.49 |
1.59 |
2.29 |
2.62 |
0.75 |
3.6 |
2.99 |
0.31 |
1.68 |
EPS (rozwodnione) |
-67.68 |
-77.91 |
-4.54 |
1.16 |
0.61 |
1.02 |
1.08 |
1.11 |
0.55 |
0.11 |
-0.0815 |
0.38 |
0.99 |
1.44 |
0.54 |
0.96 |
1.19 |
1.46 |
1.56 |
2.26 |
2.6 |
0.75 |
3.58 |
2.98 |
0.31 |
1.68 |
Ilośc akcji (mln) |
0 |
0 |
1 |
1 |
2 |
5 |
5 |
5 |
5 |
5 |
6 |
10 |
10 |
11 |
16 |
17 |
21 |
27 |
38 |
54 |
60 |
79 |
94 |
94 |
94 |
95 |
Ważona ilośc akcji (mln) |
0 |
0 |
1 |
2 |
3 |
7 |
7 |
7 |
7 |
6 |
6 |
11 |
11 |
11 |
17 |
17 |
21 |
27 |
39 |
55 |
61 |
80 |
94 |
94 |
94 |
95 |
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 |