index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
Rok finansowy |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
0 |
66 |
188 |
334 |
478 |
656 |
1,150 |
1,719 |
1,767 |
1,690 |
2,257 |
1,836 |
1,760 |
1,755 |
Przychód Δ r/r |
0.0% |
inf% |
185.6% |
77.5% |
43.0% |
37.2% |
75.4% |
49.4% |
2.8% |
-4.4% |
33.6% |
-18.6% |
-4.2% |
-0.3% |
Marża brutto |
-inf% |
29.6% |
68.2% |
75.0% |
70.3% |
73.9% |
79.9% |
83.8% |
81.4% |
82.1% |
82.1% |
78.2% |
78.7% |
78.9% |
EBIT (mln) |
-115 |
-98 |
-58 |
-21 |
38 |
141 |
408 |
609 |
598 |
507 |
697 |
816 |
473 |
494 |
EBIT Δ r/r |
0.0% |
-15.3% |
-40.8% |
-63.2% |
-276.1% |
275.9% |
189.1% |
49.5% |
-1.9% |
-15.2% |
37.6% |
17.0% |
-42.0% |
4.5% |
EBIT (%) |
0.0% |
-148.4% |
-30.7% |
-6.4% |
7.8% |
21.5% |
35.4% |
35.5% |
33.8% |
30.0% |
30.9% |
44.4% |
26.9% |
28.2% |
Koszty finansowe (mln) |
-2 |
-5 |
-3 |
7 |
6 |
9 |
13 |
44 |
30 |
57 |
71 |
39 |
0 |
0 |
EBITDA (mln) |
-108 |
-81 |
-57 |
26 |
45 |
181 |
412 |
615 |
639 |
682 |
874 |
491 |
530 |
553 |
EBITDA(%) |
0.0% |
-123.6% |
-30.5% |
7.7% |
9.3% |
27.5% |
35.8% |
35.8% |
36.2% |
40.3% |
38.7% |
26.7% |
30.1% |
31.5% |
Podatek (mln) |
2 |
-2 |
0 |
1 |
3 |
4 |
67 |
96 |
110 |
61 |
139 |
30 |
145 |
111 |
Zysk Netto (mln) |
-118 |
-102 |
-38 |
-63 |
35 |
108 |
353 |
572 |
495 |
313 |
428 |
86 |
343 |
301 |
Zysk netto Δ r/r |
0.0% |
-12.9% |
-62.8% |
66.3% |
-154.8% |
210.9% |
226.4% |
62.2% |
-13.5% |
-36.7% |
36.7% |
-80.0% |
300.4% |
-12.2% |
Zysk netto (%) |
0.0% |
-155.4% |
-20.2% |
-19.0% |
7.3% |
16.5% |
30.7% |
33.3% |
28.0% |
18.5% |
19.0% |
4.7% |
19.5% |
17.1% |
EPS |
-0.52 |
-0.45 |
-0.17 |
-0.34 |
0.17 |
0.5 |
1.6 |
2.56 |
2.19 |
1.38 |
1.87 |
0.36 |
1.45 |
1.16 |
EPS (rozwodnione) |
-0.51 |
-0.45 |
-0.17 |
-0.34 |
0.16 |
0.48 |
1.56 |
2.46 |
2.18 |
1.38 |
1.86 |
0.36 |
1.43 |
1.13 |
Ilośc akcji (mln) |
228 |
228 |
228 |
187 |
208 |
215 |
221 |
224 |
225 |
227 |
229 |
235 |
236 |
259 |
Ważona ilośc akcji (mln) |
230 |
230 |
230 |
187 |
218 |
223 |
225 |
233 |
226 |
228 |
230 |
236 |
240 |
265 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |