index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
Rok finansowy |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
0 |
0 |
0 |
24 |
189 |
1,304 |
2,133 |
3,554 |
3,477 |
3,041 |
3,236 |
2,966 |
3,411 |
3,596 |
3,860 |
2,417 |
1,924 |
2,827 |
3,663 |
3,296 |
2,459 |
Przychód Δ r/r |
0.0% |
0.0% |
0.0% |
inf% |
680.1% |
590.8% |
63.5% |
66.6% |
-2.2% |
-12.5% |
6.4% |
-8.3% |
15.0% |
5.4% |
7.3% |
-37.4% |
-20.4% |
47.0% |
29.6% |
-10.0% |
-25.4% |
Marża brutto |
0.0% |
0.0% |
0.0% |
4.8% |
7.1% |
6.3% |
7.1% |
4.8% |
2.8% |
5.7% |
11.6% |
8.0% |
9.2% |
8.2% |
5.6% |
1.3% |
5.8% |
7.1% |
3.8% |
5.8% |
5.3% |
EBIT (mln) |
-0 |
-1 |
-2 |
-8 |
-5 |
38 |
91 |
99 |
65 |
108 |
286 |
61 |
92 |
42 |
116 |
-143 |
-76 |
-5 |
-66 |
-62 |
-47 |
EBIT Δ r/r |
0.0% |
1350.2% |
194.8% |
261.9% |
-33.2% |
-821.3% |
142.9% |
8.7% |
-34.5% |
66.2% |
165.4% |
-78.7% |
50.1% |
-54.5% |
177.2% |
-223.2% |
-46.6% |
-92.8% |
1110.3% |
-6.8% |
-22.9% |
EBIT (%) |
0.0% |
0.0% |
0.0% |
-32.2% |
-2.8% |
2.9% |
4.3% |
2.8% |
1.9% |
3.5% |
8.8% |
2.1% |
2.7% |
1.2% |
3.0% |
-5.9% |
-4.0% |
-0.2% |
-1.8% |
-1.9% |
-1.9% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
-4 |
18 |
25 |
37 |
38 |
33 |
40 |
40 |
52 |
90 |
101 |
40 |
40 |
67 |
33 |
38 |
33 |
EBITDA (mln) |
-0 |
-1 |
-4 |
-5 |
-6 |
68 |
91 |
149 |
16 |
106 |
290 |
128 |
174 |
154 |
74 |
-61 |
2 |
86 |
27 |
48 |
52 |
EBITDA(%) |
0.0% |
0.0% |
0.0% |
-29.5% |
-3.2% |
2.9% |
4.3% |
2.8% |
0.4% |
3.5% |
9.0% |
4.3% |
5.1% |
4.3% |
1.9% |
-2.5% |
0.1% |
3.1% |
0.7% |
1.5% |
2.1% |
Podatek (mln) |
0 |
0 |
0 |
-0 |
-7 |
0 |
18 |
24 |
13 |
29 |
91 |
6 |
8 |
-125 |
-17 |
-21 |
-50 |
2 |
5 |
-6 |
6 |
Zysk Netto (mln) |
-0 |
-0 |
1 |
-7 |
-7 |
20 |
48 |
38 |
12 |
43 |
160 |
7 |
11 |
61 |
16 |
-152 |
-111 |
-45 |
-103 |
-93 |
-82 |
Zysk netto Δ r/r |
0.0% |
695.6% |
-330.8% |
-877.5% |
-3.3% |
-386.8% |
142.6% |
-20.0% |
-69.3% |
268.4% |
267.6% |
-95.6% |
50.9% |
472.6% |
-73.9% |
-1052.2% |
-27.0% |
-59.5% |
130.7% |
-9.7% |
-11.7% |
Zysk netto (%) |
0.0% |
0.0% |
0.0% |
-29.5% |
-3.7% |
1.5% |
2.3% |
1.1% |
0.3% |
1.4% |
4.9% |
0.2% |
0.3% |
1.7% |
0.4% |
-6.3% |
-5.8% |
-1.6% |
-2.8% |
-2.8% |
-3.4% |
EPS |
-0.0018 |
-0.42 |
0.19 |
-1.18 |
-0.56 |
0.79 |
1.55 |
1.09 |
0.39 |
1.44 |
4.37 |
0.19 |
0.28 |
1.56 |
0.39 |
-3.98 |
-3.2 |
-0.96 |
-1.86 |
-1.59 |
-1.29 |
EPS (rozwodnione) |
-0.0018 |
-0.42 |
0.19 |
-1.18 |
-0.56 |
0.79 |
1.51 |
1.01 |
0.39 |
1.26 |
3.96 |
0.18 |
0.28 |
1.47 |
0.39 |
-3.98 |
-3.2 |
-0.96 |
-1.86 |
-1.59 |
-1.29 |
Ilośc akcji (mln) |
29 |
1 |
5 |
6 |
12 |
25 |
31 |
35 |
30 |
30 |
36 |
38 |
38 |
39 |
40 |
38 |
35 |
47 |
56 |
59 |
64 |
Ważona ilośc akcji (mln) |
29 |
1 |
5 |
6 |
12 |
25 |
32 |
42 |
30 |
38 |
41 |
39 |
39 |
50 |
41 |
38 |
35 |
47 |
56 |
59 |
64 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |