Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Przychód (mln) | -2,746 | 2,644,161 | 977,894 | 978,643 | 1,376,806 | 1,909,900 | 1,885,801 | 2,393,185 | 2,453,307 | 3,120,693 | 3,521,073 | 4,247,539 | 4,702,480 | 13,068,491 | 6,212,817 |
| Przychód Δ r/r | 0.0% | -96396.2% | -63.0% | 0.1% | 40.7% | 38.7% | -1.3% | 26.9% | 2.5% | 27.2% | 12.8% | 20.6% | 10.7% | 177.9% | -52.5% |
| Marża brutto | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 448.1% | 68.2% |
| EBIT (mln) | -10,913 | 342,063 | 124,747 | 370,528 | 583,484 | 907,562 | 1,016,173 | 978,717 | 970,880 | 708,921 | 853,529 | 1,309,237 | 2,609,846 | 2,944,046 | 3,319,497 |
| EBIT Δ r/r | 0.0% | -3234.4% | -63.5% | 197.0% | 57.5% | 55.5% | 12.0% | -3.7% | -0.8% | -27.0% | 20.4% | 53.4% | 99.3% | 12.8% | 12.8% |
| EBIT (%) | 397.4% | 12.9% | 12.8% | 37.9% | 42.4% | 47.5% | 53.9% | 40.9% | 39.6% | 22.7% | 24.2% | 30.8% | 55.5% | 22.5% | 53.4% |
| Koszty finansowe (mln) | 0 | 6,460 | 11,342 | 162,954 | 277,086 | 293,659 | 329,022 | 339,975 | 425,733 | 555,287 | 509,654 | 474,092 | 964,189 | 1,853,421 | 1,977,306 |
| EBITDA (mln) | -10,888 | 490,580 | 0 | 590,105 | 855,308 | 1,174,671 | 1,218,494 | 1,159,207 | 1,122,723 | 865,985 | 1,007,321 | 1,456,592 | 2,759,516 | -24,701 | 3,225,060 |
| EBITDA(%) | 396.5% | 18.6% | 0.0% | 60.3% | 62.1% | 61.5% | 64.6% | 48.4% | 45.8% | 27.7% | 28.6% | 34.3% | 58.7% | -0.2% | 51.9% |
| Podatek (mln) | -2,789 | 24,776 | 28,717 | 52,482 | 68,738 | 171,763 | 165,196 | 268,650 | 230,976 | 310,551 | 363,813 | 520,015 | 585,160 | 719,189 | 807,712 |
| Zysk Netto (mln) | -8,124 | 310,827 | 96,030 | 155,092 | 237,660 | 442,140 | 521,955 | 370,092 | 314,170 | 787,088 | 925,304 | 1,383,247 | 1,391,722 | 2,041,749 | 2,306,096 |
| Zysk netto Δ r/r | 0.0% | -3926.1% | -69.1% | 61.5% | 53.2% | 86.0% | 18.1% | -29.1% | -15.1% | 150.5% | 17.6% | 49.5% | 0.6% | 46.7% | 12.9% |
| Zysk netto (%) | 295.9% | 11.8% | 9.8% | 15.8% | 17.3% | 23.1% | 27.7% | 15.5% | 12.8% | 25.2% | 26.3% | 32.6% | 29.6% | 15.6% | 37.1% |
| EPS | -39.71 | 3002.7 | 501.08 | 617.37 | 971.0 | 1450.0 | 1799.0 | 2596.0 | 2169.0 | 5745.68 | 7006.5 | 10759.0 | 13338.0 | 11019.0 | 12258.0 |
| EPS (rozwodnione) | -39.71 | 3002.7 | 501.08 | 617.37 | 971.0 | 1450.0 | 1799.0 | 2590.0 | 2068.0 | 5727.82 | 7006.5 | 10708.0 | 13258.0 | 10970.0 | 12238.0 |
| Ilośc akcji (mln) | 205 | 95 | 274 | 248 | 245 | 305 | 290 | 143 | 145 | 137 | 132 | 129 | 123 | 183 | 185 |
| Ważona ilośc akcji (mln) | 205 | 95 | 274 | 248 | 245 | 305 | 290 | 143 | 152 | 137 | 132 | 129 | 124 | 184 | 185 |
| Waluta | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |