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) |
0 |
0 |
1 |
0 |
0 |
0 |
88 |
162 |
218 |
0 |
189 |
278 |
252 |
254 |
290 |
371 |
289 |
264 |
378 |
344 |
329 |
343 |
433 |
392 |
525 |
608 |
Przychód Δ r/r |
0.0% |
-100.0% |
55521450.0% |
-100.0% |
inf% |
-100.0% |
inf% |
84.7% |
34.9% |
-100.0% |
inf% |
47.4% |
-9.6% |
0.7% |
14.4% |
28.0% |
-22.1% |
-8.8% |
43.4% |
-9.1% |
-4.3% |
4.3% |
26.2% |
-9.6% |
34.1% |
15.8% |
Marża brutto |
-1904.4% |
-223249800.0% |
-266.7% |
-inf% |
-58358.2% |
-inf% |
18.0% |
33.8% |
45.7% |
0.0% |
25.6% |
41.4% |
30.1% |
20.4% |
14.8% |
1.4% |
0.5% |
0.7% |
34.4% |
12.0% |
-11.9% |
6.9% |
37.8% |
13.8% |
27.9% |
19.3% |
EBIT (mln) |
-4 |
-6 |
-55 |
-7 |
-4 |
-62 |
3 |
55 |
106 |
0 |
39 |
107 |
56 |
20 |
22 |
-14 |
-15 |
-21 |
108 |
23 |
-63 |
-1 |
136 |
33 |
127 |
76 |
EBIT Δ r/r |
0.0% |
70.8% |
740.7% |
-88.0% |
-36.5% |
1379.6% |
-105.3% |
1593.2% |
92.7% |
-100.0% |
inf% |
174.5% |
-47.8% |
-64.0% |
8.8% |
-161.6% |
8.9% |
40.3% |
-623.6% |
-78.5% |
-370.7% |
-97.8% |
-10090.3% |
-75.9% |
287.9% |
-40.1% |
EBIT (%) |
-3808.8% |
-432007173.0% |
-4915.1% |
0.0% |
-115538.3% |
0.0% |
3.7% |
33.9% |
48.4% |
0.0% |
20.7% |
38.5% |
22.2% |
7.9% |
7.6% |
-3.6% |
-5.1% |
-7.8% |
28.6% |
6.8% |
-19.2% |
-0.4% |
31.4% |
8.4% |
24.2% |
12.5% |
Koszty finansowe (mln) |
-0 |
-1 |
0 |
0 |
0 |
53 |
0 |
19 |
14 |
0 |
8 |
5 |
14 |
14 |
25 |
27 |
26 |
30 |
33 |
34 |
35 |
37 |
39 |
38 |
43 |
79 |
EBITDA (mln) |
-3 |
-6 |
38 |
-5 |
-4 |
-3 |
10 |
61 |
105 |
0 |
45 |
121 |
76 |
42 |
58 |
37 |
37 |
35 |
158 |
96 |
47 |
94 |
203 |
85 |
186 |
171 |
EBITDA(%) |
-3407.3% |
-384298038.2% |
3430.5% |
0.0% |
-99449.1% |
0.0% |
11.0% |
37.8% |
48.0% |
0.0% |
24.0% |
43.5% |
30.0% |
16.5% |
20.1% |
9.9% |
12.9% |
13.2% |
41.8% |
28.0% |
14.2% |
27.4% |
46.7% |
21.6% |
35.5% |
28.1% |
Podatek (mln) |
0 |
0 |
96 |
1 |
-1 |
24 |
-18 |
6 |
40 |
0 |
1 |
47 |
24 |
-3 |
3 |
-9 |
-6 |
-15 |
29 |
0 |
-32 |
-9 |
34 |
7 |
50 |
32 |
Zysk Netto (mln) |
-4 |
-6 |
-58 |
-7 |
-4 |
-81 |
24 |
33 |
48 |
0 |
11 |
149 |
27 |
-16 |
-35 |
-54 |
-62 |
-31 |
34 |
-36 |
-53 |
-24 |
36 |
-26 |
83 |
-13 |
Zysk netto Δ r/r |
0.0% |
47.7% |
884.2% |
-88.8% |
-46.0% |
2197.8% |
-130.2% |
35.1% |
46.6% |
-100.0% |
inf% |
1307.0% |
-81.8% |
-158.1% |
122.4% |
54.7% |
15.7% |
-49.6% |
-209.1% |
-204.4% |
49.2% |
-55.9% |
-255.0% |
-171.2% |
-418.5% |
-116.3% |
Zysk netto (%) |
-4008.8% |
-393202826.6% |
-5237.7% |
0.0% |
-97460.1% |
0.0% |
27.8% |
20.3% |
22.1% |
0.0% |
5.6% |
53.4% |
10.7% |
-6.2% |
-12.0% |
-14.5% |
-21.6% |
-11.9% |
9.1% |
-10.4% |
-16.2% |
-6.9% |
8.4% |
-6.6% |
15.8% |
-2.2% |
EPS |
-0.22 |
-0.25 |
-2.32 |
-0.21 |
-0.0747 |
-1.07 |
0.23 |
0.29 |
0.37 |
0.0 |
0.06 |
0.8 |
0.14 |
-0.0813 |
-0.18 |
-0.27 |
-0.28 |
-0.14 |
0.15 |
-0.16 |
-0.22 |
-0.0939 |
0.13 |
-0.0907 |
0.29 |
-0.0455 |
EPS (rozwodnione) |
-0.22 |
-0.25 |
-2.32 |
-0.21 |
-0.0747 |
-1.07 |
0.21 |
0.26 |
0.36 |
0.0 |
0.06 |
0.74 |
0.14 |
-0.0813 |
-0.18 |
-0.27 |
-0.28 |
-0.14 |
0.15 |
-0.16 |
-0.22 |
-0.0939 |
0.13 |
-0.0907 |
0.28 |
-0.0455 |
Ilośc akcji (mln) |
18 |
23 |
25 |
30 |
47 |
75 |
100 |
114 |
129 |
173 |
173 |
186 |
193 |
193 |
192 |
198 |
222 |
222 |
226 |
224 |
244 |
251 |
284 |
286 |
289 |
295 |
Ważona ilośc akcji (mln) |
18 |
23 |
25 |
30 |
47 |
75 |
111 |
127 |
142 |
181 |
181 |
203 |
198 |
193 |
192 |
198 |
222 |
222 |
232 |
228 |
244 |
251 |
288 |
286 |
291 |
295 |
Waluta |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |
CAD |