index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
Rok finansowy |
2000 |
2001 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
23 |
12 |
0 |
19 |
34 |
0 |
108 |
-188 |
158 |
147 |
346 |
443 |
584 |
601 |
673 |
652 |
752 |
886 |
1,424 |
2,778 |
2,508 |
2,115 |
Przychód Δ r/r |
0.0% |
-46.3% |
-96.6% |
4394.4% |
75.4% |
-100.0% |
inf% |
-274.0% |
-184.1% |
-7.0% |
135.1% |
28.1% |
31.6% |
3.1% |
12.0% |
-3.2% |
15.3% |
17.9% |
60.7% |
95.1% |
-9.7% |
-15.7% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
100.0% |
100.0% |
100.0% |
41.2% |
27.4% |
2.5% |
13.0% |
17.8% |
25.0% |
18.7% |
20.6% |
23.7% |
34.4% |
32.1% |
30.3% |
35.2% |
EBIT (mln) |
42 |
26 |
17 |
15 |
27 |
86 |
124 |
-209 |
122 |
22 |
57 |
-527 |
-315 |
67 |
32 |
-76 |
96 |
127 |
338 |
710 |
588 |
443 |
EBIT Δ r/r |
0.0% |
-38.6% |
-32.8% |
-15.7% |
81.6% |
221.4% |
44.3% |
-268.7% |
-158.6% |
-81.9% |
156.0% |
-1029.5% |
-40.2% |
-121.3% |
-51.5% |
-334.7% |
-225.6% |
33.1% |
165.3% |
109.9% |
-17.2% |
-24.7% |
EBIT (%) |
181.6% |
207.8% |
4096.0% |
76.8% |
79.5% |
0.0% |
114.3% |
110.9% |
77.3% |
15.0% |
16.4% |
-118.8% |
-54.0% |
11.1% |
4.8% |
-11.7% |
12.7% |
14.4% |
23.8% |
25.6% |
23.4% |
20.9% |
Koszty finansowe (mln) |
0 |
27 |
0 |
15 |
27 |
1 |
62 |
0 |
2 |
3 |
5 |
16 |
28 |
30 |
25 |
0 |
11 |
31 |
42 |
45 |
56 |
69 |
EBITDA (mln) |
42 |
26 |
-26 |
15 |
27 |
-132 |
68 |
-18 |
126 |
40 |
137 |
77 |
124 |
172 |
222 |
205 |
231 |
325 |
700 |
1,359 |
1,204 |
1,098 |
EBITDA(%) |
181.6% |
207.8% |
-6082.8% |
76.8% |
79.5% |
0.0% |
63.1% |
9.7% |
79.7% |
27.5% |
39.6% |
17.3% |
21.2% |
28.6% |
33.0% |
31.5% |
30.8% |
36.6% |
49.2% |
48.9% |
48.0% |
51.9% |
Podatek (mln) |
2 |
-1 |
-0 |
-15 |
-27 |
-1 |
5 |
-1 |
1 |
8 |
43 |
-116 |
-48 |
7 |
43 |
33 |
62 |
54 |
86 |
145 |
176 |
211 |
Zysk Netto (mln) |
2 |
-1 |
17 |
15 |
27 |
86 |
57 |
-207 |
119 |
-24 |
-15 |
-332 |
-274 |
18 |
-67 |
-156 |
-145 |
-137 |
134 |
216 |
-31 |
-209 |
Zysk netto Δ r/r |
0.0% |
-131.7% |
-2453.5% |
-15.7% |
81.6% |
221.4% |
-34.0% |
-467.0% |
-157.2% |
-120.0% |
-34.9% |
2046.8% |
-17.7% |
-106.7% |
-466.1% |
134.3% |
-7.3% |
-5.6% |
-197.9% |
61.0% |
-114.4% |
573.9% |
Zysk netto (%) |
10.0% |
-5.9% |
4096.0% |
76.8% |
79.5% |
0.0% |
52.3% |
110.3% |
75.0% |
-16.1% |
-4.5% |
-75.0% |
-46.9% |
3.0% |
-9.9% |
-24.0% |
-19.3% |
-15.4% |
9.4% |
7.8% |
-1.2% |
-9.9% |
EPS |
0.52 |
-0.0954 |
1.12 |
0.68 |
1.15 |
3.67 |
1.9 |
-3.71 |
1.23 |
-0.2 |
-0.0555 |
-8.1 |
-6.62 |
0.42 |
-0.83 |
-1.59 |
-1.34 |
-1.25 |
0.98 |
0.9 |
-0.13 |
-0.85 |
EPS (rozwodnione) |
0.52 |
-0.0954 |
1.12 |
0.67 |
1.15 |
3.47 |
1.82 |
-3.71 |
1.22 |
-0.19 |
-0.0555 |
-8.06 |
-6.62 |
0.42 |
-0.82 |
-1.58 |
-1.34 |
-1.25 |
0.98 |
0.89 |
-0.12 |
-0.85 |
Ilośc akcji (mln) |
5 |
8 |
15 |
22 |
23 |
23 |
30 |
56 |
97 |
120 |
279 |
41 |
41 |
41 |
81 |
99 |
108 |
110 |
137 |
240 |
248 |
245 |
Ważona ilośc akcji (mln) |
5 |
8 |
15 |
22 |
23 |
25 |
31 |
56 |
97 |
123 |
279 |
41 |
41 |
41 |
81 |
99 |
108 |
110 |
137 |
242 |
249 |
245 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |