Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Przychód (mln) | 213 | 1,034 | 1,079 | 1,422 | 2,131 | 7,013 | 8,954 | 4,346 | 412 |
| Przychód Δ r/r | 0.0% | 384.3% | 4.4% | 31.8% | 49.9% | 229.0% | 27.7% | -51.5% | -90.5% |
| Marża brutto | 41.9% | 8.1% | 10.2% | 11.1% | 0.5% | 20.6% | 18.9% | 35.8% | 18.5% |
| EBIT (mln) | 54 | 59 | 97 | 79 | -60 | 1,163 | 1,458 | 1,143 | 82 |
| EBIT Δ r/r | 0.0% | 9.6% | 65.3% | -19.1% | -176.2% | -2044.5% | 25.4% | -21.6% | -92.9% |
| EBIT (%) | 25.1% | 5.7% | 9.0% | 5.5% | -2.8% | 16.6% | 16.3% | 26.3% | 19.9% |
| Koszty finansowe (mln) | 41 | 26 | 42 | 103 | 129 | 137 | 251 | 351 | 30 |
| EBITDA (mln) | -39 | 181 | 247 | 341 | 195 | 1,483 | 2,031 | 1,193 | 122 |
| EBITDA(%) | 44.4% | 9.9% | 14.9% | 19.8% | 9.2% | 20.1% | 20.5% | 27.4% | 29.7% |
| Podatek (mln) | 1 | 2 | 2 | 15 | 5 | 75 | 20 | 77 | -6 |
| Zysk Netto (mln) | -123 | 124 | 148 | 31 | -187 | 894 | 1,413 | 771 | 58 |
| Zysk netto Δ r/r | 0.0% | -200.4% | 19.7% | -79.2% | -710.3% | -577.3% | 58.1% | -45.4% | -92.5% |
| Zysk netto (%) | -57.6% | 11.9% | 13.7% | 2.2% | -8.8% | 12.7% | 15.8% | 17.7% | 14.1% |
| EPS | -2.6 | 2.61 | 1.54 | 0.14 | -0.82 | 3.64 | 5.59 | 2.83 | 0.23 |
| EPS (rozwodnione) | -2.6 | 2.61 | 1.54 | 0.14 | -0.82 | 3.57 | 5.56 | 2.81 | 0.23 |
| Ilośc akcji (mln) | 47 | 47 | 96 | 212 | 228 | 246 | 253 | 253 | 253 |
| Ważona ilośc akcji (mln) | 47 | 47 | 96 | 212 | 228 | 251 | 254 | 254 | 258 |
| Waluta | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | USD |