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 |
Rok finansowy |
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) |
2 |
2 |
1 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
1 |
0 |
2 |
3 |
5 |
7 |
8 |
9 |
9 |
11 |
12 |
12 |
13 |
Przychód Δ r/r |
0.0% |
-14.8% |
-26.7% |
-8.4% |
5.3% |
7.2% |
4.7% |
24.5% |
3.1% |
8.0% |
4.2% |
-53.6% |
-56.7% |
441.6% |
12.1% |
82.2% |
50.2% |
8.5% |
6.9% |
6.1% |
14.3% |
13.7% |
2.1% |
2.8% |
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% |
99.9% |
100.0% |
57.8% |
57.8% |
59.8% |
58.7% |
61.0% |
64.1% |
65.1% |
49.3% |
62.2% |
EBIT (mln) |
2 |
2 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
1 |
1 |
0 |
-1 |
1 |
2 |
0 |
1 |
1 |
1 |
1 |
3 |
4 |
4 |
3 |
EBIT Δ r/r |
0.0% |
-13.0% |
-36.4% |
-19.4% |
5.1% |
4.8% |
10.3% |
43.8% |
10.1% |
-3.3% |
-5.4% |
-93.5% |
-855.6% |
-265.6% |
36.7% |
-95.7% |
931.1% |
110.4% |
-1.7% |
-12.9% |
120.0% |
31.4% |
-0.2% |
-17.8% |
EBIT (%) |
77.3% |
79.0% |
68.5% |
60.3% |
60.1% |
58.8% |
61.9% |
71.5% |
76.4% |
68.4% |
62.1% |
8.7% |
-151.1% |
46.2% |
56.4% |
1.3% |
9.1% |
17.6% |
16.2% |
13.3% |
25.5% |
29.5% |
28.9% |
23.1% |
Koszty finansowe (mln) |
0 |
-1 |
0 |
1 |
1 |
-0 |
0 |
-1 |
-2 |
2 |
4 |
2 |
2 |
5 |
5 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
EBITDA (mln) |
2 |
-0 |
3 |
4 |
-2 |
2 |
3 |
-6 |
6 |
8 |
3 |
6 |
3 |
11 |
11 |
1 |
2 |
3 |
3 |
3 |
4 |
5 |
5 |
5 |
EBITDA(%) |
79.9% |
-21.0% |
202.8% |
288.5% |
-146.4% |
146.6% |
214.8% |
-316.1% |
295.0% |
387.9% |
116.5% |
599.0% |
755.6% |
453.4% |
391.3% |
20.5% |
31.8% |
34.8% |
32.8% |
34.9% |
41.1% |
43.1% |
42.3% |
37.0% |
Podatek (mln) |
-0 |
2 |
-2 |
-3 |
3 |
-1 |
-2 |
7 |
-4 |
-7 |
-1 |
-6 |
-4 |
-10 |
-9 |
-0 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
Zysk Netto (mln) |
2 |
-1 |
5 |
6 |
-6 |
4 |
6 |
-13 |
12 |
13 |
0 |
11 |
5 |
16 |
15 |
0 |
-0 |
1 |
-0 |
-1 |
2 |
1 |
3 |
2 |
Zysk netto Δ r/r |
0.0% |
-183.7% |
-430.2% |
29.6% |
-192.6% |
-167.5% |
52.4% |
-325.7% |
-193.0% |
7.1% |
-98.7% |
6575.0% |
-49.1% |
194.4% |
-4.7% |
-97.5% |
-138.1% |
-523.4% |
-178.3% |
86.8% |
-346.7% |
-73.7% |
399.6% |
-27.7% |
Zysk netto (%) |
72.5% |
-71.3% |
321.0% |
454.2% |
-399.3% |
251.4% |
365.8% |
-663.2% |
598.5% |
593.0% |
7.1% |
1026.9% |
1208.9% |
657.0% |
558.8% |
7.7% |
-2.0% |
7.6% |
-5.6% |
-9.9% |
21.3% |
4.9% |
24.1% |
16.9% |
EPS |
0.31 |
-0.25 |
0.82 |
0.81 |
-0.75 |
0.5 |
0.77 |
-1.73 |
1.61 |
1.72 |
0.0216 |
1.44 |
0.73 |
2.16 |
2.06 |
0.05 |
-0.0192 |
0.0813 |
-0.063 |
-0.0977 |
0.22 |
0.0542 |
0.26 |
0.19 |
EPS (rozwodnione) |
0.31 |
-0.25 |
0.82 |
0.81 |
-0.75 |
0.5 |
0.77 |
-1.73 |
1.61 |
1.72 |
0.0216 |
1.44 |
0.73 |
2.16 |
2.06 |
0.05 |
-0.0192 |
0.0812 |
-0.063 |
-0.0976 |
0.22 |
0.054 |
0.26 |
0.19 |
Ilośc akcji (mln) |
5 |
5 |
6 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
8 |
8 |
9 |
10 |
11 |
11 |
11 |
Ważona ilośc akcji (mln) |
5 |
5 |
6 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
8 |
8 |
8 |
9 |
10 |
11 |
11 |
11 |
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 |