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 |