Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
| Przychód (mln) | 1 | 5 | 12 | 25 | 6 | -83 | 107 | 40 | -19 | -288 | 293 | 130 | -158 | 291 | 280 | 96 |
| Przychód Δ r/r | 0.0% | 863.5% | 131.5% | 117.7% | -76.4% | -1503.0% | -228.7% | -62.4% | -145.9% | 1451.5% | -201.8% | -55.6% | -221.7% | -283.4% | -3.8% | -65.7% |
| Marża brutto | 73.1% | 75.8% | 66.6% | 100.0% | 100.0% | 118.1% | 86.4% | 52.0% | 227.2% | 111.0% | 89.0% | 58.2% | 141.4% | 73.3% | 88.2% | 59.8% |
| EBIT (mln) | 0 | 3 | 6 | 23 | 3 | -86 | 117 | 51 | -6 | -276 | 306 | 148 | -171 | 268 | 235 | 48 |
| EBIT Δ r/r | 0.0% | 2091.7% | 125.1% | 282.8% | -85.3% | -2674.9% | -236.3% | -56.0% | -111.5% | 4548.0% | -211.1% | -51.7% | -215.8% | -256.4% | -12.3% | -79.4% |
| EBIT (%) | 23.1% | 52.5% | 51.0% | 89.7% | 56.0% | 102.8% | 108.8% | 127.2% | 31.9% | 95.7% | 104.4% | 113.7% | 108.1% | 92.2% | 84.1% | 50.6% |
| Koszty finansowe (mln) | -0 | 2 | 18 | 5 | 11 | 15 | 12 | 13 | 15 | 15 | 16 | 22 | 32 | 0 | 33 | 38 |
| EBITDA (mln) | 0 | 6 | 43 | 27 | 14 | -71 | 117 | 51 | -6 | -276 | 306 | 148 | -171 | 268 | 235 | 48 |
| EBITDA(%) | 7.7% | 124.0% | 368.1% | 107.6% | 235.2% | 85.0% | 108.8% | 127.2% | 31.9% | 95.7% | 104.4% | 113.7% | 108.1% | 92.2% | 84.1% | 50.6% |
| Podatek (mln) | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Zysk Netto (mln) | 0 | 4 | 24 | 23 | 3 | -86 | 105 | 38 | -21 | -291 | 290 | 126 | -171 | 235 | 235 | 48 |
| Zysk netto Δ r/r | 0.0% | 5425.0% | 450.0% | -6.8% | -85.3% | -2674.9% | -222.6% | -63.9% | -155.2% | 1287.5% | -199.6% | -56.6% | -236.1% | -237.3% | 0.0% | -79.4% |
| Zysk netto (%) | 15.4% | 88.2% | 209.6% | 89.7% | 56.0% | 102.8% | 97.9% | 94.0% | 113.0% | 101.0% | 98.8% | 96.7% | 108.1% | 80.9% | 84.1% | 50.6% |
| EPS | 0.0051 | 0.28 | 1.55 | 1.49 | 0.23 | -4.64 | 5.41 | 1.49 | -0.51 | -4.14 | 3.14 | 1.2 | -1.14 | 1.12 | 5.6 | 0.5346 |
| EPS (rozwodnione) | 0.0051 | 0.28 | 1.55 | 1.49 | 0.23 | -4.64 | 5.41 | 1.49 | -0.51 | -4.14 | 3.14 | 1.2 | -1.14 | 1.12 | 1.12 | 0.1069 |
| Ilośc akcji (mln) | 16 | 16 | 16 | 15 | 14 | 18 | 19 | 26 | 41 | 70 | 92 | 105 | 150 | 210 | 42 | 91 |
| Ważona ilośc akcji (mln) | 16 | 16 | 16 | 15 | 14 | 18 | 19 | 26 | 41 | 70 | 92 | 105 | 150 | 210 | 42 | 91 |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |