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) |
3 |
11 |
12 |
18 |
18 |
14 |
19 |
24 |
33 |
40 |
49 |
73 |
11 |
-169 |
229 |
-121 |
-774 |
341 |
331 |
123 |
1,167 |
Przychód Δ r/r |
0.0% |
305.0% |
12.0% |
54.3% |
-3.0% |
-18.8% |
32.8% |
23.2% |
39.1% |
22.2% |
23.1% |
47.4% |
-84.3% |
-1579.4% |
-235.7% |
-152.8% |
540.3% |
-144.1% |
-3.0% |
-62.8% |
848.3% |
Marża brutto |
58.2% |
-71.3% |
-301.5% |
-220.9% |
-228.8% |
-154.1% |
-187.2% |
-244.4% |
-194.7% |
-189.7% |
-197.9% |
-90.2% |
-664.3% |
100.0% |
100.0% |
139.4% |
103.3% |
93.9% |
91.7% |
78.0% |
100.0% |
EBIT (mln) |
1 |
-10 |
-38 |
-44 |
-50 |
-24 |
-42 |
-73 |
-84 |
-100 |
-120 |
-91 |
-99 |
-155 |
242 |
-137 |
-792 |
334 |
337 |
115 |
-2,358 |
EBIT Δ r/r |
0.0% |
-989.8% |
300.4% |
13.7% |
14.7% |
-51.3% |
71.6% |
73.8% |
15.9% |
18.6% |
19.8% |
-24.3% |
9.3% |
55.9% |
-256.5% |
-156.4% |
479.2% |
-142.2% |
0.9% |
-65.8% |
-2146.9% |
EBIT (%) |
41.4% |
-90.9% |
-325.0% |
-239.5% |
-283.3% |
-170.0% |
-219.5% |
-309.7% |
-258.0% |
-250.3% |
-243.7% |
-125.2% |
-870.5% |
91.8% |
105.8% |
113.2% |
102.4% |
97.9% |
101.8% |
93.6% |
-202.0% |
Koszty finansowe (mln) |
-1 |
4 |
-1 |
-34 |
3 |
19 |
-19 |
-65 |
-56 |
806 |
604 |
-1,595 |
514 |
30 |
29 |
29 |
23 |
9 |
13 |
16 |
21 |
EBITDA (mln) |
7 |
90 |
201 |
52 |
-597 |
345 |
461 |
64 |
189 |
1,512 |
1,089 |
-3,280 |
929 |
-155 |
242 |
-137 |
-792 |
334 |
337 |
115 |
0 |
EBITDA(%) |
254.8% |
850.0% |
1700.4% |
285.8% |
-3366.7% |
2401.9% |
2412.5% |
272.1% |
578.0% |
3781.2% |
2211.3% |
-4521.4% |
8143.2% |
91.8% |
105.8% |
113.2% |
102.4% |
97.9% |
101.8% |
93.6% |
0.0% |
Podatek (mln) |
0 |
-4 |
-15 |
-14 |
-19 |
-9 |
-16 |
-23 |
-26 |
-30 |
-39 |
-32 |
161 |
-25 |
-15 |
-10 |
-8 |
-1 |
1 |
3 |
228 |
Zysk Netto (mln) |
7 |
90 |
218 |
100 |
-581 |
335 |
495 |
152 |
271 |
736 |
523 |
-1,653 |
254 |
-159 |
229 |
-127 |
-785 |
336 |
323 |
113 |
930 |
Zysk netto Δ r/r |
0.0% |
1221.4% |
142.8% |
-54.3% |
-684.4% |
-157.7% |
47.7% |
-69.3% |
78.7% |
171.4% |
-29.0% |
-416.1% |
-115.3% |
-162.8% |
-243.8% |
-155.5% |
517.8% |
-142.8% |
-3.7% |
-65.2% |
725.7% |
Zysk netto (%) |
259.8% |
847.6% |
1837.2% |
544.6% |
-3281.2% |
2331.1% |
2592.6% |
645.4% |
828.9% |
1841.2% |
1062.3% |
-2278.7% |
2222.4% |
94.3% |
99.9% |
105.1% |
101.4% |
98.4% |
97.6% |
91.5% |
79.6% |
EPS |
0.2 |
2.63 |
5.72 |
2.3 |
-13.16 |
6.5 |
7.23 |
2.02 |
3.07 |
7.78 |
4.87 |
-14.82 |
2.24 |
-1.39 |
1.93 |
-1.01 |
-6.21 |
2.66 |
2.42 |
0.82 |
5.5 |
EPS (rozwodnione) |
0.2 |
2.63 |
5.72 |
2.3 |
-13.16 |
6.5 |
7.23 |
2.02 |
3.07 |
7.78 |
4.87 |
-14.82 |
2.24 |
-1.39 |
1.93 |
-1.01 |
-6.21 |
2.66 |
2.42 |
0.82 |
5.5 |
Ilośc akcji (mln) |
33 |
34 |
38 |
43 |
44 |
52 |
68 |
75 |
88 |
95 |
107 |
111 |
113 |
114 |
119 |
126 |
126 |
126 |
134 |
138 |
169 |
Ważona ilośc akcji (mln) |
33 |
34 |
38 |
43 |
44 |
52 |
68 |
75 |
88 |
95 |
107 |
112 |
113 |
115 |
119 |
126 |
126 |
126 |
134 |
138 |
169 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |