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) |
15 |
10 |
15 |
12 |
14 |
21 |
35 |
64 |
27 |
19 |
11 |
9 |
137 |
116 |
128 |
94 |
81 |
80 |
80 |
88 |
30 |
61 |
28 |
37 |
17 |
54 |
Przychód Δ r/r |
0.0% |
-31.3% |
46.8% |
-22.0% |
24.7% |
44.8% |
68.5% |
81.9% |
-57.6% |
-30.9% |
-42.6% |
-15.4% |
1402.1% |
-15.5% |
10.3% |
-26.3% |
-14.1% |
-0.7% |
-0.0% |
9.0% |
-65.8% |
103.4% |
-53.7% |
32.8% |
-53.9% |
213.7% |
Marża brutto |
47.6% |
14.0% |
38.6% |
27.1% |
29.1% |
29.7% |
40.1% |
48.4% |
25.9% |
1.6% |
-20.4% |
-34.9% |
6.1% |
8.0% |
15.2% |
17.2% |
16.1% |
16.6% |
14.6% |
15.4% |
22.9% |
-9.8% |
14.3% |
15.2% |
-10.3% |
20.6% |
EBIT (mln) |
3 |
-2 |
3 |
-1 |
0 |
2 |
8 |
24 |
0 |
-7 |
-10 |
-10 |
2 |
3 |
14 |
10 |
26 |
1 |
23 |
2 |
-4 |
-6 |
-20 |
-12 |
-17 |
-2 |
EBIT Δ r/r |
0.0% |
-171.9% |
-214.2% |
-141.0% |
-115.7% |
766.7% |
434.4% |
188.5% |
-100.0% |
-363000.0% |
36.1% |
-1.7% |
-117.3% |
65.4% |
408.8% |
-26.8% |
148.3% |
-95.4% |
1874.3% |
-90.6% |
-286.9% |
48.7% |
239.1% |
-42.1% |
42.9% |
-87.3% |
EBIT (%) |
23.1% |
-24.2% |
18.8% |
-9.9% |
1.2% |
7.5% |
23.7% |
37.6% |
0.0% |
-38.6% |
-91.6% |
-106.4% |
1.2% |
2.4% |
11.1% |
11.0% |
31.8% |
1.5% |
28.9% |
2.5% |
-13.5% |
-9.9% |
-72.5% |
-31.6% |
-98.1% |
-4.0% |
Koszty finansowe (mln) |
0 |
1 |
0 |
1 |
1 |
1 |
1 |
1 |
0 |
1 |
1 |
0 |
-7 |
12 |
7 |
4 |
4 |
9 |
7 |
8 |
4 |
15 |
3 |
0 |
0 |
0 |
EBITDA (mln) |
3 |
-4 |
3 |
-0 |
2 |
3 |
9 |
26 |
-2 |
-5 |
-9 |
-8 |
10 |
13 |
23 |
18 |
13 |
9 |
10 |
12 |
7 |
-7 |
-10 |
-7 |
-13 |
2 |
EBITDA(%) |
21.1% |
-204.6% |
18.1% |
-4.0% |
11.2% |
15.5% |
25.8% |
40.0% |
-6.4% |
-26.6% |
-79.1% |
-88.0% |
7.0% |
10.8% |
17.8% |
19.6% |
15.8% |
11.6% |
12.1% |
13.6% |
23.1% |
-11.9% |
-37.1% |
-19.1% |
-73.5% |
3.3% |
Podatek (mln) |
0 |
0 |
-1 |
-0 |
0 |
0 |
0 |
-8 |
2 |
-2 |
-3 |
8 |
1 |
1 |
1 |
-11 |
6 |
-3 |
14 |
-0 |
-0 |
4 |
13 |
0 |
2 |
0 |
Zysk Netto (mln) |
3 |
14 |
4 |
-1 |
0 |
1 |
8 |
40 |
13 |
-4 |
-6 |
-15 |
-10 |
-2 |
3 |
13 |
12 |
-6 |
4 |
-4 |
-3 |
-24 |
57 |
-7 |
-15 |
2 |
Zysk netto Δ r/r |
0.0% |
390.4% |
-72.3% |
-113.2% |
-103.8% |
3260.0% |
1161.0% |
375.4% |
-66.9% |
-128.7% |
53.9% |
159.8% |
-32.3% |
-84.7% |
-263.0% |
418.5% |
-9.1% |
-149.3% |
-164.7% |
-202.7% |
-30.0% |
778.2% |
-334.5% |
-112.3% |
108.3% |
-113.3% |
Zysk netto (%) |
19.7% |
140.8% |
26.6% |
-4.5% |
0.1% |
3.2% |
24.1% |
62.9% |
49.2% |
-20.4% |
-54.7% |
-168.1% |
-7.6% |
-1.4% |
2.0% |
14.2% |
15.1% |
-7.5% |
4.8% |
-4.5% |
-9.3% |
-40.1% |
203.3% |
-18.9% |
-85.4% |
3.6% |
EPS |
0.4 |
1.99 |
0.55 |
-0.0732 |
0.0028 |
0.09 |
1.18 |
5.51 |
1.83 |
-0.5 |
-0.79 |
-2.05 |
-1.39 |
-0.2 |
0.32 |
1.67 |
1.51 |
-0.74 |
0.48 |
-0.49 |
-0.34 |
-2.98 |
7.72 |
-0.86 |
-1.84 |
0.24 |
EPS (rozwodnione) |
0.36 |
1.74 |
0.48 |
-0.0705 |
0.0027 |
0.09 |
1.11 |
5.26 |
1.8 |
-0.5 |
-0.79 |
-2.05 |
-1.39 |
-0.2 |
0.32 |
1.66 |
1.51 |
-0.74 |
0.47 |
-0.49 |
-0.34 |
-2.98 |
7.65 |
-0.86 |
-1.84 |
0.24 |
Ilośc akcji (mln) |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
8 |
8 |
7 |
7 |
7 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
Ważona ilośc akcji (mln) |
8 |
8 |
8 |
7 |
7 |
8 |
8 |
8 |
8 |
8 |
7 |
7 |
7 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
8 |
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 |