index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
Rok finansowy |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
0 |
1 |
45 |
35 |
37 |
80 |
156 |
242 |
163 |
365 |
148 |
172 |
298 |
533 |
555 |
693 |
1,369 |
1,349 |
1,018 |
Przychód Δ r/r |
0.0% |
inf% |
6787.6% |
-22.3% |
4.1% |
116.5% |
96.3% |
55.1% |
-32.7% |
123.8% |
-59.5% |
16.4% |
73.0% |
79.1% |
4.1% |
24.9% |
97.4% |
-1.5% |
-24.5% |
Marża brutto |
0.0% |
100.0% |
33.8% |
-1.8% |
-31.8% |
50.1% |
12.6% |
30.5% |
8.4% |
55.9% |
2.9% |
27.8% |
52.3% |
44.3% |
39.9% |
70.9% |
56.7% |
29.2% |
30.6% |
EBIT (mln) |
0 |
27 |
19 |
4 |
-28 |
11 |
-13 |
27 |
-27 |
158 |
-25 |
-0 |
161 |
187 |
164 |
394 |
690 |
255 |
186 |
EBIT Δ r/r |
0.0% |
inf% |
-30.8% |
-77.9% |
-772.0% |
-138.3% |
-225.0% |
-304.0% |
-201.5% |
-677.2% |
-115.8% |
-99.3% |
-87025.9% |
16.2% |
-12.1% |
139.9% |
75.1% |
-63.1% |
-27.1% |
EBIT (%) |
0.0% |
4065.3% |
40.9% |
11.6% |
-75.1% |
13.3% |
-8.5% |
11.1% |
-16.8% |
43.3% |
-16.9% |
-0.1% |
54.0% |
35.1% |
29.6% |
56.8% |
50.4% |
18.9% |
18.2% |
Koszty finansowe (mln) |
0 |
4 |
7 |
5 |
0 |
16 |
44 |
10 |
42 |
14 |
154 |
9 |
30 |
18 |
406 |
29 |
68 |
54 |
67 |
EBITDA (mln) |
0 |
48 |
41 |
13 |
-42 |
50 |
52 |
67 |
15 |
214 |
169 |
40 |
161 |
225 |
541 |
587 |
837 |
343 |
339 |
EBITDA(%) |
0.0% |
7351.6% |
89.3% |
38.0% |
-115.6% |
63.4% |
33.5% |
27.6% |
8.9% |
58.7% |
114.3% |
23.3% |
54.0% |
42.3% |
97.6% |
84.7% |
61.1% |
25.5% |
33.3% |
Podatek (mln) |
0 |
10 |
13 |
3 |
1 |
5 |
-13 |
-2 |
-16 |
10 |
3 |
6 |
26 |
23 |
14 |
-20 |
117 |
13 |
-35 |
Zysk Netto (mln) |
0 |
17 |
6 |
1 |
-17 |
15 |
-6 |
29 |
-13 |
181 |
11 |
27 |
126 |
177 |
120 |
318 |
520 |
269 |
227 |
Zysk netto Δ r/r |
0.0% |
inf% |
-67.7% |
-82.9% |
-1875.6% |
-187.4% |
-137.8% |
-615.6% |
-146.5% |
-1453.2% |
-94.2% |
158.3% |
362.6% |
40.2% |
-32.5% |
165.7% |
63.7% |
-48.4% |
-15.5% |
Zysk netto (%) |
0.0% |
2603.8% |
12.2% |
2.7% |
-45.9% |
18.5% |
-3.6% |
11.9% |
-8.2% |
49.6% |
7.2% |
15.9% |
42.5% |
33.2% |
21.5% |
45.8% |
38.0% |
19.9% |
22.3% |
EPS |
0.0 |
29.37 |
0.0948 |
0.0163 |
-0.29 |
0.25 |
-0.0954 |
0.49 |
-0.23 |
3.1 |
0.19 |
0.48 |
2.22 |
3.29 |
2.11 |
4.56 |
5.26 |
2.72 |
2.28 |
EPS (rozwodnione) |
0.0 |
29.37 |
0.0948 |
0.0163 |
-0.29 |
0.25 |
-0.0954 |
0.49 |
-0.23 |
3.1 |
0.19 |
0.47 |
2.22 |
3.27 |
2.09 |
4.45 |
5.23 |
2.7 |
2.27 |
Ilośc akcji (mln) |
1 |
1 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
55 |
57 |
57 |
54 |
57 |
70 |
99 |
99 |
100 |
Ważona ilośc akcji (mln) |
1 |
1 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
58 |
55 |
58 |
57 |
54 |
57 |
71 |
99 |
99 |
100 |
Waluta |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |
BRL |