index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
Rok finansowy |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
0 |
420 |
18 |
1,000 |
1,256 |
1,545 |
1,384 |
1,258 |
1,336 |
1,470 |
1,519 |
1,485 |
1,576 |
1,774 |
1,802 |
1,970 |
1,894 |
2,130 |
1,755 |
1,755 |
1,360 |
Przychód Δ r/r |
0.0% |
inf% |
-95.7% |
5498.5% |
25.6% |
23.0% |
-10.4% |
-9.1% |
6.2% |
10.0% |
3.3% |
-2.2% |
6.2% |
12.5% |
1.6% |
9.3% |
-3.8% |
12.5% |
-17.6% |
0.0% |
-22.5% |
Marża brutto |
0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
EBIT (mln) |
0 |
-692 |
61 |
186 |
86 |
142 |
115 |
-63 |
67 |
180 |
216 |
178 |
182 |
40 |
68 |
0 |
-46 |
5 |
-151 |
-194 |
1,342 |
EBIT Δ r/r |
0.0% |
-inf% |
-108.9% |
203.8% |
-53.6% |
64.8% |
-19.0% |
-154.6% |
-206.0% |
169.4% |
20.2% |
-17.8% |
2.5% |
-78.1% |
69.7% |
-99.7% |
-23300.0% |
-111.4% |
-2947.2% |
28.4% |
-792.8% |
EBIT (%) |
0.0% |
-164.7% |
342.9% |
18.6% |
6.9% |
9.2% |
8.3% |
-5.0% |
5.0% |
12.2% |
14.2% |
12.0% |
11.5% |
2.2% |
3.8% |
0.0% |
-2.4% |
0.2% |
-8.6% |
-11.0% |
98.7% |
Koszty finansowe (mln) |
0 |
14 |
14 |
25 |
37 |
26 |
23 |
22 |
24 |
20 |
20 |
19 |
20 |
28 |
32 |
34 |
27 |
22 |
27 |
27 |
38 |
EBITDA (mln) |
0 |
-692 |
61 |
186 |
86 |
142 |
115 |
-63 |
67 |
180 |
216 |
178 |
182 |
40 |
68 |
0 |
-46 |
5 |
-132 |
-194 |
0 |
EBITDA(%) |
0.0% |
-164.7% |
342.9% |
18.6% |
6.9% |
9.2% |
8.3% |
-5.0% |
5.0% |
12.2% |
14.2% |
12.0% |
11.5% |
2.2% |
3.8% |
0.0% |
-2.4% |
0.2% |
-7.5% |
-11.0% |
0.0% |
Podatek (mln) |
0 |
6 |
1 |
42 |
24 |
25 |
33 |
20 |
14 |
36 |
33 |
14 |
35 |
-10 |
4 |
9 |
8 |
-1 |
8 |
-8 |
-42 |
Zysk Netto (mln) |
0 |
-698 |
61 |
144 |
63 |
118 |
83 |
-82 |
52 |
143 |
183 |
163 |
147 |
50 |
64 |
-8 |
-54 |
7 |
-191 |
-186 |
-159 |
Zysk netto Δ r/r |
0.0% |
-inf% |
-108.7% |
137.1% |
-56.3% |
86.8% |
-29.7% |
-199.8% |
-163.5% |
173.8% |
27.9% |
-10.9% |
-10.1% |
-65.7% |
26.4% |
-113.2% |
544.0% |
-112.4% |
-2953.7% |
-2.9% |
-14.6% |
Zysk netto (%) |
0.0% |
-166.2% |
339.6% |
14.4% |
5.0% |
7.6% |
6.0% |
-6.5% |
3.9% |
9.7% |
12.1% |
11.0% |
9.3% |
2.8% |
3.5% |
-0.4% |
-2.9% |
0.3% |
-10.9% |
-10.6% |
-11.7% |
EPS |
0.0 |
-24.75 |
0.84 |
5.67 |
2.05 |
3.82 |
2.79 |
-3.03 |
2.05 |
5.33 |
7.02 |
5.83 |
4.86 |
1.68 |
1.83 |
-0.25 |
-1.56 |
0.19 |
-5.47 |
-5.31 |
-4.534 |
EPS (rozwodnione) |
0.0 |
-20.91 |
0.79 |
5.58 |
2.04 |
3.81 |
2.76 |
-3.03 |
2.01 |
5.14 |
6.9 |
5.72 |
4.76 |
1.64 |
1.83 |
-0.25 |
-1.56 |
0.19 |
-5.47 |
-5.31 |
-4.534 |
Ilośc akcji (mln) |
28 |
28 |
72 |
25 |
31 |
31 |
30 |
27 |
26 |
27 |
26 |
28 |
30 |
30 |
35 |
34 |
35 |
35 |
35 |
35 |
35 |
Ważona ilośc akcji (mln) |
33 |
33 |
77 |
26 |
31 |
31 |
30 |
27 |
26 |
28 |
27 |
29 |
31 |
31 |
35 |
34 |
35 |
35 |
35 |
35 |
35 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |