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 |
Rok finansowy |
2001 |
2002 |
2003 |
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 |
0 |
0 |
1 |
4 |
9 |
14 |
14 |
56 |
42 |
55 |
75 |
135 |
147 |
317 |
152 |
196 |
268 |
443 |
660 |
829 |
1,015 |
Przychód Δ r/r |
0.0% |
255.6% |
-70.7% |
-100.0% |
inf% |
671.8% |
287.0% |
130.7% |
56.0% |
-0.3% |
311.7% |
-24.5% |
29.5% |
37.5% |
79.3% |
8.6% |
115.8% |
-52.0% |
29.1% |
36.5% |
65.7% |
48.9% |
25.6% |
22.4% |
Marża brutto |
35.8% |
43.4% |
-5.0% |
0.0% |
59.1% |
55.5% |
93.7% |
96.2% |
97.7% |
92.8% |
99.5% |
97.4% |
88.6% |
69.8% |
78.3% |
77.4% |
90.2% |
93.3% |
76.8% |
83.8% |
81.6% |
78.9% |
76.8% |
84.3% |
EBIT (mln) |
-0 |
-0 |
-0 |
-9 |
-14 |
-16 |
-28 |
-50 |
-58 |
-54 |
-20 |
-54 |
-80 |
-63 |
-27 |
-83 |
81 |
-69 |
-68 |
144 |
276 |
268 |
338 |
551 |
EBIT Δ r/r |
0.0% |
-0.8% |
100.8% |
11390.4% |
49.2% |
14.9% |
80.6% |
79.2% |
15.9% |
-7.2% |
-63.4% |
170.3% |
50.0% |
-21.6% |
-56.5% |
203.1% |
-197.3% |
-185.6% |
-2.5% |
-313.4% |
91.3% |
-3.0% |
26.2% |
63.4% |
EBIT (%) |
-160.9% |
-44.9% |
-307.7% |
0.0% |
-10660.7% |
-1587.3% |
-740.9% |
-575.5% |
-427.6% |
-398.2% |
-35.4% |
-126.7% |
-146.8% |
-83.7% |
-20.3% |
-56.7% |
25.6% |
-45.7% |
-34.5% |
53.9% |
62.2% |
40.5% |
40.7% |
54.3% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
3 |
6 |
5 |
20 |
22 |
18 |
12 |
20 |
8 |
17 |
19 |
18 |
EBITDA (mln) |
-0 |
-0 |
-0 |
-9 |
-14 |
-15 |
-28 |
-49 |
-57 |
-54 |
-20 |
-54 |
-80 |
-63 |
-27 |
-83 |
81 |
-69 |
-68 |
144 |
276 |
311 |
422 |
657 |
EBITDA(%) |
-161.1% |
-16.3% |
-307.7% |
0.0% |
-10723.4% |
-1562.4% |
-725.7% |
-563.5% |
-417.0% |
-394.3% |
-35.4% |
-126.7% |
-146.8% |
-83.7% |
-20.3% |
-56.7% |
25.6% |
-45.7% |
-34.5% |
53.9% |
62.2% |
47.1% |
50.9% |
64.7% |
Podatek (mln) |
0 |
0 |
0 |
0 |
-0 |
-1 |
-4 |
-0 |
0 |
-1 |
-1 |
-1 |
2 |
4 |
4 |
1 |
-1 |
1 |
-0 |
0 |
-154 |
47 |
67 |
113 |
Zysk Netto (mln) |
-0 |
-0 |
-0 |
-9 |
-13 |
-15 |
-24 |
-49 |
-58 |
-53 |
-20 |
-54 |
-83 |
-68 |
-32 |
-103 |
63 |
-80 |
-72 |
129 |
403 |
202 |
282 |
444 |
Zysk netto Δ r/r |
0.0% |
64.6% |
21.2% |
11394.8% |
46.0% |
11.1% |
62.0% |
103.6% |
19.9% |
-8.8% |
-62.9% |
170.9% |
55.9% |
-18.1% |
-52.9% |
219.6% |
-161.1% |
-227.6% |
-10.1% |
-278.7% |
212.0% |
-49.8% |
39.3% |
57.7% |
Zysk netto (%) |
-160.6% |
-74.4% |
-307.7% |
0.0% |
-10435.9% |
-1502.6% |
-628.9% |
-555.2% |
-426.9% |
-390.8% |
-35.2% |
-126.5% |
-152.3% |
-90.8% |
-23.9% |
-70.2% |
19.9% |
-52.9% |
-36.9% |
48.2% |
90.8% |
30.6% |
34.0% |
43.7% |
EPS |
-0.0331 |
-0.0142 |
-0.0116 |
-0.26 |
-0.26 |
-0.24 |
-0.32 |
-0.61 |
-0.67 |
-0.56 |
-0.19 |
-0.48 |
-0.74 |
-0.56 |
-0.25 |
-0.81 |
0.46 |
-0.56 |
-0.5 |
0.95 |
2.86 |
1.48 |
2.13 |
3.5 |
EPS (rozwodnione) |
-0.0331 |
-0.0142 |
-0.0116 |
-0.26 |
-0.26 |
-0.24 |
-0.32 |
-0.61 |
-0.67 |
-0.56 |
-0.19 |
-0.48 |
-0.74 |
-0.56 |
-0.25 |
-0.81 |
0.45 |
-0.56 |
-0.5 |
0.91 |
2.74 |
1.44 |
2.1 |
3.43 |
Ilośc akcji (mln) |
1 |
5 |
7 |
35 |
50 |
63 |
74 |
80 |
87 |
94 |
103 |
111 |
113 |
123 |
127 |
127 |
136 |
143 |
144 |
136 |
141 |
137 |
132 |
127 |
Ważona ilośc akcji (mln) |
1 |
5 |
7 |
35 |
50 |
63 |
74 |
80 |
87 |
94 |
103 |
111 |
113 |
123 |
127 |
128 |
139 |
144 |
144 |
141 |
147 |
141 |
134 |
129 |
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 |