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) |
2 |
7 |
17 |
30 |
24 |
4 |
19 |
29 |
84 |
68 |
98 |
34 |
58 |
34 |
35 |
19 |
55 |
6 |
53 |
5 |
18 |
29 |
38 |
6 |
5 |
28 |
Przychód Δ r/r |
0.0% |
177.5% |
159.5% |
73.3% |
-18.5% |
-85.0% |
409.4% |
58.0% |
185.6% |
-19.3% |
44.8% |
-65.8% |
73.0% |
-42.0% |
4.9% |
-46.8% |
193.9% |
-90.0% |
847.0% |
-89.9% |
246.7% |
60.0% |
29.9% |
-84.2% |
-21.1% |
498.7% |
Marża brutto |
150.0% |
71.9% |
100.0% |
100.0% |
100.0% |
-346.7% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
99.6% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
93.2% |
99.4% |
99.6% |
98.4% |
81.1% |
99.3% |
EBIT (mln) |
-45 |
-29 |
-27 |
-32 |
-58 |
-78 |
-36 |
-41 |
-3 |
-39 |
13 |
-67 |
-34 |
-57 |
-58 |
-82 |
-40 |
-62 |
17 |
-17 |
-4 |
12 |
18 |
-17 |
-22 |
-40 |
EBIT Δ r/r |
0.0% |
-34.9% |
-7.1% |
17.4% |
79.4% |
35.7% |
-53.9% |
12.9% |
-93.7% |
1422.6% |
-133.5% |
-617.8% |
-49.4% |
66.8% |
2.8% |
40.6% |
-51.5% |
55.0% |
-127.7% |
-199.0% |
-77.0% |
-419.6% |
41.2% |
-199.3% |
25.7% |
82.6% |
EBIT (%) |
-1883.3% |
-441.7% |
-158.2% |
-107.1% |
-235.7% |
-2130.9% |
-193.0% |
-137.9% |
-3.0% |
-57.0% |
13.2% |
-199.5% |
-58.3% |
-167.6% |
-164.2% |
-433.8% |
-71.6% |
-1106.4% |
32.3% |
-318.1% |
-21.1% |
42.3% |
45.9% |
-288.9% |
-460.0% |
-140.3% |
Koszty finansowe (mln) |
0 |
3 |
0 |
0 |
2 |
-1 |
4 |
13 |
-12 |
-8 |
5 |
0 |
2 |
4 |
5 |
4 |
4 |
4 |
1 |
1 |
2 |
2 |
0 |
-0 |
1 |
14 |
EBITDA (mln) |
-45 |
-34 |
-28 |
-31 |
-54 |
-74 |
-71 |
-35 |
4 |
-31 |
23 |
-61 |
-29 |
-48 |
-58 |
-80 |
-34 |
-55 |
22 |
-11 |
-0 |
14 |
17 |
-17 |
-21 |
-5 |
EBITDA(%) |
-1883.3% |
-510.1% |
-162.3% |
-102.9% |
-222.5% |
-2017.1% |
-382.6% |
-117.3% |
5.0% |
-44.9% |
23.8% |
-182.2% |
-49.1% |
-143.3% |
-163.8% |
-423.8% |
-62.1% |
-997.2% |
41.0% |
-200.2% |
-0.3% |
46.4% |
43.6% |
-282.3% |
-441.1% |
-19.0% |
Podatek (mln) |
1 |
-0 |
1 |
1 |
1 |
1 |
0 |
11 |
10 |
-0 |
6 |
0 |
0 |
-0 |
-0 |
4 |
4 |
5 |
2 |
-0 |
6 |
-2 |
0 |
-0 |
0 |
-6 |
Zysk Netto (mln) |
-46 |
-29 |
-28 |
-33 |
-59 |
-79 |
3 |
-52 |
-12 |
-45 |
1 |
-69 |
-33 |
-71 |
-124 |
-38 |
-21 |
-54 |
15 |
-13 |
-8 |
13 |
16 |
-17 |
-41 |
-14 |
Zysk netto Δ r/r |
0.0% |
-35.8% |
-4.7% |
18.6% |
76.4% |
34.6% |
-103.5% |
-1965.5% |
-76.2% |
267.1% |
-101.2% |
-12601.1% |
-52.4% |
117.0% |
74.6% |
-69.1% |
-46.2% |
159.8% |
-127.3% |
-191.4% |
-42.3% |
-272.7% |
18.8% |
-208.3% |
138.7% |
-66.2% |
Zysk netto (%) |
-1908.3% |
-441.7% |
-162.3% |
-111.0% |
-240.3% |
-2153.9% |
14.9% |
-175.7% |
-14.6% |
-66.5% |
0.6% |
-204.4% |
-56.3% |
-210.4% |
-349.9% |
-203.0% |
-37.2% |
-962.1% |
27.7% |
-251.8% |
-41.9% |
45.3% |
41.4% |
-283.8% |
-858.2% |
-48.5% |
EPS |
-260.7 |
-136.34 |
-123.42 |
-141.77 |
-234.39 |
-279.09 |
9.0 |
-162.07 |
-28.9 |
-102.11 |
1.0 |
-73.88 |
-20.73 |
-21.99 |
-28.54 |
-7.13 |
-3.5 |
-8.89 |
0.75 |
-1.59 |
-0.88 |
0.82 |
0.69 |
-1.5 |
-3.56 |
-0.71 |
EPS (rozwodnione) |
-260.7 |
-136.34 |
-123.42 |
-141.77 |
-234.39 |
-279.09 |
9.0 |
-162.07 |
-28.9 |
-102.11 |
0.97 |
-73.88 |
-20.73 |
-21.99 |
-28.54 |
-6.64 |
-3.5 |
-8.89 |
0.73 |
-1.59 |
-0.88 |
0.78 |
0.65 |
-1.5 |
-3.56 |
-0.71 |
Ilośc akcji (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
2 |
3 |
4 |
5 |
6 |
6 |
8 |
8 |
9 |
11 |
11 |
11 |
11 |
12 |
Ważona ilośc akcji (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
2 |
3 |
4 |
6 |
6 |
6 |
8 |
8 |
9 |
12 |
12 |
11 |
11 |
12 |
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 |