Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
| Przychód (mln) | 265 | 407 | 410 | 509 | 631 | 774 | 811 | 905 | 1,238 | 1,543 | 1,538 | 1,538 | 1,652 |
| Przychód Δ r/r | 0.0% | 53.5% | 0.9% | 24.2% | 23.9% | 22.5% | 4.8% | 11.7% | 36.8% | 24.6% | -0.3% | 0.0% | 7.4% |
| Marża brutto | 4.6% | 7.4% | 6.7% | 7.6% | 9.1% | 9.4% | 12.2% | 13.6% | 15.2% | 14.7% | 12.3% | 12.3% | 12.8% |
| EBIT (mln) | 13 | 10 | 13 | 23 | 37 | 45 | 70 | 93 | 144 | 179 | 152 | 120 | 114 |
| EBIT Δ r/r | 0.0% | -24.4% | 35.7% | 72.6% | 65.2% | 21.6% | 53.4% | 32.8% | 55.1% | 24.5% | -15.0% | -21.0% | -5.1% |
| EBIT (%) | 4.8% | 2.4% | 3.2% | 4.4% | 5.9% | 5.9% | 8.6% | 10.2% | 11.6% | 11.6% | 9.9% | 7.8% | 6.9% |
| Koszty finansowe (mln) | 0 | 0 | 25 | 22 | 31 | 26 | 19 | 18 | 16 | 24 | 0 | 30 | 38 |
| EBITDA (mln) | 18 | 28 | 29 | 39 | 57 | 70 | 86 | 117 | 172 | 212 | 250 | 220 | 214 |
| EBITDA(%) | 6.6% | 6.9% | 7.0% | 7.7% | 9.1% | 9.1% | 10.6% | 12.9% | 13.9% | 13.7% | 16.3% | 14.3% | 12.9% |
| Podatek (mln) | 1 | 2 | 3 | -1 | 7 | 6 | 1 | 13 | 25 | 33 | 33 | 33 | 22 |
| Zysk Netto (mln) | -0 | -12 | -12 | 5 | 0 | -2 | 1 | 51 | 101 | 122 | 59 | 59 | 54 |
| Zysk netto Δ r/r | 0.0% | 2420.6% | -5.8% | -145.2% | -92.5% | -543.4% | -128.7% | 9880.3% | 99.6% | 20.6% | -51.5% | 0.0% | -9.0% |
| Zysk netto (%) | -0.2% | -3.1% | -2.9% | 1.0% | 0.1% | -0.2% | 0.1% | 5.6% | 8.2% | 7.9% | 3.8% | 3.8% | 3.3% |
| EPS | 0.0 | -0.19 | -0.0489 | 0.0221 | 0.0017 | -0.0074 | 0.0022 | 0.21 | 0.42 | 0.51 | 0.25 | 0.25 | 0.23 |
| EPS (rozwodnione) | 0.0 | -0.19 | -0.0489 | 0.0221 | 0.0017 | -0.0074 | 0.0022 | 0.21 | 0.42 | 0.51 | 0.25 | 0.25 | 0.23 |
| Ilośc akcji (mln) | 0 | 66 | 239 | 239 | 239 | 239 | 234 | 239 | 239 | 238 | 237 | 237 | 237 |
| Ważona ilośc akcji (mln) | 0 | 66 | 239 | 239 | 239 | 239 | 234 | 240 | 239 | 239 | 238 | 238 | 237 |
| Waluta | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |