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 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2009 | 2009 | 2010 | 2010 | 2011 | 2011 | 2012 | 2012 | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | 2021 | 2021 | 2022 | 2022 | 2023 | 2023 | 2024 | 2024 | 2025 |
| Kwartał | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 |
| Data | 2009-06-30 | 2009-12-31 | 2010-06-30 | 2010-12-31 | 2011-06-30 | 2011-12-31 | 2012-06-30 | 2012-12-31 | 2013-06-30 | 2013-12-31 | 2014-06-30 | 2014-12-31 | 2015-06-30 | 2015-12-31 | 2016-06-30 | 2016-12-31 | 2017-06-30 | 2017-12-31 | 2018-06-30 | 2018-12-31 | 2019-06-30 | 2019-12-31 | 2020-06-30 | 2020-12-31 | 2021-06-30 | 2021-12-31 | 2022-06-30 | 2022-12-31 | 2023-06-30 | 2023-12-31 | 2024-06-30 | 2024-12-31 | 2025-06-30 |
| Przychód (mln) | 1,714 | 0 | 0 | 0 | 6,493 | 0 | 0 | 0 | 1,644 | 2,498 | 2,584 | 2,528 | 806 | -278 | 4,910 | 2,416 | 2,944 | 3,147 | 889 | -7,779 | 20,364 | 8,694 | 3,113 | 18,626 | 10,208 | 14,170 | -28,486 | -2,853 | 8,453 | 18,257 | 12,454 | 1,978 | 8,552 |
| Przychód Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 278.8% | 0.0% | 0.0% | 0.0% | -74.68% | inf | inf | inf | -50.97% | -111.13% | 90.0% | -4.43% | 265.3% | -1232.01% | -81.89% | -421.98% | 591.7% | 176.3% | 250.2% | -339.44% | -49.87% | 63.0% | -1015.07% | -115.32% | -17.19% | 28.8% | -143.72% | -169.33% | 1.2% |
| Marża brutto | 100.0% | 0.0% | 0.0% | 0.0% | 100.0% | 0.0% | 0.0% | 0.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Koszty i Wydatki (mln) | 1,498 | 0 | 0 | 0 | 6,542 | 0 | 0 | 0 | 1,528 | 2,143 | 2,212 | 2,279 | 689 | 449 | 4,788 | 2,486 | 2,949 | 3,017 | 864 | 8,155 | -20,068 | -8,477 | -2,396 | -18,296 | -10,649 | -13,957 | 26,952 | 1,777 | -8,757 | -17,741 | 996 | 10,392 | 736 |
| EBIT (mln) | -8 | 0 | 0 | 0 | -308 | 0 | 0 | 0 | 116 | 241 | 368 | 49 | 117 | 95 | 122 | -87 | -5 | 142 | 25 | 296 | 296 | 431 | 717 | 436 | -441 | -982 | -2,031 | -448 | -300 | 906 | 11,458 | -8,414 | 7,816 |
| EBIT Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | 3750.0% | 0.0% | 0.0% | 0.0% | 137.7% | inf | inf | inf | 0.9% | -60.58% | -66.85% | -277.55% | -104.27% | 49.5% | -79.51% | 440.2% | 6020.0% | 203.5% | 2768.0% | 47.3% | -248.99% | -327.84% | -383.26% | -202.75% | -31.97% | 192.3% | 664.2% | 1778.1% | 2705.3% |
| EBIT (%) | -0.47% | 0.0% | 0.0% | 0.0% | -4.74% | 0.0% | 0.0% | 0.0% | 7.1% | 9.6% | 14.2% | 1.9% | 14.5% | -34.17% | 2.5% | -3.60% | -0.17% | 4.5% | 2.8% | -3.81% | 1.5% | 5.0% | 23.0% | 2.3% | -4.32% | -6.93% | 7.1% | 15.7% | -3.55% | 5.0% | 92.0% | -425.38% | 91.4% |
| Przychody finansowe (mln) | 1,206 | 0 | 0 | 0 | 3,278 | 0 | 0 | 0 | 129 | 101 | 82 | 74 | 69 | 67 | 62 | 60 | 64 | 68 | 67 | 75 | 79 | 83 | 106 | 128 | 123 | 119 | 116 | 114 | 134 | 0 | 0 | 0 | 0 |
| Koszty finansowe (mln) | 87 | 0 | 0 | 0 | 251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79 | 83 | 106 | 128 | 123 | 119 | 116 | 114 | 134 | 124 | 0 | 290 | 136 |
| Amortyzacja (mln) | 59 | 0 | 0 | 0 | 155 | 0 | 0 | 0 | -116 | -241 | -368 | -49 | -117 | -95 | -122 | 87 | 5 | -142 | -25 | -296 | 202 | 10 | 10 | 8 | 11 | 9 | 10 | 11 | 3 | 3 | 36 | 258 | 0 |
| EBITDA (mln) | 51 | 0 | 0 | 0 | 229 | 0 | 0 | 0 | -94 | -30 | -125 | 77 | -36 | 122 | -63 | 11 | -64 | -66 | -31 | 228 | -93 | -337 | -98 | 156 | -76 | 918 | 1,619 | -454 | 155 | -537 | 22,952 | -23,822 | 0 |
| EBITDA(%) | 3.0% | 0.0% | 0.0% | 0.0% | 3.5% | 0.0% | 0.0% | 0.0% | -5.72% | -1.20% | -4.84% | 3.0% | -4.47% | -43.88% | -1.28% | 0.5% | -2.17% | -2.10% | -3.49% | -2.93% | -0.46% | -3.88% | -3.15% | 0.8% | -0.74% | 6.5% | -5.68% | 15.9% | 1.8% | -2.94% | 184.3% | -1204.35% | 0.0% |
| NOPLAT (mln) | 151 | 0 | 0 | 0 | -177 | 0 | 0 | 0 | -13 | 254 | 290 | 175 | 48 | 104 | 60 | -130 | -69 | 62 | -42 | 301 | 217 | 134 | 611 | 659 | -454 | 24 | -1,650 | -1,190 | -372 | 392 | -669 | -438 | 8 |
| Podatek (mln) | 16 | 0 | 0 | 0 | -79 | 0 | 0 | 0 | 27 | 26 | 81 | 70 | 30 | 67 | 57 | 27 | 27 | 7 | 18 | 133 | 178 | 57 | 125 | 311 | 213 | 66 | -774 | -304 | -127 | 235 | -23 | -399 | 164 |
| Zysk Netto (mln) | 95 | 0 | 0 | 0 | -131 | 0 | 0 | 0 | -5 | 185 | 162 | 56 | 51 | 150 | 2 | -103 | -96 | 69 | -24 | 391 | 25 | 37 | 494 | 281 | -730 | -130 | -919 | -932 | -272 | 134 | -656 | -434 | -168 |
| Zysk netto Δ kw/kw | 0.0% | 0.0% | 0.0% | 0.0% | -237.89% | 0.0% | 0.0% | 0.0% | -96.18% | inf | inf | inf | 1120.0% | -18.92% | -98.77% | -283.93% | -288.24% | -54.00% | -1300.00% | 479.6% | 126.0% | -46.38% | 2158.3% | -28.13% | -3020.00% | -451.35% | -286.03% | -431.67% | -62.74% | 203.1% | -28.62% | -53.43% | -38.24% |
| Zysk netto (%) | 5.5% | 0.0% | 0.0% | 0.0% | -2.02% | 0.0% | 0.0% | 0.0% | -0.30% | 7.4% | 6.3% | 2.2% | 6.3% | -53.96% | 0.0% | -4.26% | -3.26% | 2.2% | -2.70% | -5.03% | 0.1% | 0.4% | 15.9% | 1.5% | -7.15% | -0.92% | 3.2% | 32.7% | -3.22% | 0.7% | -5.27% | -21.94% | -1.96% |
| EPS | 0.81 | 0.0 | 0.0 | 0.0 | -0.61 | 0.0 | 0.0 | 0.0 | -0.0239 | 0.86 | 0.72 | 0.25 | 0.23 | 0.49 | 0.0087 | -0.29 | -0.25 | 0.18 | -0.0612 | 0.55 | 0.0347 | 0.049 | 0.69 | 0.28 | -0.73 | -0.13 | -0.92 | -0.93 | -0.27 | 0.13 | -0.68 | -0.43 | -0.18 |
| EPS (rozwodnione) | 0.81 | 0.0 | 0.0 | 0.0 | -0.61 | 0.0 | 0.0 | 0.0 | -0.0239 | 0.86 | 0.72 | 0.25 | 0.23 | 0.49 | 0.0087 | -0.28 | -0.24 | 0.18 | -0.0612 | 0.55 | 0.0347 | 0.0512 | 0.68 | 0.23 | -0.73 | -0.13 | -0.92 | -0.93 | -0.27 | 0.13 | -0.67 | -0.41 | -0.18 |
| Ilość akcji (mln) | 117 | 0 | 0 | 0 | 215 | 0 | 0 | 0 | 209 | 215 | 225 | 226 | 225 | 306 | 229 | 361 | 392 | 394 | 392 | 710 | 720 | 755 | 720 | 998 | 998 | 998 | 998 | 1,000 | 999 | 999 | 984 | 984 | 923 |
| Ważona ilość akcji (mln) | 117 | 0 | 0 | 0 | 215 | 0 | 0 | 0 | 209 | 216 | 225 | 226 | 225 | 306 | 229 | 362 | 392 | 394 | 392 | 710 | 721 | 723 | 722 | 1,212 | 998 | 998 | 998 | 1,000 | 999 | 999 | 1,001 | 1,005 | 1,002 |
| Waluta | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |