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 | 43 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q1 | 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 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 0.0 | 372.1 | 365.3 | 782.5 | 790.1 | 814.6 | 819.2 | 923.9 | 941.3 | 996.0 | 1 036.8 | 1 033.5 | 1 075.0 | 1 178.4 | 1 171.6 | 1 188.5 | 1 226.9 | 1 233.2 | 1 212.3 | 1 160.1 | 1 155.6 | 1 197.4 | 1 201.6 | 1 189.9 | 1 198.8 | 1 251.8 | 1 236.6 | 1 249.7 | 1 260.6 | 1 298.8 | 1 677.6 | 1 659.9 | 1 694.6 | 1 725.1 | 1 727.4 | 1 722.2 | 1 691.5 | 1 735.1 | 1 751.0 | 1 767.9 | 1 720.5 | 1 740.3 | 1 792.0 | 1 796.9 |
Aktywa trwałe | (222.8) | 74.1 | 365.3 | 113.7 | 146.8 | 159.3 | 201.4 | 224.7 | 258.9 | 272.8 | 285.0 | 293.3 | 302.9 | 428.9 | 444.8 | 460.0 | 486.2 | 485.9 | 484.6 | 485.8 | 488.0 | 474.0 | 478.8 | 468.9 | 466.8 | 473.1 | 484.3 | 494.5 | 521.6 | 459.6 | 453.0 | 461.2 | 459.1 | 457.7 | 460.0 | 449.1 | 442.7 | 442.2 | 438.4 | 438.0 | 426.5 | 422.1 | 422.8 | 413.4 |
Rzeczowe aktywa trwałe netto | 0.0 | 49.1 | 0.0 | 88.9 | 122.3 | 135.0 | 177.3 | 200.6 | 234.3 | 242.1 | 253.5 | 261.3 | 270.7 | 291.9 | 295.6 | 304.0 | 309.8 | 316.8 | 316.4 | 316.3 | 319.3 | 321.7 | 325.3 | 324.7 | 324.4 | 328.7 | 343.4 | 347.9 | 345.7 | 375.4 | 371.2 | 380.8 | 378.4 | 375.6 | 375.6 | 368.9 | 362.9 | 362.9 | 362.9 | 362.1 | 356.3 | 354.1 | 353.5 | 345.2 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 24.2 | 0.0 | 23.9 | 23.8 | 23.7 | 23.5 | 23.4 | 23.3 | 23.2 | 23.0 | 22.9 | 22.8 | 24.8 | 25.1 | 26.2 | 27.4 | 29.2 | 28.6 | 28.4 | 27.9 | 31.7 | 30.9 | 30.1 | 29.7 | 30.7 | 30.6 | 30.1 | 29.1 | 29.7 | 28.7 | 27.8 | 26.8 | 27.6 | 27.6 | 26.6 | 25.8 | 24.9 | 25.9 | 25.0 | 24.4 | 23.7 | 23.1 | 22.5 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 24.2 | 0.0 | 23.9 | 23.8 | 23.7 | 23.5 | 23.4 | 23.3 | 23.2 | 23.0 | 22.9 | 22.8 | 24.8 | 25.1 | 26.2 | 27.4 | 29.2 | 28.6 | 28.4 | 27.9 | 31.7 | 30.9 | 30.1 | 29.7 | 30.7 | 30.6 | 30.1 | 29.1 | 29.7 | 28.7 | 27.8 | 26.8 | 27.6 | 27.6 | 26.6 | 25.8 | 24.9 | 25.9 | 25.0 | 24.4 | 23.7 | 23.1 | 22.5 |
Należności netto | 0.0 | 64.6 | 0.0 | 106.3 | 96.6 | 91.1 | 104.0 | 126.6 | 143.3 | 127.5 | 157.6 | 164.8 | 219.2 | 198.2 | 227.5 | 197.6 | 230.1 | 202.5 | 182.8 | 177.9 | 194.9 | 184.6 | 237.9 | 269.9 | 336.4 | 232.4 | 286.3 | 332.3 | 315.5 | 259.5 | 319.9 | 314.4 | 310.0 | 211.7 | 200.1 | 228.7 | 274.1 | 254.5 | 163.7 | 233.3 | 253.2 | 269.4 | 135.6 | 170.4 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 105.7 | 117.1 | 121.0 | 138.9 | 136.7 | 136.6 | 138.4 | 138.0 | 105.4 | 108.6 | 98.6 | (224.8) | 95.9 | 92.6 | 99.2 | 103.3 | 45.6 | 45.1 | 44.4 | 43.5 | 41.1 | 35.1 | 40.2 | 39.5 | 42.8 | 31.2 | 39.3 | 34.1 | 25.1 | 0.0 | 0.0 |
Aktywa obrotowe | 222.8 | 298.0 | 230.7 | 668.8 | 643.3 | 655.4 | 617.9 | 699.2 | 682.4 | 723.2 | 751.8 | 740.2 | 772.2 | 749.5 | 726.8 | 728.5 | 740.7 | 747.3 | 727.7 | 674.3 | 667.5 | 723.4 | 722.8 | 721.0 | 731.9 | 778.7 | 752.3 | 755.3 | 739.0 | 839.1 | 1 224.7 | 1 198.7 | 1 235.5 | 1 267.4 | 1 267.4 | 1 273.0 | 1 248.8 | 1 292.9 | 1 312.6 | 1 329.9 | 1 294.0 | 1 318.2 | 1 369.2 | 1 383.5 |
Środki pieniężne i Inwestycje | 222.8 | 230.6 | 230.7 | 541.1 | 524.1 | 559.4 | 494.1 | 551.4 | 518.7 | 589.8 | 586.4 | 561.0 | 529.2 | 544.3 | 487.6 | 513.9 | 482.3 | 534.3 | 530.9 | 476.4 | 442.6 | 526.9 | 460.4 | 418.1 | 343.1 | 485.2 | 407.6 | 346.3 | 339.7 | 475.1 | 804.6 | 790.0 | 825.8 | 964.0 | 964.0 | 950.6 | 897.0 | 954.0 | 1 085.9 | 1 034.7 | 978.8 | 988.5 | 1 200.1 | 1 160.8 |
Zapasy | 0.0 | 4.3 | 0.0 | 20.4 | 22.0 | 4.5 | 18.5 | 20.5 | 19.1 | 4.8 | 5.8 | 12.2 | 21.8 | 5.4 | 9.9 | 15.2 | 24.3 | 5.9 | 9.3 | 15.1 | 24.5 | 6.0 | 11.0 | 17.0 | 36.9 | 58.5 | 56.3 | 76.4 | 83.7 | 103.9 | 99.4 | 93.7 | 98.8 | 88.1 | 88.1 | 90.6 | 77.4 | 84.4 | 55.9 | 57.7 | 58.9 | 53.4 | 28.2 | 47.1 |
Inwestycje krótkoterminowe | 445.7 | 0.0 | 461.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.9) | (1.5) | 0.0 | 0.0 | 3.1 | 0.0 | 0.0 | 0.0 | 4.0 | 10.3 | 10.7 | 11.1 | 10.6 | 13.2 | 13.1 | (5.2) | (4.9) | (4.4) | (5.4) | (5.0) | (6.0) | 0.0 | (5.4) | (4.5) | (7.4) | 0.0 | (6.6) | (6.5) | 0.0 | 27.2 | 24.0 |
Środki pieniężne i inne aktywa pieniężne | (222.8) | 230.6 | (230.7) | 541.1 | 524.1 | 559.4 | 494.1 | 551.4 | 518.7 | 589.8 | 586.4 | 561.0 | 529.2 | 544.3 | 487.6 | 513.9 | 482.3 | 534.3 | 530.9 | 476.4 | 442.6 | 526.9 | 460.4 | 418.1 | 343.1 | 485.2 | 407.6 | 346.3 | 339.7 | 475.1 | 804.6 | 790.0 | 825.8 | 964.0 | 964.0 | 950.6 | 897.0 | 954.0 | 1 085.9 | 1 034.7 | 978.8 | 988.5 | 1 200.1 | 1 160.8 |
Należności krótkoterminowe | 0.0 | 0.8 | 0.0 | 0.8 | 1.2 | 0.7 | 1.8 | 2.1 | 0.2 | 0.6 | 1.7 | 0.2 | 0.9 | 1.8 | 0.6 | 0.2 | 0.3 | 0.6 | 1.1 | 0.7 | 0.3 | 0.2 | 5.2 | 7.7 | 0.2 | 1.8 | 9.1 | 23.1 | 0.9 | 1.3 | 2.6 | 1.0 | 1.0 | 0.8 | 0.8 | 1.0 | 4.2 | 4.9 | 2.9 | 5.8 | 6.6 | 1.9 | 1.4 | 0.6 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.9) | -0.0 | (10.6) | 7.4 | 6.3 | 10.3 | 11.8 | 10.5 | 10.5 | 9.6 | 7.8 | 9.2 | 10.3 | 12.6 | 12.