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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 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 |
| Przychód (mln) | 0 | 0 | 0 | 4 | 9 | 12 | 20 | 22 | 23 | 24 | 24 | 25 | 136 | 5 | 8 | 54 | 134 | 217 | 261 | 261 | 337 | 392 | 331 | 324 | 359 |
| Przychód Δ r/r | 0.0% | 0.0% | inf% | 2210.9% | 148.0% | 34.8% | 62.5% | 12.3% | 5.0% | 5.5% | -0.6% | 1.2% | 453.8% | -96.5% | 77.2% | 539.7% | 147.6% | 62.6% | 20.2% | 0.0% | 29.0% | 16.4% | -15.4% | -2.1% | 10.6% |
| Marża brutto | -inf% | 0.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 99.5% | 96.5% | 95.8% | 75.8% | 89.8% |
| EBIT (mln) | -104 | -74 | -83 | -72 | -103 | -150 | -179 | -169 | -93 | -81 | -78 | -110 | -13 | -169 | -34 | 32 | 109 | 184 | 238 | 246 | 321 | 375 | 210 | 114 | 167 |
| EBIT Δ r/r | 0.0% | -28.4% | 11.7% | -12.8% | 42.7% | 44.6% | 19.8% | -5.9% | -44.7% | -12.7% | -3.7% | 40.1% | -88.2% | 1199.0% | -79.9% | -193.1% | 245.1% | 68.5% | 29.8% | 3.4% | 30.3% | 16.8% | -44.0% | -45.8% | 46.5% |
| EBIT (%) | 0.0% | 0.0% | -53258.3% | -2010.2% | -1156.5% | -1240.7% | -914.7% | -766.1% | -403.6% | -333.8% | -323.3% | -447.7% | -9.6% | -3549.0% | -402.3% | 58.5% | 81.6% | 84.5% | 91.3% | 94.4% | 95.3% | 95.7% | 63.4% | 35.1% | 46.5% |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -0 | -6 | 6 | 6 | 6 | 6 | 9 | 37 | 52 | 52 | 44 | 24 | 19 | 18 | 19 | 16 | 19 | 22 |
| EBITDA (mln) | -104 | -54 | -78 | -67 | -99 | -145 | -175 | -165 | -75 | -74 | -72 | -102 | -5 | -153 | -24 | 33 | 112 | 186 | 240 | 252 | 322 | 373 | 216 | 150 | 99 |
| EBITDA(%) | 0.0% | 0.0% | -49973.7% | -1865.7% | -1102.7% | -1206.6% | -893.3% | -747.7% | -326.5% | -301.7% | -297.2% | -415.1% | -3.8% | -3218.8% | -290.1% | 61.2% | 83.8% | 85.6% | 91.9% | 96.4% | 95.7% | 95.3% | 65.1% | 46.1% | 27.7% |
| Podatek (mln) | -9 | -10 | -4 | -2 | -1 | -6 | -13 | -9 | 0 | 85 | 84 | 0 | 6 | 2 | 135 | 50 | 49 | 49 | -196 | 42 | 60 | 76 | 67 | 14 | 14 |
| Zysk Netto (mln) | -95 | -65 | -79 | -71 | -103 | -143 | -166 | -160 | -94 | -85 | -84 | -115 | -19 | -171 | -168 | -19 | 60 | 134 | 395 | 157 | 224 | 369 | 214 | 180 | 23 |
| Zysk netto Δ r/r | 0.0% | -31.7% | 22.2% | -10.9% | 45.4% | 39.5% | 16.0% | -3.6% | -41.5% | -8.9% | -1.7% | 37.5% | -83.9% | 820.6% | -1.3% | -88.9% | -417.4% | 125.3% | 194.5% | -60.2% | 42.7% | 64.4% | -42.0% | -16.0% | -87.0% |
| Zysk netto (%) | 0.0% | 0.0% | -50786.5% | -1957.9% | -1148.3% | -1187.7% | -847.7% | -727.2% | -405.5% | -350.0% | -346.2% | -470.6% | -13.7% | -3587.7% | -1997.7% | -34.8% | 44.6% | 61.8% | 151.4% | 60.3% | 66.6% | 94.1% | 64.6% | 55.4% | 6.5% |
| EPS | -24.94 | -11.73 | -12.5 | -10.37 | -3.08 | -2.69 | -2.81 | -2.64 | -1.53 | -1.35 | -1.16 | -1.41 | -0.2 | -1.67 | -1.5 | -0.16 | 0.54 | 1.25 | 3.53 | 1.56 | 2.21 | 4.49 | -1.08 | -1.91 | 0.37 |
| EPS (rozwodnione) | -24.94 | -11.73 | -12.5 | -10.37 | -3.08 | -2.69 | -2.81 | -2.64 | -1.53 | -1.35 | -1.16 | -1.41 | -0.2 | -1.67 | -1.5 | -0.16 | 0.53 | 1.17 | 3.48 | 1.43 | 2.02 | 3.91 | -1.08 | -1.91 | 0.36 |
| Ilośc akcji (mln) | 4 | 6 | 6 | 7 | 33 | 53 | 59 | 60 | 61 | 63 | 72 | 82 | 91 | 102 | 111 | 115 | 110 | 107 | 112 | 101 | 101 | 82 | 34 | 36 | 63 |
| Ważona ilośc akcji (mln) | 4 | 6 | 6 | 7 | 33 | 53 | 59 | 60 | 61 | 63 | 72 | 82 | 91 | 102 | 112 | 115 | 123 | 120 | 113 | 113 | 114 | 94 | 34 | 36 | 74 |
| 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 |