Rachunek Zysków i Strat
| 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 | 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 1999 | 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) | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 6 | 16 | 60 | 70 | 57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 74 | 122 | 353 | 565 | 796 | 1,657 | 2,033 |
| Przychód Δ r/r | 0.0% | -1.6% | -76.9% | 139.2% | -88.1% | 256.3% | 187.4% | 511.8% | 165.0% | 281.3% | 15.6% | -17.7% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | inf% | 34.5% | 64.1% | 189.2% | 60.2% | 40.9% | 108.2% | 22.7% |
| Marża brutto | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 72.8% | 86.1% | 85.6% | 90.8% | 88.5% | 85.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 96.3% | 91.6% | 82.0% | 79.3% | 85.6% | 71.7% | 70.3% | 52.6% |
| EBIT (mln) | -0 | -2 | -1 | 1 | -2 | -0 | -4 | -6 | 0 | 30 | 12 | 8 | -16 | -24 | -3 | -2 | -0 | -0 | -1 | 34 | 25 | 41 | 200 | 316 | 193 | 927 | 632 |
| EBIT Δ r/r | 0.0% | 526.5% | -70.2% | -186.7% | -378.1% | -74.1% | 709.7% | 62.8% | -106.9% | 7315.2% | -61.4% | -32.0% | -304.2% | 48.8% | -87.0% | -48.9% | -94.9% | 514.1% | 17.8% | -5981.0% | -27.2% | 62.7% | 394.4% | 57.6% | -38.8% | 379.8% | -31.8% |
| EBIT (%) | -26.2% | -166.7% | -215.2% | 78.0% | -1817.3% | -132.2% | -372.4% | -99.1% | 2.6% | 49.9% | 16.7% | 13.8% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 62.0% | 33.5% | 33.2% | 56.8% | 55.9% | 24.3% | 55.9% | 31.1% |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,490 | 0 | 1 | 5 | 6 | 4 | 0 | 0 | 0 | 0 | 0 | 14 | 15 | 12 | 27 | 76 | 209 | 501 | 536 |
| EBITDA (mln) | 0 | -2 | -1 | 1 | -2 | -0 | -4 | -5 | 3 | 40 | 24 | 24 | -10 | -20 | -3 | -1 | -0 | -0 | -1 | 34 | 25 | 43 | 204 | 320 | 479 | 951 | 666 |
| EBITDA(%) | 4.3% | -166.7% | -215.2% | 78.0% | -1817.3% | -132.2% | -408.4% | -80.1% | 17.5% | 66.5% | 34.9% | 42.7% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 61.9% | 33.9% | 35.4% | 57.9% | 56.7% | 60.2% | 57.4% | 32.8% |
| Podatek (mln) | 0 | 4 | 2 | -0 | 2 | 1 | 0 | 0 | 1 | -0 | -1 | -2 | -1 | 115 | 0 | 0 | -0 | -0 | 0 | 0 | 1 | 6 | 30 | 26 | 43 | 60 | 28 |
| Zysk Netto (mln) | -0 | -4 | -2 | 0 | -2 | -1 | -3 | -5 | 1 | 32 | 17 | 9 | 5 | -139 | -3 | -2 | -0 | -0 | -1 | 19 | 7 | 25 | 150 | 227 | 205 | 376 | 85 |
| Zysk netto Δ r/r | 0.0% | 822.5% | -35.4% | -116.2% | -557.6% | -64.5% | 409.0% | 71.1% | -119.5% | 2941.0% | -45.7% | -47.6% | -45.7% | -2951.8% | -97.8% | -49.1% | -98.8% | 2518.8% | 17.5% | -3426.7% | -62.8% | 247.5% | 502.5% | 52.0% | -9.8% | 83.1% | -77.5% |
| Zysk netto (%) | -26.7% | -249.9% | -698.4% | 47.4% | -1817.3% | -181.2% | -320.9% | -89.7% | 6.6% | 52.5% | 24.6% | 15.7% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 34.8% | 9.6% | 20.4% | 42.4% | 40.3% | 25.8% | 22.7% | 4.2% |
| EPS | -0.0067 | -3019.67 | -503.99 | 49.25 | -104.43 | -0.98 | -2.9 | -3.75 | 0.5 | 17.75 | 9.25 | 4.5 | 2.5 | -2.4 | -0.0554 | -0.0282 | -0.0003 | -0.0018 | -0.0021 | 0.33 | 0.12 | 0.43 | 2.44 | 3.83 | 3.94 | 6.37 | 1.43 |
| EPS (rozwodnione) | -0.0067 | -3019.67 | -503.99 | 49.25 | -104.43 | -0.98 | -2.9 | -3.75 | 0.5 | 17.5 | 9.25 | 4.5 | 2.5 | -2.39 | -0.0554 | -0.0282 | -0.0003 | -0.0018 | -0.0021 | 0.33 | 0.12 | 0.43 | 2.43 | 3.83 | 3.89 | 6.33 | 1.4 |
| Ilośc akcji (mln) | 58 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 58 | 56 | 56 | 58 | 280 | 280 | 58 | 58 | 58 | 58 | 59 | 59 | 59 | 59 |
| Ważona ilośc akcji (mln) | 58 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 58 | 56 | 56 | 58 | 280 | 280 | 58 | 58 | 58 | 58 | 59 | 60 | 59 | 60 |
| 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 | USD |