index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
Rok finansowy |
2002 |
2003 |
2004 |
2005 |
2006 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
143 |
0 |
0 |
0 |
638 |
0 |
0 |
16 |
44 |
44 |
42 |
1,146 |
1,250 |
1,346 |
127 |
257 |
459 |
654 |
944 |
1,264 |
Przychód Δ r/r |
0.0% |
-100.0% |
0.0% |
0.0% |
inf% |
-100.0% |
0.0% |
inf% |
166.3% |
-1.0% |
-3.4% |
2624.6% |
9.1% |
7.7% |
-90.6% |
103.0% |
78.5% |
42.5% |
44.5% |
33.9% |
Marża brutto |
100.0% |
0.0% |
0.0% |
0.0% |
100.0% |
0.0% |
0.0% |
39.5% |
48.3% |
46.2% |
38.9% |
6.5% |
5.3% |
4.4% |
42.1% |
47.1% |
48.3% |
50.0% |
56.4% |
59.2% |
EBIT (mln) |
102 |
585 |
308 |
328 |
55 |
-29 |
-33 |
-12 |
-3 |
-6 |
2 |
17 |
-69 |
-129 |
-51 |
-29 |
-40 |
-121 |
-114 |
-39 |
EBIT Δ r/r |
0.0% |
472.0% |
-47.2% |
6.3% |
-83.2% |
-152.1% |
14.7% |
-64.9% |
-76.4% |
117.6% |
-129.1% |
906.9% |
-495.4% |
87.9% |
-60.9% |
-42.3% |
36.1% |
204.7% |
-5.7% |
-65.8% |
EBIT (%) |
71.5% |
0.0% |
0.0% |
0.0% |
8.6% |
0.0% |
0.0% |
-69.8% |
-6.2% |
-13.6% |
4.1% |
1.5% |
-5.5% |
-9.6% |
-40.0% |
-11.4% |
-8.7% |
-18.5% |
-12.1% |
-3.1% |
Koszty finansowe (mln) |
4 |
155 |
203 |
341 |
64 |
-5 |
-19 |
4 |
4 |
4 |
1 |
33 |
35 |
0 |
2 |
1 |
1 |
1 |
2 |
3 |
EBITDA (mln) |
98 |
604 |
341 |
448 |
88 |
-28 |
-33 |
-9 |
0 |
-4 |
3 |
63 |
-14 |
-77 |
-47 |
-26 |
-31 |
-105 |
-96 |
-15 |
EBITDA(%) |
68.4% |
0.0% |
0.0% |
0.0% |
13.9% |
0.0% |
0.0% |
-57.3% |
0.9% |
-9.2% |
7.2% |
5.5% |
-1.1% |
-5.7% |
-37.0% |
-10.2% |
-6.8% |
-16.1% |
-10.2% |
-1.2% |
Podatek (mln) |
72 |
155 |
-248 |
-221 |
64 |
-5 |
0 |
-3 |
1 |
0 |
-5 |
-9 |
-1 |
-8 |
0 |
1 |
1 |
1 |
6 |
7 |
Zysk Netto (mln) |
102 |
274 |
850 |
770 |
-74 |
-4 |
-14 |
-9 |
-4 |
-10 |
3 |
-32 |
-103 |
-121 |
-51 |
-33 |
-39 |
-114 |
-118 |
-37 |
Zysk netto Δ r/r |
0.0% |
167.9% |
210.4% |
-9.4% |
-109.6% |
-94.3% |
225.2% |
-31.6% |
-57.5% |
152.9% |
-131.4% |
-1106.7% |
225.6% |
17.1% |
-57.5% |
-36.6% |
19.0% |
194.2% |
3.4% |
-68.6% |
Zysk netto (%) |
71.5% |
0.0% |
0.0% |
0.0% |
-11.5% |
0.0% |
0.0% |
-56.7% |
-9.0% |
-23.1% |
7.5% |
-2.8% |
-8.3% |
-9.0% |
-40.6% |
-12.7% |
-8.5% |
-17.4% |
-12.5% |
-2.9% |
EPS |
0.62 |
1.67 |
5.18 |
4.69 |
-0.45 |
-0.0362 |
-0.12 |
-0.0806 |
-0.33 |
-0.83 |
0.23 |
-1.09 |
-3.57 |
-4.17 |
-0.32 |
-0.2 |
-0.24 |
-0.68 |
-0.65 |
-0.19 |
EPS (rozwodnione) |
0.62 |
1.67 |
5.18 |
4.69 |
-0.45 |
-0.0362 |
-0.12 |
-0.0806 |
-0.0342 |
-0.83 |
0.22 |
-1.09 |
-3.57 |
-4.17 |
-0.32 |
-0.2 |
-0.24 |
-0.68 |
-0.65 |
-0.19 |
Ilośc akcji (mln) |
164 |
164 |
164 |
164 |
164 |
116 |
116 |
116 |
12 |
12 |
13 |
29 |
29 |
29 |
163 |
163 |
164 |
168 |
181 |
195 |
Ważona ilośc akcji (mln) |
164 |
164 |
164 |
164 |
164 |
116 |
116 |
116 |
116 |
12 |
14 |
29 |
29 |
29 |
163 |
163 |
164 |
168 |
181 |
195 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |