Rok finansowy |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2024 |
Aktywa (mln) |
48.393 |
95.07 |
91.006 |
104.671 |
103.542 |
100.225 |
115.064 |
137.538 |
173.661 |
180.365 |
135.769 |
153.364 |
120.934 |
128.276 |
129.021 |
119.294 |
111.19 |
107.905 |
113.617 |
132.394 |
92.905 |
42.689 |
39.616 |
29.989 |
107.606 |
90.454 |
Aktywa trwałe (mln) |
1.936 |
8.444 |
11.5 |
19.466 |
16.037 |
13.354 |
11.015 |
9.215 |
12.769 |
15.259 |
13.15 |
10.768 |
12.439 |
10.515 |
7.859 |
6.214 |
2.345 |
1.331 |
1.168 |
1.387 |
23.118 |
20.636 |
19.132 |
11.553 |
2.125 |
3.358 |
Rzeczowe aktywa trwałe netto |
0.719 |
6.17 |
6.121 |
7.873 |
6.758 |
5.791 |
4.472 |
7.596 |
9.256 |
13.634 |
11.289 |
9.015 |
10.386 |
7.795 |
6.136 |
5.191 |
1.375 |
0.463 |
0.274 |
0.853 |
0.829 |
0.796 |
0.673 |
0.301 |
1.582 |
0.686 |
Wartość firmy |
0.0 |
0.0 |
0.0 |
0.207 |
0.196 |
0.095 |
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 |
7.985 |
7.985 |
7.985 |
2.345 |
0.0 |
0.0 |
Wartości niematerialne i prawne |
1.066 |
1.247 |
0.86 |
0.487 |
0.267 |
0.069 |
0.065 |
0.086 |
0.482 |
0.963 |
1.437 |
1.16 |
0.185 |
2.2 |
0.294 |
0.29 |
0.483 |
0.365 |
0.392 |
0.003 |
13.328 |
11.855 |
10.38 |
8.907 |
0.006 |
2.672 |
Wartość firmy i wartości niematerialne i prawne |
1.066 |
1.247 |
0.86 |
0.694 |
0.463 |
0.164 |
0.065 |
0.086 |
0.482 |
0.963 |
1.437 |
1.16 |
0.185 |
2.2 |
0.294 |
0.29 |
0.483 |
0.365 |
0.392 |
0.003 |
21.313 |
19.84 |
18.365 |
11.252 |
0.006 |
2.672 |
Należności netto |
25.447 |
39.45 |
40.69 |
46.918 |
48.565 |
47.837 |
56.944 |
64.524 |
73.394 |
70.561 |
55.37 |
53.796 |
49.054 |
45.765 |
50.347 |
44.741 |
54.786 |
58.138 |
72.532 |
0.0 |
30.517 |
17.258 |
0.0 |
0.0 |
0.0 |
3.19 |
Inwestycje długoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
7.029 |
5.919 |
0.423 |
2.291 |
0.0 |
0.646 |
0.398 |
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 |
Aktywa obrotowe |
46.457 |
86.626 |
79.506 |
85.205 |
87.505 |
86.871 |
104.049 |
128.323 |
160.892 |
165.106 |
122.619 |
142.596 |
108.495 |
117.761 |
121.162 |
113.08 |
108.845 |
106.574 |
112.449 |
131.007 |
69.787 |
22.053 |
20.484 |
18.436 |
105.481 |
87.096 |
Środki pieniężne i Inwestycje |
2.987 |
17.114 |
11.45 |
11.531 |
11.521 |
7.548 |
12.807 |
10.155 |
18.88 |
15.53 |
14.104 |
10.919 |
10.31 |
12.636 |
8.626 |
9.363 |
8.677 |
5.931 |
7.069 |
8.681 |
6.845 |
4.252 |
4.784 |
14.313 |
98.109 |
83.646 |
Zapasy |
15.743 |
27.894 |
24.527 |
20.671 |
21.602 |
26.281 |
31.933 |
47.938 |
59.593 |
73.77 |
48.181 |
73.644 |
45.847 |
56.89 |
59.498 |
56.274 |
42.669 |
39.783 |
32.178 |
100.485 |
31.752 |
0.335 |
0.0 |
0.0 |
0.019 |
0.0 |
Inwestycje krótkoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(0.046) |
0.0 |
(0.421) |
(0.056) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.343 |
1.56 |
1.702 |
0.562 |
0.36179 |
0.383786 |
Środki pieniężne i inne aktywa pieniężne |
2.987 |
17.114 |
11.45 |
11.531 |
11.521 |
7.548 |
12.807 |
10.155 |
18.88 |
15.53 |
14.104 |
10.919 |
10.31 |
12.636 |
8.626 |
9.363 |
8.677 |
5.931 |
7.069 |
8.681 |
6.845 |
4.252 |
4.784 |
14.313 |
98.109 |
83.646 |
Należności krótkoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
18.513 |
30.151 |
32.77 |
42.736 |
47.492 |
38.541 |
32.856 |
16.507 |
25.628 |
19.867 |
11.528 |
15.398 |
22.742 |
32.957 |
45.868 |
24.81 |
0.748 |
0.694 |
1.871 |
6.591 |
0.0 |
Dług krótkoterminowy |
10.192 |
15.791 |
24.384 |
30.015 |
36.013 |
32.517 |
34.459 |
48.677 |
64.886 |
56.278 |
19.698 |
35.986 |
26.019 |
27.405 |
28.94 |
28.171 |
28.227 |
25.549 |
24.188 |
20.845 |
9.153 |
1.433 |
1.081 |
1.062 |
1.83 |
0.491879 |
Zobowiązania krótkoterminowe |
37.663 |
44.653 |
45.718 |
47.624 |
53.762 |
51.543 |
65.047 |
82.481 |
111.355 |
104.426 |
59.679 |
70.444 |
43.892 |
54.362 |
55.035 |
44.385 |
45.669 |
49.373 |
57.247 |
69.617 |
38.602 |
5.51 |
3.959 |
3.815 |
20.9 |
4.065 |
Rozliczenia międzyokresowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.42 |
0.0 |
2.548 |
0.0 |
0.0 |
0.0 |
(24.653) |
0.0 |
1.479 |
1.344 |
0.0 |
0.506 |
0.075 |
0.009 |
(9.153) |
(1.433) |
(1.081) |
(1.062) |
10.652945 |
0.0 |
Zobowiązania długoterminowe |
0.0 |
5.311 |
(1.128) |
8.517 |
2.715 |
1.294 |
0.036 |
0.112 |
0.902 |
0.325 |
0.063 |
2.137 |
2.478 |
2.42 |
2.311 |
2.25 |
0.031 |
0.039 |
0.063 |
0.171 |
2.17 |
1.944 |
2.264 |
1.336 |
1.322 |
2e-06 |
Rezerwy z tytułu odroczonego podatku |
0.0 |
0.0 |
0.0 |
0.143 |
0.292 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.053 |
0.13 |
0.13 |
0.13 |
0.0 |
0.0 |
0.0 |
0.019 |
0.063 |
0.171 |
2.17 |
1.944 |
1.557 |
1.336 |
0.0 |
0.0 |
Zobowiązania z tytułu leasingu |
0.003 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.052 |
0.074 |
0.119 |
0.041 |
0.013 |
0.01 |
0.007 |
0.004 |
0.079 |
0.064 |
0.043 |
0.032 |
0.02 |
0.0 |
0.0 |
0.34 |
0.291 |
0.091 |
1.499 |
0.476 |
Zobowiązania ogółem |
37.663 |
49.964 |
44.59 |
56.141 |
56.477 |
52.837 |
65.083 |
82.593 |
112.257 |
104.751 |
59.742 |
72.581 |
46.37 |
56.782 |
57.346 |
46.635 |
45.7 |
49.412 |
57.31 |
69.788 |
40.772 |
7.454 |
6.223 |
5.151 |
22.222 |
4.065 |
Kapitał własny |
10.73 |
45.106 |
45.852 |
48.476 |
47.007 |
47.202 |
49.689 |
54.73 |
61.404 |
75.614 |
76.027 |
80.783 |
74.564 |
71.494 |
71.675 |
72.659 |
65.49 |
58.493 |
54.245 |
62.606 |
52.133 |
35.235 |
33.393 |
24.838 |
85.384 |
86.389 |
Udziały mniejszościowe |
0.0 |
0.0 |
0.564 |
0.054 |
0.058 |
0.186 |
0.292 |
0.215 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
2.062 |
1.031 |
6.133 |
6.403 |
6.859 |
6.644 |
49.107 |
2.733 |
Pasywa |
48.393 |
95.07 |
91.006 |
104.671 |
103.542 |
100.225 |
115.064 |
137.538 |
173.661 |
180.365 |
135.769 |
153.364 |
120.934 |
128.276 |
129.021 |
119.294 |
111.19 |
107.905 |
113.617 |
132.394 |
92.905 |
42.689 |
39.616 |
29.989 |
107.606 |
90.454 |
Inwestycje |
0.0 |
0.0 |
2.836 |
9.987 |
8.469 |
7.029 |
5.919 |
0.423 |
2.245 |
0.4 |
0.225 |
0.342 |
0.102 |
0.07 |
0.134 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.343 |
1.56 |
1.702 |
0.562 |
0.36179 |
0.383786 |
Dług (mln) |
10.192 |
21.102 |
24.384 |
38.389 |
38.436 |
33.811 |
34.495 |
48.677 |
65.788 |
56.603 |
19.708 |
37.993 |
28.367 |
29.695 |
31.251 |
30.421 |
28.258 |
25.569 |
24.188 |
20.845 |
9.153 |
1.433 |
1.788 |
1.062 |
3.152 |
0.6 |
Środki pieniężne i inne aktywa pieniężne |
2.987 |
17.114 |
11.45 |
11.531 |
11.521 |
7.548 |
12.807 |
10.155 |
18.88 |
15.53 |
14.104 |
10.919 |
10.31 |
12.636 |
8.626 |
9.363 |
8.677 |
5.931 |
7.069 |
8.681 |
6.845 |
4.252 |
4.784 |
14.313 |
98.109 |
83.646 |
Dług netto |
7.205 |
3.988 |
12.934 |
26.858 |
26.915 |
26.263 |
21.688 |
38.522 |
46.908 |
41.073 |
5.604 |
27.074 |
18.057 |
17.059 |
22.625 |
21.058 |
19.581 |
19.638 |
17.119 |
12.164 |
2.308 |
(2.819) |
(2.996) |
(13.251) |
(94.957) |
(83.046) |
Ticker |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
1079.HK |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
HKD |
USD |