Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Przychód (mln) | 41 | 130 | 130 | 851 | 1,327 | 1,304 | -211 | 238 | 676 | 841 | 229 | 771 | -173 | 837 | 2,549 | 251 | 973 |
| Przychód Δ r/r | 0.0% | 216.5% | 0.2% | 552.3% | 56.0% | -1.7% | -116.2% | -212.8% | 184.0% | 24.4% | -72.8% | 236.7% | -122.4% | -583.8% | 204.5% | -90.2% | 287.6% |
| 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% | 253.8% | 89.5% | 97.1% | 61.8% | 100.0% |
| EBIT (mln) | 35 | 119 | 289 | 777 | 1,296 | 1,272 | -233 | 215 | 623 | 771 | 1,302 | 688 | -266 | 749 | -565 | 691 | 3,881 |
| EBIT Δ r/r | 0.0% | 236.5% | 142.6% | 169.1% | 66.9% | -1.9% | -118.3% | -192.3% | 189.8% | 23.8% | 68.9% | -47.2% | -138.7% | -381.6% | -175.4% | -222.3% | 461.6% |
| EBIT (%) | 86.0% | 91.4% | 221.3% | 91.3% | 97.7% | 97.5% | 110.4% | 90.3% | 92.2% | 91.7% | 568.6% | 89.2% | 153.8% | 89.5% | -22.2% | 275.3% | 398.9% |
| Koszty finansowe (mln) | 25 | 44 | 76 | 285 | 512 | 536 | 372 | 330 | 394 | 524 | 1,173 | 2,149 | 674 | 75 | 625 | 2,287 | 2,931 |
| EBITDA (mln) | 46 | 145 | 289 | 777 | 1,296 | 1,272 | -233 | 215 | 625 | 774 | 1,327 | 688 | -266 | 749 | -565 | 691 | 3,917 |
| EBITDA(%) | 112.2% | 111.5% | 221.3% | 91.3% | 97.7% | 97.5% | 110.4% | 90.3% | 92.5% | 92.0% | 579.5% | 89.2% | 153.8% | 89.5% | -22.2% | 275.3% | 402.6% |
| Podatek (mln) | 0 | 0 | 0 | 6 | 19 | 13 | 0 | 0 | 0 | 0 | 0 | -1,461 | 3,039 | 100 | -1,190 | 0 | 0 |
| Zysk Netto (mln) | 35 | 119 | 288 | 770 | 1,277 | 1,259 | -233 | 215 | 623 | 771 | 129 | 688 | -266 | 749 | -1,190 | 155 | 863 |
| Zysk netto Δ r/r | 0.0% | 235.5% | 142.9% | 167.4% | 65.7% | -1.4% | -118.5% | -192.3% | 189.8% | 23.8% | -83.3% | 433.3% | -138.7% | -381.6% | -258.9% | -113.0% | 456.8% |
| Zysk netto (%) | 86.0% | 91.2% | 221.0% | 90.6% | 96.2% | 96.5% | 110.4% | 90.3% | 92.2% | 91.7% | 56.3% | 89.2% | 153.8% | 89.5% | -46.7% | 61.8% | 88.7% |
| EPS | 2.36 | 6.78 | 7.89 | 5.02 | 4.17 | 3.28 | -0.66 | 0.54 | 1.79 | 2.04 | 0.29 | 1.16 | -0.48 | 1.23 | -2.22 | 0.0518 | 0.93 |
| EPS (rozwodnione) | 2.36 | 6.78 | 7.89 | 5.02 | 4.17 | 3.28 | -0.66 | 0.54 | 1.79 | 2.04 | 0.29 | 1.16 | -0.48 | 1.22 | -2.22 | 0.0516 | 0.93 |
| Ilośc akcji (mln) | 15 | 18 | 36 | 153 | 304 | 379 | 353 | 349 | 332 | 359 | 441 | 541 | 552 | 528 | 537 | 618 | 783 |
| Ważona ilośc akcji (mln) | 15 | 18 | 36 | 153 | 304 | 379 | 353 | 349 | 332 | 359 | 441 | 541 | 552 | 530 | 537 | 620 | 786 |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |