Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Przychód (mln) | 1 | 20 | 36 | 55 | 70 | 101 | 126 | 181 | 255 | 299 | 315 | 211 | 278 | 65 | 266 | 702 |
| Przychód Δ r/r | 0.0% | 3478.1% | 82.3% | 51.3% | 27.7% | 44.2% | 24.6% | 44.0% | 40.7% | 17.3% | 5.2% | -33.2% | 32.2% | -76.6% | 308.5% | 163.7% |
| Marża brutto | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 87.1% | 81.1% | 78.2% | -40.5% | 129.5% | 27.9% |
| EBIT (mln) | -2 | 22 | 40 | 49 | 57 | 109 | 152 | 222 | 271 | 335 | 230 | 18 | 224 | 473 | -408 | 0 |
| EBIT Δ r/r | 0.0% | -1150.0% | 85.8% | 20.4% | 17.0% | 92.3% | 39.2% | 45.7% | 22.3% | 23.4% | -31.2% | -92.0% | 1116.3% | 111.4% | -186.4% | -100.0% |
| EBIT (%) | -371.9% | 109.1% | 111.2% | 88.6% | 81.1% | 108.2% | 120.8% | 122.2% | 106.2% | 111.7% | 73.1% | 8.7% | 80.3% | 725.6% | -153.5% | 0.0% |
| Koszty finansowe (mln) | 0 | 11 | 14 | 8 | 4 | 27 | 49 | 64 | 78 | 115 | 153 | 149 | 163 | 271 | 466 | 504 |
| EBITDA (mln) | -2 | 22 | 40 | 49 | 57 | 109 | 152 | 222 | 271 | 335 | 230 | 18 | 226 | 473 | -417 | -635 |
| EBITDA(%) | -371.9% | 109.1% | 111.2% | 88.6% | 81.1% | 108.2% | 120.8% | 122.2% | 106.2% | 111.7% | 73.1% | 8.7% | 81.3% | 726.7% | -156.6% | -90.5% |
| Podatek (mln) | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84 | -199 | -156 | 271 | 0 | 0 |
| Zysk Netto (mln) | -2 | 11 | 26 | 40 | 52 | 83 | 103 | 158 | 193 | 220 | 230 | 18 | 224 | -5 | 58 | -120 |
| Zysk netto Δ r/r | 0.0% | -606.4% | 135.3% | 55.2% | 30.6% | 57.6% | 24.8% | 52.9% | 22.3% | 14.0% | 4.6% | -92.0% | 1116.3% | -102.4% | -1198.2% | -305.8% |
| Zysk netto (%) | -390.6% | 55.3% | 71.4% | 73.2% | 74.9% | 81.9% | 82.0% | 87.1% | 75.6% | 73.5% | 73.1% | 8.7% | 80.3% | -8.1% | 21.9% | -17.1% |
| EPS | -0.21 | 0.87 | 1.35 | 1.64 | 1.26 | 1.72 | 1.54 | 1.74 | 1.54 | 1.43 | 1.41 | 0.0095 | 1.48 | -0.0377 | 0.29 | -0.97 |
| EPS (rozwodnione) | -0.21 | 0.87 | 1.35 | 1.64 | 1.26 | 1.72 | 1.54 | 1.74 | 1.54 | 1.43 | 1.4 | 0.0095 | 1.46 | -0.032 | 0.29 | -0.97 |
| Ilośc akcji (mln) | 10 | 13 | 14 | 22 | 35 | 43 | 59 | 72 | 100 | 154 | 147 | 148 | 140 | 141 | 141 | 140 |
| Ważona ilośc akcji (mln) | 10 | 13 | 14 | 23 | 36 | 44 | 59 | 73 | 101 | 154 | 176 | 148 | 168 | 166 | 141 | 140 |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |