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) |
6 |
8 |
17 |
27 |
54 |
72 |
124 |
111 |
129 |
166 |
229 |
274 |
349 |
457 |
579 |
477 |
402 |
326 |
309 |
292 |
281 |
253 |
164 |
174 |
Przychód Δ r/r |
0.0% |
45.6% |
102.2% |
64.3% |
99.4% |
33.5% |
70.6% |
-10.2% |
16.1% |
28.9% |
38.0% |
19.5% |
27.5% |
31.0% |
26.6% |
-17.6% |
-15.6% |
-19.0% |
-5.2% |
-5.5% |
-3.8% |
-10.0% |
-35.0% |
5.7% |
Marża brutto |
13.3% |
54.6% |
100.0% |
34.9% |
44.3% |
50.8% |
55.2% |
51.8% |
50.0% |
49.9% |
53.5% |
57.7% |
58.1% |
59.7% |
58.7% |
59.3% |
54.9% |
51.3% |
51.3% |
58.2% |
61.1% |
63.7% |
64.0% |
77.5% |
EBIT (mln) |
-11 |
-6 |
17 |
-0 |
8 |
15 |
34 |
18 |
19 |
9 |
18 |
41 |
35 |
62 |
80 |
-72 |
-130 |
-164 |
-107 |
-29 |
-19 |
7 |
-5 |
22 |
EBIT Δ r/r |
0.0% |
-39.3% |
-356.4% |
-101.7% |
-3042.7% |
80.5% |
121.2% |
-46.7% |
5.6% |
-51.2% |
97.5% |
125.7% |
-15.8% |
78.5% |
27.8% |
-190.3% |
80.3% |
26.8% |
-34.8% |
-72.9% |
-35.7% |
-138.2% |
-166.0% |
-559.9% |
EBIT (%) |
-189.0% |
-78.9% |
100.0% |
-1.1% |
15.6% |
21.1% |
27.4% |
16.2% |
14.8% |
5.6% |
8.0% |
15.1% |
10.0% |
13.6% |
13.8% |
-15.1% |
-32.2% |
-50.4% |
-34.7% |
-10.0% |
-6.7% |
2.8% |
-2.9% |
12.5% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
2 |
1 |
1 |
3 |
6 |
7 |
56 |
4 |
1 |
0 |
6 |
14 |
12 |
-18 |
EBITDA (mln) |
-1 |
-4 |
17 |
2 |
11 |
19 |
39 |
25 |
28 |
20 |
38 |
61 |
77 |
121 |
160 |
49 |
-38 |
-55 |
-23 |
15 |
17 |
39 |
12 |
13 |
EBITDA(%) |
-18.5% |
-45.5% |
100.0% |
6.8% |
20.1% |
25.6% |
31.6% |
22.2% |
21.8% |
11.9% |
16.5% |
22.4% |
22.0% |
26.5% |
27.6% |
10.3% |
-9.5% |
-17.0% |
-7.4% |
5.0% |
6.2% |
15.4% |
7.4% |
7.4% |
Podatek (mln) |
7 |
0 |
1 |
0 |
-4 |
7 |
14 |
8 |
7 |
5 |
3 |
16 |
11 |
22 |
30 |
-7 |
-35 |
-18 |
2 |
-27 |
-7 |
2 |
5 |
-8 |
Zysk Netto (mln) |
-10 |
-6 |
-1 |
-0 |
12 |
10 |
24 |
12 |
12 |
4 |
15 |
27 |
23 |
39 |
41 |
20 |
-109 |
-218 |
-103 |
-10 |
-23 |
-8 |
-38 |
21 |
Zysk netto Δ r/r |
0.0% |
-38.2% |
-82.8% |
-99.3% |
-177657.1% |
-18.4% |
134.2% |
-50.0% |
3.5% |
-68.5% |
290.4% |
79.0% |
-13.8% |
66.6% |
4.5% |
-51.8% |
-659.0% |
99.3% |
-52.6% |
-90.0% |
123.0% |
-66.6% |
394.5% |
-156.0% |
Zysk netto (%) |
-174.2% |
-74.0% |
-6.3% |
-0.0% |
22.9% |
14.0% |
19.2% |
10.7% |
9.5% |
2.3% |
6.6% |
9.9% |
6.7% |
8.5% |
7.0% |
4.1% |
-27.2% |
-67.0% |
-33.5% |
-3.6% |
-8.2% |
-3.1% |
-23.2% |
12.3% |
EPS |
-1.29 |
-0.68 |
-0.11 |
-0.0007 |
0.57 |
0.37 |
0.74 |
0.38 |
0.4 |
0.12 |
0.44 |
0.71 |
0.6 |
0.96 |
0.96 |
0.27 |
-2.45 |
-5.42 |
-22.88 |
-2.22 |
-3.21 |
-7.21 |
-3.92 |
2.12 |
EPS (rozwodnione) |
-1.29 |
-0.68 |
-0.11 |
-0.0007 |
0.5 |
0.35 |
0.71 |
0.37 |
0.39 |
0.12 |
0.43 |
0.69 |
0.58 |
0.92 |
0.89 |
0.27 |
-2.45 |
-5.42 |
-22.88 |
-2.22 |
-3.21 |
-7.21 |
-3.92 |
2.12 |
Ilośc akcji (mln) |
8 |
9 |
10 |
10 |
22 |
27 |
32 |
32 |
31 |
32 |
37 |
38 |
39 |
40 |
42 |
44 |
45 |
40 |
5 |
5 |
7 |
1 |
10 |
10 |
Ważona ilośc akcji (mln) |
8 |
9 |
10 |
10 |
25 |
29 |
33 |
32 |
31 |
33 |
39 |
39 |
40 |
43 |
48 |
44 |
45 |
40 |
5 |
5 |
7 |
1 |
10 |
10 |
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 |