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 0.0 | 41.9 | 0.0 | 34.1 | 34.0 | 42.5 | 39.6 | 143.5 | 137.7 | 148.7 | 174.1 | 148.6 | 162.0 | 227.4 | 205.4 | 177.6 | 184.8 | 176.9 | 142.5 | 70.4 | 67.4 | 92.6 | 82.9 | 76.8 | 64.5 | 82.0 | 45.4 | 61.7 | 53.5 | 97.4 | 80.2 | 58.3 | 66.3 | 117.7 | 117.7 | 103.6 | 79.7 | 92.8 | 130.7 | 127.8 | 97.7 | 109.8 | 143.1 | 138.2 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 10.6 | 3.9 | 0.0 | 0.0 | 2.8 | 8.4 | 0.0 | 6.6 | 7.5 | 20.7 | 6.4 | 7.6 | 9.9 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 1.0 | 26.6 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 | 1.7 | 1.9 | 2.2 | 2.1 | 2.1 | 2.3 | 2.4 | 2.3 | 2.4 | 2.7 | 3.3 | 3.4 | 4.3 | 17.8 | 19.3 | 17.0 | 8.4 | 7.2 | 13.0 | 12.5 | 12.4 | 14.7 | 10.9 | 11.0 | 13.5 | 12.9 | 13.1 | 10.8 | 9.7 | 8.2 | 8.1 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 1.0 | 0.0 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 | 1.7 | 1.9 | 2.2 | 2.1 | 2.1 | 2.3 | 2.4 | 2.3 | 2.4 | 2.7 | 3.3 | 3.4 | 4.3 | 4.3 | 4.5 | 4.2 | 3.9 | 4.0 | 4.2 | 4.1 | 4.2 | 0.0 | 4.5 | 5.9 | 6.3 | 4.3 | 4.7 | 5.1 | 5.8 | 5.8 | 6.0 |
Zobowiązania długoterminowe | 0.0 | 1.0 | 26.6 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 | 1.7 | 1.9 | 2.2 | 2.1 | 2.1 | 2.3 | 2.4 | 2.3 | 2.4 | 2.7 | 3.3 | 3.4 | 4.3 | 17.8 | 19.3 | 17.0 | 8.4 | 7.2 | 13.0 | 12.5 | 12.4 | 14.7 | 10.9 | 11.0 | 13.5 | 12.9 | 13.1 | 10.8 | 9.7 | 8.2 | 8.1 |
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 | 0.0 | 13.5 | 14.8 | 12.8 | 4.5 | 3.1 | 8.8 | 8.3 | 8.2 | 18.8 | 6.4 | 5.1 | 7.2 | 8.5 | 8.4 | 5.7 | 3.8 | 2.4 | 2.0 |
Zobowiązania ogółem | 0.0 | 42.9 | 26.6 | 35.1 | 35.1 | 43.7 | 40.8 | 144.8 | 139.0 | 150.0 | 175.5 | 150.0 | 163.5 | 229.1 | 207.2 | 179.8 | 187.0 | 179.0 | 144.8 | 72.9 | 69.7 | 95.0 | 85.6 | 80.1 | 67.9 | 86.3 | 63.2 | 81.0 | 70.6 | 105.8 | 87.3 | 71.2 | 78.8 | 130.2 | 132.4 | 114.5 | 90.7 | 106.3 | 143.6 | 140.9 | 108.5 | 119.5 | 151.3 | 146.3 |
Kapitał (fundusz) podstawowy | 0.0 | 75.0 | 0.0 | 100.0 | 100.0 | 100.0 | 100.0 | 103.9 | 103.9 | 103.9 | 104.3 | 105.4 | 105.4 | 107.9 | 108.2 | 194.6 | 194.6 | 194.3 | 194.2 | 189.0 | 189.0 | 189.0 | 189.0 | 283.3 | 283.3 | 283.3 | 283.3 | 283.3 | 283.3 | 283.3 | 304.0 | 530.6 | 530.6 | 530.6 | 530.6 | 530.6 | 530.6 | 530.6 | 530.6 | 530.6 | 530.6 | 530.6 | 530.6 | 530.6 |
Zyski zatrzymane | 0.0 | 158.1 | 0.0 | 148.8 | 155.7 | 166.4 | 173.9 | 171.8 | 192.1 | 219.0 | 231.5 | 220.7 | 246.6 | 272.3 | 285.5 | 276.2 | 300.3 | 307.7 | 321.6 | 340.8 | 336.7 | 366.4 | 373.6 | 363.7 | 389.0 | 404.4 | 413.1 | 405.4 | 429.6 | 432.4 | 441.6 | 437.4 | 460.1 | 439.1 | 529.3 | 453.8 | 442.7 | 469.8 | 449.9 | 466.3 | 454.9 | 470.6 | 479.0 | 491.9 |
