Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Przychód (mln) | 0 | 4 | 32 | 104 | 303 | 475 | 465 | 475 | 423 | 419 | 394 | 779 | 639 | 1,081 | 1,635 | 1,495 | 1,110 |
| Przychód Δ r/r | 0.0% | inf% | 630.8% | 222.4% | 191.1% | 56.5% | -2.1% | 2.1% | -10.9% | -0.9% | -6.0% | 97.7% | -18.0% | 69.2% | 51.2% | -8.6% | -25.8% |
| Marża brutto | 0.0% | 100.0% | 100.0% | 57.6% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 76.5% | 82.0% | 78.3% | 77.7% | 71.7% | 59.8% |
| EBIT (mln) | -1 | 2 | 9 | -88 | 134 | 245 | 247 | 271 | 213 | 261 | 653 | 253 | -395 | 1,527 | 481 | 1,175 | 608 |
| EBIT Δ r/r | 0.0% | -470.9% | 336.6% | -1039.5% | -251.8% | 82.9% | 1.0% | 9.6% | -21.5% | 22.7% | 150.1% | -61.3% | -256.1% | -486.6% | -68.5% | 144.3% | -48.3% |
| EBIT (%) | 0.0% | 48.7% | 29.1% | -84.7% | 38.5% | 85.1% | 112.7% | 470.7% | 68.1% | 130.3% | 165.7% | 32.5% | -61.8% | 141.3% | 29.4% | 78.6% | 54.8% |
| Koszty finansowe (mln) | 0 | 0 | 4 | 11 | 30 | 51 | 65 | 75 | 74 | 74 | 84 | 164 | 170 | 231 | 365 | 467 | 446 |
| EBITDA (mln) | -1 | 11 | 32 | 65 | 360 | 317 | 260 | 114 | 368 | 261 | 653 | 253 | -395 | 1,527 | 467 | 1,175 | 608 |
| EBITDA(%) | 0.0% | 259.2% | 99.5% | 62.2% | 103.5% | 109.9% | 118.3% | 197.1% | 117.8% | 130.3% | 165.7% | 32.5% | -61.8% | 141.3% | 28.6% | 78.6% | 54.8% |
| Podatek (mln) | 0 | 0 | 0 | 0 | 0 | 6 | 5 | 6 | 6 | 5 | 7 | 7 | 10 | 12 | 24 | 3 | 23 |
| Zysk Netto (mln) | -1 | 11 | 28 | 53 | 330 | 266 | 195 | 38 | 294 | 182 | 569 | 246 | -405 | 1,515 | 92 | 696 | 585 |
| Zysk netto Δ r/r | 0.0% | -2075.2% | 146.7% | 89.2% | 517.5% | -19.5% | -26.7% | -80.3% | 666.7% | -38.2% | 212.7% | -56.8% | -264.6% | -474.1% | -93.9% | 656.5% | -15.9% |
| Zysk netto (%) | 0.0% | 259.2% | 87.5% | 51.3% | 94.9% | 92.3% | 88.7% | 66.6% | 94.1% | 90.8% | 144.4% | 31.6% | -63.4% | 140.1% | 5.6% | 46.6% | 52.7% |
| EPS | -0.0058 | 0.18 | 0.43 | 0.82 | 5.07 | 4.08 | 3.12 | 0.64 | 4.84 | 2.96 | 9.05 | 1.9 | -3.26 | 7.16 | 0.32 | 2.48 | 2.09 |
| EPS (rozwodnione) | -0.0058 | 0.18 | 0.43 | 0.82 | 5.07 | 4.08 | 3.12 | 0.64 | 4.84 | 2.96 | 9.05 | 1.9 | -3.26 | 7.16 | 0.32 | 2.48 | 2.09 |
| Ilośc akcji (mln) | 100 | 65 | 65 | 65 | 65 | 64 | 62 | 60 | 61 | 61 | 63 | 130 | 124 | 212 | 284 | 280 | 280 |
| Ważona ilośc akcji (mln) | 100 | 65 | 65 | 65 | 65 | 65 | 62 | 60 | 61 | 61 | 63 | 130 | 124 | 212 | 284 | 280 | 280 |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |