index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
Rok finansowy |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Przychód (mln) |
85 |
221 |
294 |
307 |
595 |
1,350 |
2,062 |
3,037 |
6,028 |
11,065 |
14,953 |
19,907 |
18,435 |
11,073 |
6,813 |
3,335 |
2,160 |
1,309 |
932 |
904 |
1,040 |
893 |
718 |
656 |
848 |
535 |
Przychód Δ r/r |
0.0% |
160.5% |
32.8% |
4.4% |
93.7% |
127.1% |
52.7% |
47.2% |
98.5% |
83.6% |
35.1% |
33.1% |
-7.4% |
-39.9% |
-38.5% |
-51.0% |
-35.2% |
-39.4% |
-28.8% |
-3.0% |
15.0% |
-14.1% |
-19.6% |
-8.6% |
29.3% |
-36.9% |
Marża brutto |
42.8% |
39.7% |
33.5% |
38.9% |
45.6% |
52.9% |
55.2% |
54.6% |
51.3% |
46.1% |
44.0% |
44.3% |
35.7% |
31.0% |
-0.6% |
48.1% |
43.6% |
47.1% |
71.9% |
77.2% |
73.4% |
72.0% |
65.0% |
63.9% |
54.6% |
73.8% |
EBIT (mln) |
10 |
-5 |
-59 |
-129 |
37 |
34 |
419 |
807 |
1,737 |
2,722 |
3,238 |
4,636 |
1,490 |
-1,235 |
-7,163 |
-423 |
-223 |
-1,181 |
283 |
60 |
-152 |
545 |
-214 |
410 |
-35 |
1 |
EBIT Δ r/r |
0.0% |
-146.2% |
1162.4% |
119.1% |
-128.8% |
-8.0% |
1130.8% |
92.5% |
115.3% |
56.7% |
18.9% |
43.2% |
-67.9% |
-182.9% |
480.0% |
-94.1% |
-47.3% |
429.6% |
-124.0% |
-78.8% |
-353.3% |
-458.6% |
-139.3% |
-291.6% |
-108.5% |
-102.3% |
EBIT (%) |
11.8% |
-2.1% |
-20.0% |
-41.9% |
6.2% |
2.5% |
20.3% |
26.6% |
28.8% |
24.6% |
21.7% |
23.3% |
8.1% |
-11.2% |
-105.1% |
-12.7% |
-10.3% |
-90.2% |
30.4% |
6.6% |
-14.6% |
61.0% |
-29.8% |
62.5% |
-4.1% |
0.1% |
Koszty finansowe (mln) |
-12 |
-16 |
-41 |
48 |
14 |
278 |
69 |
-104 |
-159 |
-157 |
-57 |
-16 |
668 |
15 |
5,915 |
4 |
-40 |
1,536 |
-1,381 |
-163 |
23 |
16 |
-254 |
1,130 |
0 |
6 |
EBITDA (mln) |
9 |
-4 |
-61 |
-38 |
116 |
416 |
640 |
881 |
1,835 |
2,972 |
3,825 |
5,555 |
3,702 |
1,338 |
1 |
313 |
294 |
567 |
-798 |
63 |
60 |
743 |
-59 |
515 |
24 |
59 |
EBITDA(%) |
10.3% |
-1.7% |
-20.9% |
-12.2% |
19.5% |
30.8% |
31.0% |
29.0% |
30.4% |
26.9% |
25.6% |
27.9% |
20.1% |
12.1% |
0.0% |
9.4% |
13.6% |
43.3% |
-85.6% |
7.0% |
5.8% |
83.2% |
-8.2% |
78.5% |
2.8% |
11.1% |
Podatek (mln) |
6 |
10 |
-10 |
32 |
-4 |
-142 |
104 |
227 |
518 |
908 |
809 |
1,233 |
347 |
-592 |
-1,311 |
-81 |
-74 |
-2 |
1 |
-16 |
4 |
-9 |
7 |
14 |
24 |
17 |
Zysk Netto (mln) |
10 |
-6 |
-28 |
-149 |
52 |
213 |
381 |
631 |
1,298 |
1,893 |
2,457 |
3,411 |
1,164 |
-646 |
-5,873 |
-304 |
-208 |
-1,206 |
405 |
93 |
-152 |
-1,104 |
12 |
-734 |
-129 |
-79 |
Zysk netto Δ r/r |
0.0% |
-159.2% |
358.4% |
423.3% |
-134.8% |
311.7% |
78.8% |
65.5% |
105.5% |
45.8% |
29.8% |
38.8% |
-65.9% |
-155.5% |
809.1% |
-94.8% |
-31.6% |
479.8% |
-133.6% |
-77.0% |
-263.4% |
626.3% |
-101.1% |
-6216.7% |
-82.4% |
-38.9% |
Zysk netto (%) |
12.4% |
-2.8% |
-9.7% |
-48.5% |
8.7% |
15.8% |
18.5% |
20.8% |
21.5% |
17.1% |
16.4% |
17.1% |
6.3% |
-5.8% |
-86.2% |
-9.1% |
-9.6% |
-92.1% |
43.5% |
10.3% |
-14.6% |
-123.6% |
1.7% |
-111.9% |
-15.2% |
-14.8% |
EPS |
0.0267 |
-0.0133 |
-0.0601 |
-0.32 |
0.11 |
0.38 |
0.66 |
1.14 |
2.31 |
3.35 |
4.35 |
6.36 |
2.22 |
-1.23 |
-11.18 |
-0.58 |
-0.4 |
-2.3 |
0.74 |
0.15 |
-0.27 |
-1.97 |
0.0208 |
-1.27 |
-0.22 |
-0.13 |
EPS (rozwodnione) |
0.025 |
-0.0133 |
-0.0601 |
-0.32 |
0.1 |
0.36 |
0.63 |
1.1 |
2.26 |
3.3 |
4.31 |
6.34 |
2.22 |
-1.23 |
-11.18 |
-0.58 |
-0.32 |
-2.3 |
0.74 |
0.15 |
-0.25 |
-1.97 |
-0.3 |
-1.15 |
-0.22 |
-0.13 |
Ilośc akcji (mln) |
394 |
466 |
474 |
464 |
478 |
541 |
567 |
553 |
560 |
565 |
564 |
536 |
524 |
524 |
525 |
524 |
526 |
524 |
533 |
616 |
554 |
561 |
571 |
579 |
585 |
591 |
Ważona ilośc akcji (mln) |
420 |
466 |
474 |
464 |
502 |
566 |
589 |
573 |
573 |
574 |
570 |
538 |
524 |
524 |
525 |
528 |
651 |
525 |
546 |
616 |
614 |
561 |
631 |
639 |
585 |
591 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |