Bilans kwartalnie
dane w mln
index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 2014 | 2015 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | 2016 | 2017 | 2017 | 2017 | 2017 | 2018 | 2018 | 2018 | 2018 | 2019 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 496.5 | 495.8 | 487.5 | 498.3 | 566.4 | 536.3 | 535.3 | 531.2 | 510.7 | 353.6 | 371.7 | 359.8 | 368.2 | 282.5 | 241.4 | 237.6 | 235.1 | 258.7 | 218.7 | 229.0 | 251.3 | 454.6 | 411.3 | 427.9 | 465.2 | 456.7 | 450.7 | 453.9 | 466.3 | 473.1 | 480.9 | 487.2 | 474.8 | 486.2 | 481.1 | 489.0 | 497.1 | 482.9 | 471.8 | 476.9 | 486.2 | 490.3 | 467.9 |
Aktywa trwałe | 255.5 | 232.5 | 229.3 | 225.5 | 222.5 | 203.5 | 200.9 | 197.7 | 194.5 | 180.9 | 177.9 | 174.7 | 171.6 | 156.7 | 153.6 | 150.6 | 147.7 | 151.0 | 148.0 | 145.0 | 143.4 | 285.3 | 281.6 | 278.6 | 275.7 | 275.9 | 273.9 | 269.4 | 267.5 | 266.9 | 264.3 | 261.3 | 261.1 | 261.7 | 257.7 | 256.1 | 250.1 | 251.4 | 247.4 | 243.6 | 239.2 | 239.8 | 235.6 |
Rzeczowe aktywa trwałe netto | 132.3 | 118.8 | 116.3 | 113.3 | 111.0 | 93.3 | 91.5 | 89.1 | 86.7 | 85.5 | 83.1 | 80.5 | 78.2 | 68.3 | 66.0 | 63.6 | 61.4 | 59.4 | 57.2 | 55.0 | 54.0 | 101.2 | 99.3 | 97.4 | 96.1 | 96.4 | 95.7 | 93.4 | 93.8 | 93.4 | 92.5 | 91.2 | 92.3 | 93.8 | 92.4 | 91.7 | 89.7 | 89.2 | 87.8 | 86.3 | 84.5 | 83.9 | 82.3 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 105.7 | 96.4 | 95.7 | 95.0 | 94.3 | 93.1 | 92.4 | 91.8 | 91.1 | 90.5 | 89.8 | 89.1 | 88.5 | 87.8 | 87.2 | 86.5 | 85.8 | 91.3 | 90.6 | 90.0 | 89.3 | 165.3 | 164.3 | 163.6 | 162.6 | 161.5 | 161.1 | 159.0 | 158.3 | 157.2 | 156.1 | 155.1 | 153.1 | 152.9 | 151.0 | 150.8 | 147.4 | 148.6 | 146.7 | 145.0 | 143.1 | 144.5 | 142.7 |
Wartość firmy i wartości niematerialne i prawne | 105.7 | 96.4 | 95.7 | 95.0 | 94.3 | 93.1 | 92.4 | 91.8 | 91.1 | 90.5 | 89.8 | 89.1 | 88.5 | 87.8 | 87.2 | 86.5 | 85.8 | 91.3 | 90.6 | 90.0 | 89.3 | 165.3 | 164.3 | 163.6 | 162.6 | 161.5 | 161.1 | 159.0 | 158.3 | 157.2 | 156.1 | 155.1 | 153.1 | 152.9 | 151.0 | 150.8 | 147.4 | 148.6 | 146.7 | 145.0 | 143.1 | 144.5 | 142.7 |
Należności netto | 24.8 | 25.1 | 32.5 | 33.4 | 109.6 | 103.4 | 116.8 | 110.2 | 117.6 | 59.1 | 24.1 | 18.2 | 25.0 | 37.8 | 9.5 | 6.2 | 6.8 | 34.7 | 6.8 | 5.4 | 8.6 | 36.9 | 5.3 | 10.6 | 48.5 | 48.7 | 42.8 | 40.7 | 43.5 | 41.1 | 51.3 | 48.9 | 39.9 | 40.3 | 42.1 | 43.0 | 40.8 | 4.2 | 5.1 | 41.4 | 41.5 | 34.5 | 38.3 |
Inwestycje długoterminowe | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (82.6) | 0.0 | 0.0 | (79.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 1.0 | 0.0 | 0.0 |
Aktywa obrotowe | 241.0 | 263.2 | 258.3 | 272.7 | 344.0 | 332.8 | 334.5 | 333.4 | 316.2 | 172.6 | 193.8 | 185.2 | 196.5 | 125.8 | 87.7 | 87.0 | 87.5 | 107.7 | 70.7 | 83.9 | 107.9 | 169.3 | 129.7 | 149.3 | 189.5 | 180.7 | 176.8 | 184.6 | 198.8 | 206.2 | 216.6 | 225.9 | 213.7 | 224.4 | 223.4 | 232.8 | 247.0 | 231.5 | 224.4 | 233.3 | 247.0 | 250.5 | 232.4 |
Środki pieniężne i Inwestycje | 45.5 | 50.7 | 45.4 | 44.0 | 42.3 | 29.3 | 6.1 | 5.0 | 13.9 | 19.2 | 7.3 | 3.3 | 2.3 | 1.8 | 1.4 | 0.8 | 0.5 | 4.3 | 0.9 | 2.3 | 3.3 | 21.2 | 3.8 | 8.8 | 4.3 | 6.8 | 4.9 | 2.4 | 1.5 | 10.6 | 5.7 | 13.3 | 5.2 | 19.0 | 10.9 | 11.9 | 15.8 | 17.6 | 17.2 | 7.4 | 19.0 | 43.8 | 27.3 |
Zapasy | 171.3 | 190.0 | 184.1 | 198.1 | 197.7 | 199.1 | 209.9 | 214.7 | 184.0 | 93.7 | 162.1 | 163.4 | 168.9 | 85.5 | 76.3 | 79.0 | 79.4 | 59.6 | 53.9 | 66.7 | 86.9 | 100.9 | 110.3 | 119.7 | 126.3 | 115.5 | 119.3 | 130.8 | 143.3 | 144.7 | 149.6 | 162.4 | 167.3 | 164.1 | 169.4 | 177.4 | 189.6 | 175.9 | 168.0 | 183.8 | 182.7 | 169.9 | 164.3 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 |
Środki pieniężne i inne aktywa pieniężne | 45.5 | 50.7 | 45.4 | 44.0 | 42.3 | 29.3 | 6.1 | 5.0 | 13.9 | 19.2 | 7.3 | 3.3 | 2.3 | 1.8 | 1.4 | 0.8 | 0.5 | 4.3 | 0.9 | 2.3 | 3.3 | 21.2 | 3.8 | 8.8 | 4.3 | 6.8 | 4.9 | 2.4 | 1.5 | 10.6 | 5.7 | 13.3 | 5.2 | 19.0 | 10.9 | 11.9 | 15.8 | 17.6 | 17.2 | 7.4 | 19.0 | 43.8 | 27.3 |
Należności krótkoterminowe | 131.3 | 140.2 | 135.0 | 143.9 | 124.8 | 99.4 | 55.3 | 56.1 | 55.1 | 50.4 | 50.9 | 54.4 | 58.7 | 49.9 | 43.1 | 49.3 | 48.9 | 50.1 | 47.6 | 51.3 | 54.4 | 63.7 | 65.2 | 62.3 | 65.7 | 57.9 | 55.9 | 60.0 | 61.2 | 60.4 | 75.6 | 82.8 | 71.0 | 77.7 | 73.6 | 80.0 | 83.7 | 82.5 | 76.5 | 87.6 | 81.4 | 57.6 | 54.2 |
Dług krótkoterminowy | 114.3 | 114.3 | 109.3 | 109.3 | 114.3 | 100.2 | 86.9 | 86.9 | 111.1 | 61.5 | 59.5 | 59.5 | 63.8 | 158.2 | 158.2 | 158.2 | 157.7 | 157.3 | 157.3 | 157.3 | 157.3 | 28.5 | 28.5 | 28.5 | 28.5 | 0.6 | (3.1) | 54.6 | (11.0) | 50.6 | 52.3 | 52.4 | 52.4 | 0.7 | 0.7 | 0.6 | 0.6 | 0.8 | 0.8 | 0.7 | 5.0 | 5.0 | 5.0 |
Zobowiązania krótkoterminowe | 324.5 | 378.2 | 372.8 | 390.0 | 450.2 | 412.8 | 415.6 | 426.5 | 420.3 | 331.3 | 324.0 | 330.0 | 351.3 | 348.8 | 351.0 | 360.6 | 370.2 | 398.6 | 395.3 | 417.8 | 447.2 | 290.4 | 284.2 | 289.9 | 288.8 | 256.3 | 254.7 | 264.4 | 280.6 | 331.7 | 337.4 | 340.5 | 326.6 | 282.8 | 274.4 | 282.6 | 288.2 | 287.0 | 274.4 | 284.1 | 289.5 | 337.1 | 311.0 |
Rozliczenia międzyokresowe | 68.8 | 112.8 | 116.4 | 123.6 | 197.4 | 202.4 | 261.4 | 262.0 | 235.7 | 209.0 | 201.8 | 206.9 | 211.1 | 133.2 | 138.5 | 141.9 | 145.4 | 189.0 | 188.4 | 207.8 | 232.3 | 197.3 | 189.3 | 198.4 | 190.4 | (0.6) | 3.1 | 2.7 | 11.0 | 219.8 | 0.0 | 0.0 | 2.2 | 3.1 | 3.7 | 201.4 | 203.3 | 203.3 | 195.9 | 194.4 | 3.5 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 24.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 75.2 | 16.2 | 16.1 | 39.5 | 39.3 | 46.1 | 46.1 | 49.5 | 49.6 | 67.1 | 67.1 | 64.7 | 55.0 | 72.3 | 71.6 | 72.8 | 72.8 | 66.5 | 66.5 | 66.5 | 66.5 | 18.3 | 18.1 | 17.8 | 17.8 | 68.5 | 68.5 | 68.4 | 68.5 | 73.3 | 73.3 | 73.3 | 50.2 | 0.0 | 0.0 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 24.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 75.2 | 16.2 | 16.1 | 39.5 | 39.3 | 46.1 | 46.1 | 49.5 | 49.6 | 67.1 | 67.1 | 64.7 | 55.0 | 72.3 | 71.6 | 72.8 | 72.8 | 66.5 | 66.5 | 66.5 | 66.5 | 18.3 | 18.1 | 17.8 | 17.8 | 68.5 | 68.5 | 68.4 | 68.5 | 73.3 | 73.3 | 73.3 | 50.2 | 0.0 | 0.0 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 0.0 | 0.0 | 0.0 | 1.1 | 0.9 | 0.6 | 0.6 | 0.8 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 349.2 | 378.2 | 372.8 | 390.0 | 450.2 | 412.8 | 415.6 | 426.5 | 495.5 | 347.6 | 340.1 | 369.5 | 390.6 | 394.9 | 397.2 | 410.1 | 419.7 | 465.7 | 462.4 | 482.5 | 502.2 | 362.7 | 355.8 | 362.7 | 361.7 | 322.9 | 321.2 | 331.0 | 347.2 | 350.0 | 355.5 | 358.3 | 344.3 | 351.4 | 342.9 | 351.0 | 356.7 | 360.3 | 347.7 | 357.4 | 339.8 | 337.1 | 311.0 |
Kapitał (fundusz) podstawowy | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 | 177.4 |
Zyski zatrzymane | (289.3) | (319.1) | (321.9) | (328.4) | (320.5) | (317.7) | (321.5) | (336.5) | (426.0) | (483.4) | (457.8) | (499.0) | (511.8) | (601.8) | (645.1) | (661.9) | (673.9) | (697.3) | (734.0) | (743.9) | (741.5) | (629.8) | (666.5) | (657.1) | (625.8) | (596.3) | (600.7) | (608.4) | (612.8) | (609.9) | (608.3) | (606.9) | (606.2) | (602.5) | (600.1) | (599.5) | (599.0) | (617.6) | (616.7) | (621.6) | (595.0) | (589.9) | (586.5) |
Kapitał własny | 147.4 | 117.6 | 114.8 | 108.3 | 116.2 | 123.5 | 119.7 | 104.7 | 15.2 | 6.0 | 31.5 | (9.7) | (22.5) | (112.5) | (155.8) | (172.6) | (184.6) | (206.9) | (243.7) | (253.5) | (250.9) | 91.9 | 55.5 | 65.2 | 103.5 | 133.8 | 129.5 | 123.0 | 119.1 | 123.1 | 125.4 | 128.9 | 130.4 | 134.8 | 138.2 | 137.9 | 140.4 | 122.7 | 124.2 | 119.5 | 146.4 | 153.2 | 156.9 |
Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 1.4 | 1.3 | 1.5 | 1.4 | 1.4 | 1.4 | 1.3 | 1.2 | 1.0 | 1.1 | 1.1 |
Pasywa | 496.5 | 495.8 | 487.5 | 498.3 | 566.4 | 536.3 | 535.3 | 531.2 | 510.7 | 353.6 | 371.7 | 359.8 | 368.2 | 282.5 | 241.4 | 237.6 | 235.1 | 258.7 | 218.7 | 229.0 | 251.3 | 454.6 | 411.3 | 427.9 | 465.2 | 456.7 | 450.7 | 453.9 | 466.3 | 473.1 | 480.9 | 487.2 | 474.8 | 486.2 | 481.1 | 489.0 | 497.1 | 482.9 | 471.8 | 476.9 | 486.2 | 490.3 | 467.9 |
Inwestycje | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (82.6) | 0.0 | 0.0 | (79.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
Dług | 114.3 | 114.3 | 109.3 | 109.3 | 114.3 | 100.2 | 86.9 | 86.9 | 111.1 | 61.5 | 59.5 | 59.5 | 63.8 | 158.2 | 158.2 | 158.2 | 157.7 | 157.3 | 157.3 | 157.3 | 157.3 | 78.6 | 78.5 | 78.6 | 78.6 | 50.1 | 50.1 | 50.1 | 50.1 | 51.7 | 53.2 | 53.0 | 53.0 | 51.5 | 51.5 | 51.3 | 51.3 | 50.8 | 50.8 | 50.7 | 55.0 | 5.0 | 5.0 |
Środki pieniężne i inne aktywa pieniężne | 45.5 | 50.7 | 45.4 | 44.0 | 42.3 | 29.3 | 6.1 | 5.0 | 13.9 | 19.2 | 7.3 | 3.3 | 2.3 | 1.8 | 1.4 | 0.8 | 0.5 | 4.3 | 0.9 | 2.3 | 3.3 | 21.2 | 3.8 | 8.8 | 4.3 | 6.8 | 4.9 | 2.4 | 1.5 | 10.6 | 5.7 | 13.3 | 5.2 | 19.0 | 10.9 | 11.9 | 15.8 | 17.6 | 17.2 | 7.4 | 19.0 | 43.8 | 27.3 |
Dług netto | 68.9 | 63.7 | 64.0 | 65.3 | 72.0 | 70.9 | 80.8 | 81.9 | 97.3 | 42.3 | 52.1 | 56.1 | 61.5 | 156.4 | 156.8 | 157.4 | 157.3 | 153.0 | 156.4 | 155.0 | 154.0 | 57.4 | 74.7 | 69.9 | 74.3 | 43.2 | 45.1 | 47.7 | 48.5 | 41.0 | 47.5 | 39.8 | 47.8 | 32.5 | 40.6 | 39.4 | 35.5 | 33.2 | 33.6 | 43.3 | 36.0 | (38.8) | (22.3) |
Ticker | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ | 000995.SZ |
Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |