index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
Rok finansowy |
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) |
56 |
0 |
300 |
540 |
745 |
918 |
833 |
692 |
643 |
633 |
737 |
771 |
841 |
692 |
803 |
685 |
724 |
672 |
887 |
1,547 |
1,201 |
947 |
907 |
Przychód Δ r/r |
0.0% |
-100.0% |
inf% |
79.9% |
37.8% |
23.3% |
-9.3% |
-16.9% |
-7.2% |
-1.5% |
16.5% |
4.5% |
9.1% |
-17.7% |
16.1% |
-14.7% |
5.6% |
-7.2% |
32.1% |
74.4% |
-22.3% |
-21.1% |
-4.3% |
Marża brutto |
19.8% |
-inf% |
21.4% |
22.4% |
19.2% |
22.0% |
24.5% |
20.5% |
21.0% |
19.8% |
23.1% |
24.9% |
24.5% |
23.6% |
24.2% |
24.4% |
23.3% |
20.5% |
24.9% |
48.4% |
40.5% |
26.2% |
30.5% |
EBIT (mln) |
1 |
3 |
33 |
68 |
66 |
104 |
60 |
44 |
35 |
17 |
67 |
74 |
73 |
31 |
59 |
8 |
3 |
-17 |
58 |
545 |
258 |
43 |
68 |
EBIT Δ r/r |
0.0% |
240.8% |
872.6% |
106.8% |
-3.6% |
58.5% |
-42.1% |
-27.7% |
-18.8% |
-53.0% |
303.8% |
10.9% |
-2.2% |
-57.8% |
93.1% |
-86.2% |
-58.5% |
-591.7% |
-448.1% |
840.9% |
-52.7% |
-83.2% |
57.5% |
EBIT (%) |
1.8% |
0.0% |
11.0% |
12.6% |
8.8% |
11.3% |
7.2% |
6.3% |
5.5% |
2.6% |
9.1% |
9.6% |
8.7% |
4.4% |
7.4% |
1.2% |
0.5% |
-2.5% |
6.5% |
35.2% |
21.4% |
4.6% |
7.5% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
3 |
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
1 |
3 |
6 |
0 |
EBITDA (mln) |
1 |
-128 |
36 |
70 |
72 |
114 |
76 |
58 |
49 |
30 |
81 |
89 |
89 |
46 |
73 |
26 |
27 |
8 |
82 |
566 |
294 |
64 |
91 |
EBITDA(%) |
1.8% |
0.0% |
11.9% |
12.9% |
9.7% |
12.4% |
9.1% |
8.4% |
7.7% |
4.7% |
11.0% |
11.6% |
10.6% |
6.6% |
9.1% |
3.8% |
3.7% |
1.2% |
9.2% |
36.6% |
24.5% |
6.7% |
10.0% |
Podatek (mln) |
-1 |
4 |
-2 |
9 |
-5 |
-2 |
-9 |
8 |
6 |
7 |
17 |
19 |
22 |
11 |
11 |
5 |
1 |
0 |
12 |
111 |
41 |
-5 |
2 |
Zysk Netto (mln) |
1 |
-1 |
36 |
62 |
75 |
113 |
76 |
40 |
33 |
11 |
51 |
61 |
67 |
25 |
51 |
28 |
9 |
-16 |
47 |
437 |
237 |
51 |
80 |
Zysk netto Δ r/r |
0.0% |
-213.3% |
-6296.2% |
71.0% |
22.1% |
49.7% |
-32.2% |
-48.1% |
-16.3% |
-67.8% |
377.9% |
20.1% |
8.3% |
-62.2% |
102.1% |
-45.1% |
-69.4% |
-288.9% |
-391.2% |
826.9% |
-45.8% |
-78.6% |
57.6% |
Zysk netto (%) |
0.9% |
0.0% |
12.0% |
11.4% |
10.1% |
12.3% |
9.2% |
5.7% |
5.2% |
1.7% |
6.9% |
8.0% |
7.9% |
3.6% |
6.3% |
4.1% |
1.2% |
-2.4% |
5.3% |
28.2% |
19.7% |
5.3% |
8.8% |
EPS |
0.0029 |
-0.0033 |
0.21 |
0.35 |
0.39 |
0.57 |
0.4 |
0.22 |
0.19 |
0.06 |
0.3 |
0.36 |
0.39 |
0.15 |
0.3 |
0.16 |
0.0497 |
-0.0938 |
0.27 |
2.51 |
1.36 |
0.29 |
0.228 |
EPS (rozwodnione) |
0.0028 |
-0.0032 |
0.21 |
0.34 |
0.39 |
0.57 |
0.4 |
0.22 |
0.19 |
0.06 |
0.3 |
0.36 |
0.39 |
0.15 |
0.3 |
0.16 |
0.0497 |
-0.0938 |
0.27 |
2.5 |
1.35 |
0.29 |
0.228 |
Ilośc akcji (mln) |
177 |
177 |
171 |
176 |
193 |
198 |
192 |
185 |
178 |
177 |
171 |
170 |
171 |
172 |
172 |
172 |
173 |
173 |
173 |
175 |
175 |
174 |
350 |
Ważona ilośc akcji (mln) |
181 |
181 |
171 |
181 |
193 |
198 |
192 |
185 |
178 |
177 |
171 |
172 |
172 |
172 |
172 |
172 |
173 |
173 |
173 |
175 |
175 |
175 |
350 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |