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 |
Rok finansowy |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
368 |
323 |
351 |
497 |
688 |
853 |
1,855 |
2,572 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
22 |
99 |
173 |
1,712 |
2,759 |
3,486 |
2,882 |
2,739 |
Przychód Δ r/r |
0.0% |
-12.2% |
8.6% |
41.7% |
38.5% |
24.0% |
117.4% |
38.7% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
inf% |
348.8% |
74.6% |
888.0% |
61.1% |
26.4% |
-17.3% |
-5.0% |
Marża brutto |
10.3% |
9.8% |
7.5% |
16.9% |
22.5% |
27.1% |
17.7% |
15.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
94.0% |
91.5% |
90.7% |
12.2% |
16.4% |
14.0% |
10.7% |
6.5% |
EBIT (mln) |
15 |
14 |
9 |
69 |
167 |
231 |
175 |
214 |
0 |
-0 |
-0 |
-42 |
-64 |
-67 |
-59 |
-99 |
-185 |
-249 |
-204 |
-112 |
7 |
214 |
226 |
-4 |
-294 |
EBIT Δ r/r |
0.0% |
-7.3% |
-35.1% |
651.6% |
142.6% |
38.5% |
-24.2% |
22.0% |
-100.0% |
-inf% |
46.2% |
88628.6% |
55.2% |
4.6% |
-11.8% |
66.8% |
86.7% |
34.6% |
-18.0% |
-45.0% |
-106.1% |
3018.3% |
5.7% |
-101.7% |
7390.0% |
EBIT (%) |
4.1% |
4.4% |
2.6% |
13.8% |
24.2% |
27.1% |
9.4% |
8.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-1126.0% |
-205.6% |
-64.8% |
0.4% |
7.7% |
6.5% |
-0.1% |
-10.7% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
3 |
2 |
2 |
2 |
0 |
8 |
22 |
24 |
9 |
5 |
9 |
19 |
27 |
EBITDA (mln) |
34 |
33 |
35 |
93 |
187 |
252 |
206 |
254 |
0 |
-0 |
-0 |
-42 |
-66 |
-58 |
-60 |
-99 |
-182 |
-244 |
-196 |
-106 |
21 |
214 |
227 |
38 |
-198 |
EBITDA(%) |
9.1% |
10.2% |
9.9% |
18.7% |
27.2% |
29.5% |
11.1% |
9.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-1103.4% |
-197.5% |
-61.3% |
1.3% |
7.8% |
6.5% |
1.3% |
-7.2% |
Podatek (mln) |
1 |
3 |
1 |
18 |
51 |
82 |
87 |
75 |
0 |
0 |
0 |
1 |
-2 |
9 |
-1 |
-1 |
2 |
3 |
5 |
4 |
0 |
38 |
45 |
-3 |
-55 |
Zysk Netto (mln) |
10 |
8 |
7 |
43 |
111 |
147 |
143 |
131 |
0 |
-0 |
-0 |
-42 |
-69 |
-61 |
-62 |
-102 |
-183 |
-254 |
-221 |
-133 |
-4 |
165 |
169 |
-26 |
-266 |
Zysk netto Δ r/r |
0.0% |
-23.6% |
-17.2% |
559.3% |
157.4% |
32.1% |
-2.6% |
-8.2% |
-100.0% |
-inf% |
46.2% |
90695.6% |
62.7% |
-12.2% |
2.9% |
62.5% |
80.1% |
39.1% |
-12.9% |
-39.9% |
-96.9% |
-4083.4% |
2.2% |
-115.3% |
933.0% |
Zysk netto (%) |
2.8% |
2.5% |
1.9% |
8.7% |
16.2% |
17.2% |
7.7% |
5.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-1149.8% |
-223.0% |
-76.7% |
-0.2% |
6.0% |
4.8% |
-0.9% |
-9.7% |
EPS |
0.12 |
0.0933 |
0.08 |
1.03 |
3.71 |
4.83 |
4.68 |
4.38 |
0.0 |
-0.0128 |
-0.0187 |
-169.92 |
-7.11 |
-7.94 |
-3.53 |
-2.56 |
-4.24 |
-5.8 |
-4.88 |
-2.89 |
-0.15 |
5.9 |
6.01 |
-0.92 |
-9.38 |
EPS (rozwodnione) |
0.12 |
0.0933 |
0.0767 |
0.98 |
3.58 |
4.72 |
4.65 |
4.32 |
0.0 |
-0.0128 |
-0.0187 |
-24.59 |
-7.11 |
-7.94 |
-3.53 |
-2.56 |
-4.24 |
-5.8 |
-4.88 |
-2.89 |
-0.15 |
5.66 |
5.72 |
-0.92 |
-9.38 |
Ilośc akcji (mln) |
15 |
15 |
15 |
16 |
30 |
30 |
31 |
30 |
2 |
2 |
2 |
0 |
10 |
8 |
18 |
40 |
43 |
44 |
45 |
46 |
28 |
28 |
28 |
28 |
28 |
Ważona ilośc akcji (mln) |
15 |
15 |
15 |
16 |
31 |
31 |
31 |
30 |
2 |
2 |
2 |
2 |
10 |
8 |
18 |
40 |
43 |
44 |
45 |
46 |
28 |
29 |
30 |
28 |
28 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |