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) | 0 | 27 | 65 | 107 | 180 | 301 | 842 | 938 | 2,797 | 2,367 | 2,326 | 1,237 | 966 | 1,145 | 821 | 607 |
| Przychód Δ r/r | 0.0% | inf% | 138.7% | 63.7% | 68.2% | 66.8% | 180.1% | 11.4% | 198.1% | -15.4% | -1.7% | -46.8% | -21.9% | 18.5% | -28.2% | -26.1% |
| Marża brutto | 0.0% | 100.0% | 100.0% | 97.2% | 98.1% | 96.2% | 83.2% | 84.9% | 57.8% | 48.6% | 49.7% | 60.7% | 64.3% | 63.0% | 95.5% | 76.2% |
| EBIT (mln) | 0 | 18 | 48 | 71 | 122 | 156 | 201 | 203 | -288 | 415 | -14 | -705 | -125 | -199 | 305 | 132 |
| EBIT Δ r/r | 0.0% | inf% | 176.0% | 45.8% | 72.9% | 27.9% | 29.1% | 1.0% | -241.6% | -243.9% | -103.4% | 4920.7% | -82.3% | 59.8% | -253.0% | -56.7% |
| EBIT (%) | 0.0% | 64.0% | 74.0% | 65.9% | 67.7% | 51.9% | 23.9% | 21.7% | -10.3% | 17.5% | -0.6% | -57.0% | -12.9% | -17.4% | 37.1% | 21.7% |
| Koszty finansowe (mln) | 0 | 1 | 3 | 8 | 19 | 48 | 133 | 170 | 575 | 553 | 536 | 310 | 187 | 198 | 25 | 16 |
| EBITDA (mln) | 0 | 18 | 48 | 79 | 143 | 236 | 562 | 616 | 1,395 | 965 | 476 | -273 | 415 | 378 | 342 | 219 |
| EBITDA(%) | 0.0% | 66.0% | 74.0% | 73.4% | 79.3% | 78.5% | 66.7% | 65.7% | 49.9% | 40.8% | 20.5% | -22.1% | 43.0% | 33.0% | 41.6% | 36.1% |
| Podatek (mln) | 0 | 0 | 1 | 2 | 1 | -2 | -9 | 5 | -98 | -60 | 14 | -10 | -101 | 13 | 0 | 3 |
| Zysk Netto (mln) | 0 | 18 | 42 | 62 | 102 | 123 | 150 | 115 | -198 | -520 | -1,651 | -2,464 | -217 | -421 | 185 | 71 |
| Zysk netto Δ r/r | 0.0% | inf% | 138.3% | 46.7% | 64.1% | 21.0% | 21.8% | -23.1% | -271.6% | 162.6% | 217.7% | 49.3% | -91.2% | 94.3% | -144.0% | -61.9% |
| Zysk netto (%) | 0.0% | 64.7% | 64.5% | 57.9% | 56.5% | 41.0% | 17.8% | 12.3% | -7.1% | -22.0% | -71.0% | -199.3% | -22.5% | -36.8% | 22.6% | 11.6% |
| EPS | 0.0 | 3.27 | 4.01 | 3.63 | 0.82 | 0.69 | 2.6 | 1.63 | -1.49 | -4.18 | -13.77 | -20.81 | -1.76 | -2.73 | 0.78 | 0.0692 |
| EPS (rozwodnione) | 0.0 | 3.22 | 3.98 | 3.6 | 0.82 | 0.69 | 2.6 | 1.58 | -1.49 | -4.18 | -13.77 | -20.81 | -1.76 | -2.73 | 0.77 | 0.0691 |
| Ilośc akcji (mln) | 5 | 5 | 11 | 13 | 97 | 142 | 41 | 41 | 133 | 124 | 120 | 118 | 123 | 154 | 160 | 168 |
| Ważona ilośc akcji (mln) | 5 | 5 | 11 | 13 | 97 | 142 | 41 | 41 | 133 | 124 | 120 | 118 | 123 | 154 | 170 | 169 |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |