Rachunek Zysków i Strat
| Wskaźnik | 24 | 23 | 22 | 21 | 20 | 19 | 18 | 17 | 16 | 15 | 14 | 13 | 12 | 11 | 10 | 9 | 8 | 7 | 6 | 5 | 4 | 3 | 2 | 1 | 0 | 25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 1999 | 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 |
| Data sprawozdania | 1999-12-31 | 2000-12-31 | 2001-12-31 | 2002-12-31 | 2003-12-31 | 2004-12-31 | 2005-12-31 | 2006-12-31 | 2007-12-31 | 2008-12-31 | 2009-12-31 | 2010-12-31 | 2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2025-02-18 |
| Okres | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
| Przychód (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 112 | 148 | 241 | 175 | 300 | 375 | 491 | 449 | 421 | 607 | 853 | 1 474 | 1 148 | 1 427 | 996 |
| Przychód Δ r/r | 0.0% | -98.5% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | inf% | 1962.8% | 31.7% | 63.1% | -27.6% | 71.8% | 25.1% | 30.8% | -8.6% | -6.3% | 44.3% | 40.6% | 72.8% | -22.1% | 24.3% | -30.2% |
| Marża brutto | 100.0% | 100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -8.9% | 8.9% | 35.1% | 19.1% | 3.0% | 12.1% | 5.0% | 31.4% | 25.2% | 18.3% | 28.2% | 36.2% | 39.0% | 31.2% | 28.6% | 35.3% |
| EBIT (mln) | -1 | -1 | -2 | -2 | -2 | -5 | -7 | -17 | -24 | -17 | -20 | -24 | 23 | 10 | -225 | -52 | -71 | 113 | 101 | 30 | 122 | 203 | 444 | 190 | -130 | -322 |
| EBIT Δ r/r | 0.0% | 29.7% | 79.0% | -29.8% | 48.9% | 112.8% | 47.1% | 137.9% | 38.4% | -28.4% | 15.5% | 19.4% | -194.7% | -56.8% | -2405.2% | -76.6% | 35.4% | -258.5% | -10.0% | -70.5% | 309.2% | 65.7% | 119.2% | -57.2% | -168.5% | 147.4% |
| EBIT (%) | -1401.5% | -125274.9% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -366.7% | -21.2% | 15.3% | 4.0% | -128.6% | -17.5% | -18.9% | 22.9% | 22.6% | 7.1% | 20.2% | 23.8% | 30.1% | 16.6% | -9.1% | -32.4% |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 14 | 17 | 8 | 8 | 8 | 9 | 8 | 15 | 14 | 26 | 20 | 19 | 19 | 17 | 13 |
| EBITDA (mln) | -1 | -1 | -0 | -2 | -1 | -8 | -8 | -44 | -7 | -17 | -15 | 3 | 42 | 51 | 34 | 19 | 41 | 178 | 167 | 119 | 233 | 352 | 700 | 396 | 514 | -177 |
| EBITDA(%) | -1001.5% | -127274.5% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -280.0% | 2.4% | 28.2% | 21.2% | 19.7% | 6.5% | 10.8% | 36.3% | 37.2% | 28.2% | 38.4% | 41.3% | 47.5% | 34.5% | 36.1% | -17.8% |
| Podatek (mln) | 0 | -0 | 1 | -0 | 1 | -4 | -2 | -31 | 10 | 16 | -4 | 23 | 31 | -20 | 15 | 31 | 11 | 16 | 3 | 8 | 30 | 41 | -14 | 30 | -83 | 33 |
| Zysk Netto (mln) | -1 | -1 | -2 | -1 | -3 | -1 | -5 | 14 | -34 | -9 | -13 | 346 | 80 | 55 | -225 | -126 | -124 | 65 | 69 | 6 | 57 | 152 | 368 | 194 | -98 | -261 |
| Zysk netto Δ r/r | 0.0% | 26.6% | 86.5% | -34.2% | 117.4% | -58.4% | 300.3% | -378.0% | -345.2% | -75.0% | 53.1% | -2724.4% | -76.9% | -31.6% | -510.4% | -43.8% | -1.7% | -152.3% | 6.7% | -90.8% | 798.5% | 164.4% | 142.9% | -47.3% | -150.5% | 166.6% |
| Zysk netto (%) | -1302.9% | -113677.3% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -242.4% | 308.4% | 54.2% | 22.7% | -128.8% | -42.1% | -33.1% | 13.2% | 15.4% | 1.5% | 9.4% | 17.8% | 25.0% | 16.9% | -6.9% | -26.2% |
| EPS | -0.05 | -0.0512 | -0.0804 | -0.0391 | -0.0751 | -0.0261 | -0.0978 | 0.24 | -0.55 | -0.14 | -0.19 | 4.44 | 1.0 | 0.68 | -2.79 | -1.57 | -1.54 | 0.63 | 0.58 | 0.0531 | 0.47 | 0.88 | 1.7 | 0.92 | -0.48 | -1.29 |
| EPS (rozwodnione) | -0.05 | -0.0512 | -0.0804 | -0.0391 | -0.0751 | -0.0261 | -0.0978 | 0.24 | -0.55 | -0.14 | -0.19 | 4.42 | 0.99 | 0.68 | -2.79 | -1.57 | -1.54 | 0.62 | 0.57 | 0.0526 | 0.47 | 0.87 | 1.63 | 0.89 | -0.48 | -1.29 |
| Ilośc akcji (mln) | 18 | 22 | 26 | 36 | 40 | 48 | 52 | 59 | 62 | 63 | 69 | 78 | 80 | 81 | 81 | 81 | 81 | 103 | 120 | 120 | 122 | 159 | 225 | 217 | 205 | 202 |
| Ważona ilośc akcji (mln) | 18 | 22 | 26 | 36 | 40 | 48 | 52 | 59 | 62 | 63 | 69 | 78 | 81 | 81 | 81 | 81 | 81 | 105 | 121 | 121 | 123 | 164 | 228 | 222 | 205 | 202 |
| 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 | USD |