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 |
Rok finansowy |
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) |
13 |
15 |
16 |
11 |
5 |
17 |
33 |
13 |
0 |
1 |
125 |
5 |
2 |
7 |
8 |
29 |
20 |
4 |
45 |
59 |
109 |
149 |
120 |
117 |
179 |
Przychód Δ r/r |
0.0% |
15.8% |
3.2% |
-30.0% |
-57.2% |
249.2% |
102.5% |
-62.4% |
-100.0% |
inf% |
16566.7% |
-96.2% |
-52.6% |
217.8% |
15.4% |
250.2% |
-29.5% |
-78.0% |
892.6% |
33.2% |
83.2% |
37.4% |
-19.4% |
-2.8% |
53.4% |
Marża brutto |
157.2% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
99.4% |
98.5% |
99.2% |
99.3% |
98.5% |
93.9% |
89.6% |
EBIT (mln) |
-26 |
-25 |
-37 |
-41 |
-57 |
-48 |
-43 |
-80 |
-137 |
-112 |
35 |
-86 |
-99 |
-89 |
-91 |
-52 |
-70 |
-80 |
-73 |
-69 |
-29 |
-9 |
-54 |
-20 |
24 |
EBIT Δ r/r |
0.0% |
-2.1% |
48.3% |
10.3% |
39.3% |
-15.7% |
-10.2% |
84.7% |
71.9% |
-18.1% |
-131.5% |
-344.6% |
15.1% |
-10.0% |
2.0% |
-43.3% |
34.8% |
14.2% |
-8.7% |
-4.9% |
-58.1% |
-69.0% |
504.2% |
-62.2% |
-218.1% |
EBIT (%) |
-193.0% |
-163.1% |
-234.5% |
-369.3% |
-1201.5% |
-290.0% |
-128.6% |
-631.2% |
0.0% |
-14938.3% |
28.3% |
-1818.3% |
-4416.8% |
-1251.3% |
-1106.0% |
-179.1% |
-342.2% |
-1775.6% |
-163.3% |
-116.5% |
-26.7% |
-6.0% |
-45.1% |
-17.5% |
13.5% |
Koszty finansowe (mln) |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
5 |
4 |
7 |
8 |
EBITDA (mln) |
-18 |
-18 |
-31 |
-38 |
-54 |
-48 |
-43 |
-78 |
-135 |
-109 |
37 |
-84 |
-99 |
-85 |
-91 |
-52 |
-58 |
-80 |
-73 |
-67 |
-28 |
-9 |
-54 |
-17 |
29 |
EBITDA(%) |
-135.8% |
-118.9% |
-197.6% |
-339.0% |
-1150.7% |
-282.8% |
-124.4% |
-620.5% |
0.0% |
-14519.1% |
29.5% |
-1768.3% |
-4416.8% |
-1185.4% |
-1107.2% |
-179.3% |
-286.0% |
-1791.9% |
-163.3% |
-112.3% |
-26.1% |
-6.0% |
-44.5% |
-14.5% |
15.9% |
Podatek (mln) |
0 |
0 |
0 |
0 |
-1 |
0 |
0 |
0 |
-0 |
-0 |
0 |
0 |
-2 |
0 |
-3 |
-2 |
4 |
-2 |
2 |
-0 |
1 |
1 |
3 |
2 |
1 |
Zysk Netto (mln) |
-25 |
-24 |
-37 |
-41 |
-56 |
-45 |
-38 |
-74 |
-132 |
-112 |
38 |
-86 |
-99 |
-89 |
-91 |
-51 |
-69 |
-78 |
-70 |
-67 |
-30 |
-18 |
-62 |
-25 |
17 |
Zysk netto Δ r/r |
0.0% |
-6.1% |
55.6% |
11.3% |
36.6% |
-19.6% |
-16.8% |
97.3% |
78.2% |
-15.7% |
-134.0% |
-326.9% |
15.0% |
-9.9% |
2.1% |
-43.4% |
34.5% |
12.7% |
-9.6% |
-5.6% |
-54.3% |
-41.1% |
243.8% |
-59.3% |
-169.7% |
Zysk netto (%) |
-191.9% |
-155.6% |
-234.5% |
-372.7% |
-1188.6% |
-273.8% |
-112.4% |
-589.5% |
0.0% |
-14872.9% |
30.3% |
-1810.0% |
-4392.9% |
-1245.1% |
-1101.9% |
-178.1% |
-339.6% |
-1739.3% |
-158.3% |
-112.2% |
-28.0% |
-12.0% |
-51.2% |
-21.5% |
9.8% |
EPS |
-31.43 |
-5.75 |
-66.73 |
-3.62 |
-3.12 |
-2.07 |
-1.51 |
-2.57 |
-3.67 |
-2.73 |
0.73 |
-1.36 |
-1.32 |
-1.02 |
-1.04 |
-0.58 |
-0.73 |
-0.62 |
-0.44 |
-0.4 |
-0.18 |
-0.11 |
-0.36 |
-0.14 |
0.99 |
EPS (rozwodnione) |
-31.43 |
-5.75 |
-66.73 |
-3.62 |
-3.12 |
-2.07 |
-1.51 |
-2.57 |
-3.67 |
-2.73 |
0.72 |
-1.36 |
-1.32 |
-1.02 |
-1.04 |
-0.58 |
-0.73 |
-0.62 |
-0.44 |
-0.4 |
-0.18 |
-0.11 |
-0.36 |
-0.14 |
0.99 |
Ilośc akcji (mln) |
1 |
4 |
1 |
11 |
18 |
22 |
25 |
29 |
36 |
41 |
52 |
63 |
75 |
87 |
88 |
88 |
94 |
126 |
161 |
167 |
169 |
170 |
172 |
174 |
18 |
Ważona ilośc akcji (mln) |
1 |
4 |
1 |
11 |
18 |
22 |
25 |
29 |
36 |
41 |
53 |
63 |
75 |
87 |
88 |
88 |
94 |
126 |
161 |
167 |
169 |
170 |
172 |
174 |
18 |
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 |