Kapitał własny | 282.4 | 329.2 | 338.7 | 747.4 | 755.0 | 771.0 | 778.4 | 779.2 | 802.4 | 846.0 | 861.3 | 883.5 | 911.5 | 949.3 | 964.4 | 1 008.7 | 1 039.9 | 1 054.2 | 1 067.5 | 1 087.3 | 1 085.8 | 1 102.4 | 1 116.0 | 1 109.8 | 1 130.9 | 1 165.4 | 1 173.4 | 1 168.7 | 1 190.0 | 1 193.0 | 1 590.3 | 1 588.7 | 1 615.8 | 1 595.0 | 1 594.9 | 1 607.7 | 1 600.9 | 1 628.8 | 1 607.4 | 1 627.0 | 1 612.0 | 1 620.9 | 1 640.8 | 1 650.6 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 282.4 | 372.1 | 365.3 | 782.5 | 790.1 | 814.6 | 819.2 | 923.9 | 941.3 | 996.0 | 1 036.8 | 1 033.5 | 1 075.0 | 1 178.4 | 1 171.6 | 1 188.5 | 1 226.9 | 1 233.2 | 1 212.3 | 1 160.1 | 1 155.6 | 1 197.4 | 1 201.6 | 1 189.9 | 1 198.8 | 1 251.8 | 1 236.6 | 1 249.7 | 1 260.6 | 1 298.8 | 1 677.6 | 1 659.9 | 1 694.6 | 1 725.1 | 1 727.4 | 1 722.2 | 1 691.5 | 1 735.1 | 1 751.0 | 1 767.9 | 1 720.5 | 1 740.3 | 1 792.0 | 1 796.9 |
Inwestycje | 445.7 | 0.0 | 461.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 104.8 | 115.5 | 121.0 | 138.9 | 136.7 | 136.6 | 138.4 | 138.0 | 103.2 | 108.6 | 98.6 | 97.0 | 93.8 | 89.8 | 96.6 | 98.1 | 40.7 | 40.7 | 39.0 | 38.5 | 35.1 | 35.1 | 34.8 | 35.0 | 35.4 | 31.2 | 32.7 | 27.6 | 25.1 | 27.2 | 24.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.5 | 14.8 | 12.8 | 11.9 | 9.5 | 19.1 | 20.1 | 18.8 | 18.8 | 16.0 | 12.9 | 16.4 | 18.8 | 21.0 | 17.7 | 3.8 | 2.4 | 2.0 |
Środki pieniężne i inne aktywa pieniężne | (222.8) | 230.6 | (230.7) | 541.1 | 524.1 | 559.4 | 494.1 | 551.4 | 518.7 | 589.8 | 586.4 | 561.0 | 529.2 | 544.3 | 487.6 | 513.9 | 482.3 | 534.3 | 530.9 | 476.4 | 442.6 | 526.9 | 460.4 | 418.1 | 343.1 | 485.2 | 407.6 | 346.3 | 339.7 | 475.1 | 804.6 | 790.0 | 825.8 | 964.0 | 964.0 | 950.6 | 897.0 | 954.0 | 1 085.9 | 1 034.7 | 978.8 | 988.5 | 1 200.1 | 1 160.8 |
Dług netto | 222.8 | (230.6) | 230.7 | (541.1) | (524.1) | (559.4) | (494.1) | (551.4) | (518.7) | (589.8) | (586.4) | (561.0) | (529.2) | (544.3) | (487.6) | (513.9) | (482.3) | (534.3) | (530.9) | (476.4) | (442.6) | (526.9) | (460.4) | (418.1) | (343.1) | (485.2) | (394.1) | (331.5) | (326.9) | (463.2) | (795.1) | (770.9) | (805.8) | (945.3) | (945.3) | (934.6) | (884.1) | (937.6) | (1 067.1) | (1 013.7) | (961.1) | (977.9) | (1 197.7) | (1 158.7) |
Ticker | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.SZ | 300468.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 | CNY |