index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
Rok finansowy |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Przychód (mln) |
5 |
21 |
35 |
36 |
35 |
118 |
199 |
229 |
286 |
407 |
565 |
661 |
677 |
717 |
819 |
878 |
831 |
1,096 |
1,132 |
1,421 |
1,647 |
1,697 |
Przychód Δ r/r |
0.0% |
308.4% |
66.8% |
2.6% |
-3.1% |
240.5% |
68.1% |
15.1% |
24.5% |
42.6% |
38.7% |
17.0% |
2.5% |
5.9% |
14.2% |
7.2% |
-5.3% |
31.9% |
3.2% |
25.6% |
15.9% |
3.1% |
Marża brutto |
100.0% |
100.0% |
81.2% |
80.1% |
76.3% |
75.2% |
76.8% |
76.3% |
71.9% |
73.5% |
76.0% |
53.5% |
51.7% |
50.2% |
46.2% |
42.8% |
39.8% |
45.7% |
43.6% |
45.2% |
48.2% |
49.6% |
EBIT (mln) |
2 |
11 |
20 |
20 |
18 |
57 |
97 |
109 |
127 |
190 |
258 |
339 |
315 |
330 |
351 |
7 |
303 |
470 |
687 |
459 |
762 |
751 |
EBIT Δ r/r |
0.0% |
370.7% |
77.2% |
0.6% |
-10.6% |
224.2% |
69.1% |
12.1% |
17.3% |
48.9% |
35.9% |
31.2% |
-6.9% |
4.5% |
6.4% |
-97.9% |
4075.9% |
55.0% |
46.2% |
-33.2% |
66.2% |
-1.4% |
EBIT (%) |
45.8% |
52.8% |
56.1% |
55.0% |
50.8% |
48.4% |
48.6% |
47.4% |
44.6% |
46.6% |
45.7% |
51.2% |
46.6% |
46.0% |
42.8% |
0.8% |
36.5% |
42.9% |
60.7% |
32.3% |
46.3% |
44.3% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
34 |
33 |
21 |
29 |
51 |
72 |
60 |
88 |
97 |
120 |
116 |
212 |
212 |
192 |
197 |
235 |
EBITDA (mln) |
-16 |
-6 |
4 |
15 |
22 |
62 |
75 |
-107 |
238 |
41 |
105 |
359 |
532 |
401 |
501 |
197 |
492 |
737 |
940 |
908 |
1,051 |
1,110 |
EBITDA(%) |
-318.9% |
-28.2% |
12.4% |
41.4% |
61.8% |
52.7% |
37.7% |
-46.7% |
83.5% |
10.0% |
18.7% |
54.3% |
78.6% |
55.9% |
61.2% |
22.4% |
59.1% |
67.2% |
83.1% |
63.9% |
63.9% |
65.4% |
Podatek (mln) |
0 |
30 |
6 |
22 |
5 |
38 |
-43 |
-243 |
60 |
-220 |
-291 |
-145 |
44 |
-110 |
-54 |
-26 |
-12 |
21 |
208 |
17 |
33 |
2 |
Zysk Netto (mln) |
-18 |
-11 |
13 |
6 |
14 |
36 |
-10 |
-199 |
145 |
-88 |
-83 |
121 |
299 |
131 |
199 |
-139 |
175 |
279 |
231 |
193 |
400 |
622 |
Zysk netto Δ r/r |
0.0% |
-37.1% |
-217.7% |
-53.7% |
136.1% |
148.2% |
-129.3% |
1815.3% |
-172.9% |
-160.4% |
-5.0% |
-245.4% |
146.5% |
-56.1% |
51.9% |
-169.7% |
-226.0% |
59.1% |
-17.2% |
-16.6% |
107.9% |
55.4% |
Zysk netto (%) |
-344.4% |
-53.0% |
37.4% |
16.9% |
41.2% |
30.0% |
-5.2% |
-86.9% |
50.9% |
-21.5% |
-14.8% |
18.4% |
44.2% |
18.3% |
24.3% |
-15.8% |
21.1% |
25.4% |
20.4% |
13.6% |
24.3% |
36.7% |
EPS |
-0.49 |
-0.31 |
0.46 |
0.17 |
0.39 |
0.94 |
-0.2 |
-3.12 |
2.16 |
-1.29 |
-1.2 |
1.93 |
4.58 |
1.41 |
2.01 |
-1.35 |
1.49 |
1.76 |
1.05 |
0.52 |
1.36 |
2.1 |
EPS (rozwodnione) |
-0.49 |
-0.31 |
0.46 |
0.17 |
0.39 |
0.94 |
-0.2 |
-3.12 |
1.58 |
-1.29 |
-1.2 |
1.87 |
3.4 |
1.4 |
2.01 |
-1.35 |
1.49 |
1.76 |
1.05 |
0.5 |
1.26 |
1.96 |
Ilośc akcji (mln) |
36 |
36 |
29 |
36 |
36 |
38 |
53 |
64 |
67 |
68 |
69 |
63 |
65 |
93 |
99 |
103 |
118 |
158 |
214 |
242 |
266 |
291 |
Ważona ilośc akcji (mln) |
36 |
36 |
29 |
36 |
36 |
38 |
53 |
64 |
92 |
68 |
69 |
65 |
88 |
94 |
99 |
103 |
118 |
158 |
220 |
251 |
266 |
291 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |