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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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) | 48 | 125 | 320 | 0 | 0 | 276 | 192 | 0 | 117 | 273 | 75 | 0 | 18 | 89 | 84 | -96 | 127 | 97 | 141 | 133 | 226 |
| Przychód Δ r/r | 0.0% | 162.2% | 155.2% | -100.0% | 0.0% | inf% | -30.2% | -100.0% | inf% | 133.3% | -72.5% | -100.0% | inf% | 408.4% | -5.6% | -214.0% | -232.3% | -23.7% | 46.3% | -5.9% | 70.0% |
| Marża brutto | 100.0% | 100.0% | 100.0% | inf% | inf% | 123.4% | 186.5% | inf% | 100.0% | 100.0% | 100.0% | -inf% | 100.0% | 100.0% | 31.4% | 200.0% | 67.8% | 100.0% | 66.5% | 0.2% | 48.8% |
| EBIT (mln) | 7 | 44 | 105 | 261 | 255 | 224 | 239 | 239 | 163 | 340 | 155 | 36 | 78 | 140 | 130 | -116 | 112 | 137 | 103 | 0 | 99 |
| EBIT Δ r/r | 0.0% | 556.7% | 137.4% | 147.7% | -2.2% | -12.3% | 6.8% | -0.0% | -32.0% | 108.7% | -54.4% | -76.5% | 115.1% | 79.3% | -7.0% | -189.1% | -196.4% | 22.8% | -24.7% | -99.7% | 36994.2% |
| EBIT (%) | 14.1% | 35.4% | 32.9% | -1122.7% | -42.5% | 81.2% | 124.3% | -352.9% | 139.2% | 124.6% | 206.4% | -74.1% | 446.1% | 157.3% | 155.0% | 121.2% | 88.3% | 142.1% | 73.1% | 0.2% | 43.7% |
| Koszty finansowe (mln) | 0 | 13 | 34 | 56 | 49 | 24 | 48 | 66 | 58 | 69 | 79 | 81 | 60 | 53 | 58 | 73 | 55 | 55 | 79 | 104 | 116 |
| EBITDA (mln) | 44 | 133 | 347 | 22 | -563 | 288 | 228 | -20 | 163 | 340 | 155 | 36 | 78 | 140 | 130 | -116 | 112 | 137 | 103 | 0 | 99 |
| EBITDA(%) | 92.3% | 106.3% | 108.3% | -96.0% | 93.7% | 104.4% | 118.7% | 29.4% | 139.2% | 124.6% | 206.4% | -74.1% | 446.1% | 157.3% | 155.0% | 121.2% | 88.3% | 142.1% | 73.1% | 0.2% | 43.7% |
| Podatek (mln) | -19 | -35 | -204 | 60 | 49 | 24 | 48 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Zysk Netto (mln) | 44 | 120 | 312 | -33 | -612 | 263 | 180 | -86 | 104 | 271 | 75 | -45 | 18 | 87 | 72 | -116 | 112 | 82 | 31 | 119 | 99 |
| Zysk netto Δ r/r | 0.0% | 172.7% | 159.3% | -110.7% | 1729.9% | -143.0% | -31.5% | -147.8% | -221.1% | 159.3% | -72.2% | -159.0% | -141.3% | 373.8% | -17.3% | -261.3% | -196.4% | -26.4% | -62.9% | 288.3% | -16.8% |
| Zysk netto (%) | 92.3% | 96.0% | 97.5% | 143.8% | 101.8% | 95.5% | 93.8% | 127.3% | 89.4% | 99.4% | 100.6% | 90.9% | 104.9% | 97.7% | 85.6% | 121.2% | 88.3% | 85.2% | 21.6% | 89.2% | 43.7% |
| EPS | 2.13 | 5.7 | 10.92 | -0.9 | -13.16 | 4.95 | 2.82 | -1.32 | 1.53 | 3.6 | 0.96 | -0.57 | 0.25 | 1.19 | 1.02 | -1.73 | 1.71 | 1.28 | 0.47 | 1.82 | 1.27 |
| EPS (rozwodnione) | 2.13 | 5.7 | 10.92 | -0.9 | -13.16 | 4.95 | 2.79 | -1.23 | 1.53 | 3.54 | 0.96 | -0.57 | 0.25 | 1.19 | 1.02 | -1.73 | 1.71 | 1.28 | 0.47 | 1.82 | 1.27 |
| Ilośc akcji (mln) | 21 | 21 | 29 | 37 | 46 | 53 | 64 | 66 | 68 | 74 | 79 | 78 | 74 | 73 | 71 | 67 | 65 | 65 | 65 | 65 | 78 |
| Ważona ilośc akcji (mln) | 21 | 21 | 29 | 37 | 46 | 53 | 65 | 70 | 72 | 79 | 79 | 78 | 74 | 73 | 71 | 67 | 65 | 65 | 65 | 65 | 78 |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |