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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 0.0 | 706.6 | 770.2 | 838.8 | 1 238.2 | 1 280.6 | 1 415.5 | 1 505.9 | 1 527.4 | 1 576.1 | 1 633.3 | 1 891.8 | 1 891.8 | 1 897.4 | 1 942.2 | 2 098.8 | 2 145.5 | 2 145.5 | 2 083.3 | 2 122.2 | 2 167.8 | 2 291.7 |
Aktywa trwałe | (150.8) | 264.0 | 770.2 | 301.2 | 343.3 | 415.7 | 491.5 | 567.4 | 694.6 | 822.3 | 910.3 | 1 212.8 | 1 212.8 | 1 288.5 | 1 344.2 | 1 393.9 | 1 395.0 | 1 445.7 | 1 458.5 | 1 489.4 | 1 490.4 | 1 456.1 |
Rzeczowe aktywa trwałe netto | 0.0 | 188.0 | 0.0 | 229.2 | 268.7 | 335.0 | 419.0 | 495.0 | 623.4 | 751.0 | 816.4 | 1 008.6 | 1 008.6 | 1 124.4 | 1 205.2 | 1 258.1 | 1 284.4 | 1 224.0 | 1 236.7 | 1 271.7 | 1 377.0 | 1 352.2 |
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 |
Wartości niematerialne i prawne | 0.0 | 52.6 | 0.0 | 51.6 | 53.7 | 53.0 | 51.8 | 51.6 | 50.9 | 50.3 | 49.7 | 49.1 | 49.1 | 48.5 | 47.9 | 47.3 | 47.5 | 42.8 | 42.2 | 41.6 | 58.7 | 45.1 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 52.6 | 0.0 | 51.6 | 53.7 | 53.0 | 51.8 | 51.6 | 50.9 | 50.3 | 49.7 | 49.1 | 49.1 | 48.5 | 47.9 | 47.3 | 47.5 | 42.8 | 42.2 | 41.6 | 58.7 | 45.1 |
Należności netto | 0.0 | 142.4 | 0.0 | 115.3 | 114.3 | 153.5 | 275.2 | 149.6 | 147.8 | 170.8 | 275.9 | 197.0 | 160.4 | 161.2 | 180.3 | 284.6 | 213.2 | 210.4 | 191.3 | 274.5 | 225.4 | 222.8 |
Inwestycje długoterminowe | 0.0 | 18.1 | 0.0 | 17.7 | 17.4 | (305.2) | (205.2) | (232.2) | (99.2) | (14.2) | (40.2) | (9.2) | 9.8 | 3.6 | 17.1 | 16.7 | 17.9 | 135.0 | 129.8 | 129.7 | 0.0 | 0.0 |
Aktywa obrotowe | 150.8 | 442.6 | 0.0 | 537.7 | 894.9 | 864.9 | 923.9 | 938.5 | 832.8 | 753.7 | 723.0 | 679.0 | 679.0 | 608.9 | 598.0 | 704.9 | 750.5 | 699.8 | 624.8 | 632.8 | 677.4 | 835.6 |
Środki pieniężne i Inwestycje | 150.8 | 110.0 | 0.0 | 275.2 | 644.1 | 486.8 | 471.9 | 622.1 | 492.8 | 338.8 | 243.2 | 255.2 | 255.2 | 215.0 | 142.0 | 217.3 | 332.6 | 267.3 | 120.6 | 76.2 | 202.1 | 101.3 |
Zapasy | 0.0 | 180.7 | 0.0 | 138.2 | 134.9 | 218.5 | 172.7 | 165.7 | 187.4 | 242.4 | 202.5 | 194.9 | 194.9 | 195.5 | 234.4 | 202.9 | 204.0 | 220.2 | 289.4 | 232.9 | 203.3 | 188.7 |
Inwestycje krótkoterminowe | 301.6 | (8.3) | 0.0 | (7.9) | (7.6) | 315.0 | 215.0 | 242.0 | 109.0 | 24.0 | 50.0 | 19.0 | 19.0 | 6.2 | (7.3) | (7.0) | (8.1) | (125.2) | 40.0 | 0.0 | 0.0 | 9.8 |
Środki pieniężne i inne aktywa pieniężne | (150.8) | 110.0 | 0.0 | 275.2 | 644.1 | 171.8 | 256.9 | 380.1 | 383.8 | 314.8 | 193.2 | 236.2 | 236.2 | 208.9 | 142.0 | 217.3 | 332.6 | 267.3 | 80.6 | 76.2 | 202.1 | 101.3 |
Należności krótkoterminowe | 0.0 | 82.9 | 0.0 | 121.4 | 94.5 | 117.1 | 122.3 | 178.1 | 146.2 | 161.4 | 161.5 | 241.9 | 241.9 | 164.0 | 157.0 | 169.9 | 173.9 | 129.3 | 106.3 | 51.8 | 174.9 | 130.8 |
Dług krótkoterminowy | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 2.2 | 2.1 | 1.6 | 1.8 | 1.4 | 17.9 | 23.2 | 23.2 | 79.2 | 102.9 | 137.7 | 136.5 | 120.0 | 145.2 | 12.0 | 37.0 | 11.2 |
Zobowiązania krótkoterminowe | 0.0 | 137.4 | 0.0 | 182.0 | 183.4 | 180.7 | 189.2 | 231.8 | 193.9 | 212.7 | 235.9 | 385.3 | 385.3 | 350.8 | 375.3 | 424.8 | 433.4 | 347.2 | 362.0 | 379.5 | 395.8 | 304.7 |
Rozliczenia międzyokresowe | 0.0 | 53.2 | 0.0 | 59.4 | 88.3 | 60.1 | 64.2 | 51.7 | 16.1 | 0.0 | 16.8 | 19.6 | 0.0 | 20.1 | 115.1 | 116.8 | 122.6 | 97.7 | 31.2 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 4.2 | 158.1 | 7.2 | 7.0 | 32.8 | 117.0 | 142.0 | 182.7 | 202.2 | 190.5 | 234.3 | 234.3 | 261.6 | 309.4 | 366.8 | 382.0 | 441.8 | 335.5 | 414.1 | 423.7 | 430.9 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.4 | 0.0 | 0.4 | 0.4 | 0.3 | 0.8 | 1.2 | 1.2 | 1.1 | 5.5 | 3.5 | 0.0 | 2.1 | 2.1 | 2.1 | 2.0 | 1.8 | 1.9 | 1.7 | 1.1 | 1.1 |
Zobowiązania długoterminowe | 0.0 | 4.2 | 158.1 | 7.2 | 7.0 | 32.8 | 117.0 | 142.0 | 182.7 | 202.2 | 190.5 | 234.3 | 234.3 | 261.6 | 309.4 | 366.8 | 382.0 | 441.8 | 335.5 | 414.1 | 423.7 | 430.9 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.7 | 0.4 | 0.2 | 0.9 | 0.8 | 0.6 | 1.3 | 1.1 | 0.4 | 0.3 | 0.1 | 0.6 | 0.0 | 0.0 | 0.0 | 0.3 |
Zobowiązania ogółem | 0.0 | 141.5 | 158.1 | 189.2 | 190.4 | 213.5 | 306.2 | 373.8 | 376.6 | 414.9 | 426.4 | 619.6 | 619.6 | 612.4 | 684.6 | 791.6 | 815.4 | 789.0 | 697.5 | 793.6 | 819.5 | 735.5 |
Kapitał (fundusz) podstawowy | 0.0 | 75.0 | 0.0 | 75.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 144.0 | 144.0 | 144.0 | 144.0 | 144.0 | 144.0 | 144.0 | 144.0 |
Zyski zatrzymane | 0.0 | 384.4 | 0.0 | 468.4 | 491.7 | 511.0 | 553.1 | 575.2 | 593.8 | 604.2 | 650.0 | 705.6 | 732.6 | 718.4 | 691.0 | 740.6 | 756.3 | 782.7 | 732.4 | 754.9 | 774.4 | 982.2 |
Kapitał własny | 527.9 | 565.1 | 612.1 | 649.6 | 1 047.8 | 1 067.2 | 1 109.3 | 1 132.2 | 1 150.8 | 1 161.1 | 1 206.9 | 1 272.2 | 1 272.2 | 1 285.0 | 1 257.5 | 1 307.2 | 1 330.1 | 1 356.5 | 1 306.2 | 1 328.6 | 1 348.3 | 1 556.2 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Pasywa | 527.9 | 706.6 | 770.2 | 838.8 | 1 238.2 | 1 280.6 | 1 415.5 | 1 505.9 | 1 527.4 | 1 576.1 | 1 633.3 | 1 891.8 | 1 891.8 | 1 897.4 | 1 942.2 | 2 098.8 | 2 145.5 | 2 145.5 | 2 083.3 | 2 122.2 | 2 167.8 | 2 291.7 |
Inwestycje | 301.6 | 9.8 | 0.0 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 28.7 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 169.8 | 129.7 | 9.8 | 9.8 |
Dług | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 3.2 | 87.2 | 111.2 | 151.5 | 167.9 | 167.4 | 198.7 | 198.7 | 283.7 | 340.5 | 433.2 | 440.4 | 484.7 | 478.8 | 345.6 | 378.8 | 353.3 |
Środki pieniężne i inne aktywa pieniężne | (150.8) | 110.0 | 0.0 | 275.2 | 644.1 | 171.8 | 256.9 | 380.1 | 383.8 | 314.8 | 193.2 | 236.2 | 236.2 | 208.9 | 142.0 | 217.3 | 332.6 | 267.3 | 80.6 | 76.2 | 202.1 | 101.3 |
Dług netto | 150.8 | (109.9) | 0.0 | (275.1) | (644.0) | (168.6) | (169.8) | (268.9) | (232.3) | (146.9) | (25.8) | (37.5) | (37.5) | 74.9 | 198.5 | 215.9 | 107.8 | 217.4 | 398.2 | 269.4 | 176.7 | 252.0 |
Ticker | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ | 003041.SZ |
Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |