Wall Street Experts

Sunpower Group Ltd.

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
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
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
Aktywa 1 922.5 1 900.2 1 903.5 1 930.8 2 156.7 2 528.5 2 618.4 2 630.8 2 782.2 2 783.2 3 917.8 4 133.8 4 271.3 5 000.3 4 994.4 5 462.4 6 134.8 6 623.4 6 653.7 6 872.5 7 397.5 7 617.4 7 470.6 7 755.3 8 066.6 8 285.1 9 230.4 7 237.3 6 733.3 6 604.7 6 843.3 7 126.0 7 265.9 7 668.6 7 765.4 7 803.5 7 657.3 7 629.1 7 632.6 7 618.5 7 594.6 8 307.3
Aktywa trwałe 352.5 350.0 348.1 348.0 356.5 473.4 584.7 722.2 938.0 1 083.3 1 226.0 1 306.2 1 359.6 2 033.9 2 161.9 2 354.1 3 314.6 3 641.1 3 736.8 3 713.5 4 147.9 4 383.1 4 488.3 4 656.8 4 778.0 4 930.7 5 119.4 4 822.3 4 956.0 5 237.2 5 468.6 5 443.7 5 508.5 5 741.3 5 725.6 5 717.5 5 693.6 5 644.4 5 595.2 5 597.1 5 603.5 5 593.5
Rzeczowe aktywa trwałe netto 283.9 282.7 280.6 282.9 275.1 307.0 306.2 287.4 290.5 250.2 250.4 250.7 260.6 474.0 483.0 625.8 994.0 869.8 861.4 853.9 1 012.2 1 026.9 1 011.3 1 010.5 998.0 1 009.3 1 351.7 842.9 870.6 654.3 830.7 865.8 850.3 638.0 800.3 792.7 789.9 520.6 739.3 729.6 720.6 721.5
Wartość firmy 0.0 0.0 0.0 0.0 0.0 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5 24.1 24.1 33.7 511.3 335.8 335.8 335.8 487.7 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6 415.6
Wartości niematerialne i prawne 57.3 56.3 55.3 54.4 53.4 148.8 205.7 307.4 473.2 805.8 934.1 1 001.4 1 039.6 1 477.7 1 587.7 1 629.3 1 744.1 2 359.2 2 448.2 2 434.1 2 560.7 2 821.0 2 904.0 3 104.5 3 188.6 3 353.1 3 116.5 3 482.3 3 597.1 4 060.5 4 059.9 4 051.2 4 107.4 4 554.7 4 354.2 4 352.0 4 328.0 4 563.1 4 304.3 4 272.9 4 235.0 4 228.8
Wartość firmy i wartości niematerialne i prawne 57.3 56.3 55.3 54.4 53.4 154.3 211.2 312.8 478.7 811.3 939.6 1 006.9 1 045.0 1 501.8 1 611.9 1 663.0 2 255.3 2 695.0 2 783.9 2 769.9 3 048.4 3 236.6 3 319.6 3 520.1 3 604.2 3 768.6 3 532.1 3 897.9 4 012.7 4 476.1 4 475.5 4 466.8 4 523.0 4 970.3 4 769.8 4 767.6 4 743.6 4 978.6 4 719.9 4 688.4 4 650.6 4 644.4
Należności netto 1 196.5 1 173.0 1 117.6 1 154.7 1 307.4 1 421.3 1 510.4 1 459.1 1 501.4 1 205.1 1 208.7 1 463.8 1 619.0 1 716.4 1 232.0 1 954.1 1 880.6 1 694.1 1 763.8 2 003.7 2 017.1 1 800.2 1 750.8 1 771.2 1 864.9 1 452.3 1 330.4 342.8 371.9 422.9 534.7 526.6 565.2 638.1 698.4 699.4 740.4 813.0 890.8 0.0 0.0 1 070.8
Inwestycje długoterminowe (11.4) (11.1) (12.2) (10.7) 0.0 (12.1) 0.0 0.0 0.0 0.0 9.8 9.8 14.7 (68.4) 19.8 (115.6) 23.5 (76.3) (17.3) (54.2) (58.8) (168.8) (203.8) (121.8) (223.5) (285.9) (338.2) (7.9) (55.0) 20.4 (3.4) (0.7) (8.3) 5.9 (28.2) 6.0 4.0 24.8 13.2 (13.9) (15.2) (1.1)
Aktywa obrotowe 1 570.0 1 550.2 1 555.4 1 582.8 1 800.2 2 055.1 2 033.7 1 908.7 1 844.1 1 699.9 2 691.8 2 827.6 2 911.7 2 966.4 2 832.5 3 108.2 2 820.1 2 982.4 2 916.9 3 158.9 3 249.6 3 234.4 2 982.3 3 098.5 3 288.6 3 354.4 4 111.0 2 415.0 1 777.3 1 367.6 1 374.7 1 682.3 1 757.4 1 927.3 2 039.8 2 086.0 1 963.7 1 984.7 2 037.4 2 021.4 1 991.2 2 713.8
Środki pieniężne i Inwestycje 75.3 110.5 136.7 153.9 120.4 397.5 307.7 216.4 116.2 281.3 1 234.3 1 107.0 946.5 902.6 645.9 755.4 447.7 782.6 614.3 531.3 533.7 882.0 718.1 774.0 839.3 844.9 1 311.4 888.6 850.2 401.4 297.7 562.2 650.2 635.7 684.3 680.4 611.3 699.3 732.2 615.2 610.5 1 263.0
Zapasy 296.8 265.3 299.6 272.8 371.0 234.8 214.1 231.8 225.1 209.8 245.1 252.9 342.2 342.8 412.9 393.9 486.4 499.9 532.9 618.1 692.6 545.0 506.2 545.5 576.5 541.0 668.2 64.9 56.7 122.7 60.1 81.1 122.1 175.3 95.6 192.1 129.9 138.0 60.8 159.4 157.5 167.0
Inwestycje krótkoterminowe 0.0 14.0 0.0 0.0 0.0 36.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0 88.5 0.0 139.5 0.0 97.3 38.7 76.2 81.0 191.5 226.8 145.2 247.3 310.4 363.0 24.1 71.7 3.0 37.8 35.7 64.8 50.5 85.2 52.1 55.6 36.3 49.8 78.7 82.6 69.2
Środki pieniężne i inne aktywa pieniężne 75.3 110.5 136.7 153.9 120.4 397.5 307.7 216.4 116.2 281.3 1 234.3 1 107.0 946.5 902.6 645.9 755.4 447.7 685.3 575.5 455.1 452.7 690.5 491.3 628.8 592.0 534.5 948.4 864.6 778.5 398.4 259.9 526.5 585.4 585.3 599.1 628.3 555.6 663.1 682.4 536.5 527.8 1 193.8
Należności krótkoterminowe 671.5 440.8 681.7 689.3 876.3 729.5 955.0 899.7 1 076.4 646.3 862.2 978.4 1 118.5 1 024.5 1 461.4 1 657.8 1 780.0 1 267.2 1 751.3 1 911.8 1 773.8 999.9 1 481.2 1 494.6 1 546.8 966.6 1 974.1 272.1 292.3 522.4 348.5 347.1 314.3 790.8 431.8 497.2 756.2 380.1 564.5 549.1 592.7 774.3
Dług krótkoterminowy 441.9 411.0 408.6 401.6 404.0 438.0 418.0 409.9 358.9 401.0 270.5 383.5 370.0 517.2 538.4 509.9 391.1 492.9 657.9 719.4 798.7 1 013.3 844.6 797.8 910.2 770.7 788.8 607.3 617.9 595.7 683.6 1 435.6 1 619.3 1 812.8 1 151.9 1 200.9 1 199.8 1 192.7 1 280.6 2 293.4 2 329.5 2 735.4
Zobowiązania krótkoterminowe 1 235.8 1 201.9 1 195.5 1 208.4 1 412.8 1 511.7 1 544.2 1 514.2 1 633.6 1 466.4 1 310.4 1 563.3 1 692.4 2 306.0 2 241.0 2 442.7 2 945.3 3 076.1 2 777.6 3 021.1 3 206.4 3 202.8 2 630.1 2 707.8 2 842.4 2 968.9 3 086.2 1 477.6 1 538.0 1 476.5 1 633.2 2 341.9 2 433.8 2 964.4 2 156.2 2 202.4 1 988.6 1 931.5 1 877.8 2 883.7 2 959.4 3 537.4
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 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Zobowiązania długoterminowe 2.8 2.8 2.9 2.9 3.0 24.1 64.1 62.4 62.5 173.1 1 435.9 1 467.1 1 307.0 1 291.3 1 241.6 1 571.8 1 690.7 1 717.1 2 085.1 2 059.9 2 268.0 2 414.8 2 616.5 2 806.3 2 942.9 3 331.7 4 070.2 3 846.0 3 460.4 3 277.5 3 309.9 2 798.7 2 823.8 2 654.3 3 520.1 3 475.2 3 431.6 3 384.9 3 347.0 2 224.4 2 127.7 2 226.4
Rezerwy z tytułu odroczonego podatku 2.8 2.8 2.9 2.9 3.0 8.1 8.1 8.4 8.5 16.1 17.1 17.5 17.8 36.4 0.0 45.6 96.3 148.2 147.4 149.2 189.9 213.7 213.8 214.7 216.1 218.7 218.5 214.8 216.7 219.5 220.0 219.2 219.7 225.7 225.5 224.8 223.5 217.5 216.6 216.9 215.6 217.0
Zobowiązania długoterminowe 2.8 2.8 2.9 2.9 3.0 24.1 64.1 62.4 62.5 173.1 1 435.9 1 467.1 1 307.0 1 291.3 1 241.6 1 571.8 1 690.7 1 717.1 2 085.1 2 059.9 2 268.0 2 414.8 2 616.5 2 806.3 2 942.9 3 331.7 4 070.2 3 846.0 3 460.4 3 277.5 3 309.9 2 798.7 2 823.8 2 654.3 3 520.1 3 475.2 3 431.6 3 384.9 3 347.0 2 224.4 2 127.7 2 226.4
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 13.1 15.4 18.9 11.2 11.4 6.9 6.5 8.0 7.1 0.0 7.6 7.2 8.0 8.1 6.7 5.8 5.9 5.0 5.1 3.0 3.0 3.0 2.4 1.7
Zobowiązania ogółem 1 238.5 1 204.7 1 198.3 1 211.3 1 415.8 1 535.7 1 608.3 1 576.5 1 696.1 1 639.5 2 746.3 3 030.4 2 999.5 3 597.3 3 482.6 4 014.5 4 636.0 4 793.2 4 862.6 5 081.0 5 474.4 5 617.6 5 246.7 5 514.1 5 785.3 6 300.6 7 156.3 5 323.6 4 998.4 4 753.9 4 943.2 5 140.6 5 257.6 5 618.8 5 676.3 5 677.6 5 420.2 5 316.4 5 224.7 5 108.2 5 087.1 5 763.8
Kapitał (fundusz) podstawowy 31.3 31.3 31.3 31.3 31.3 53.5 53.5 53.5 53.5 53.5 53.5 53.5 53.5 53.5 53.5 53.5 53.5 55.4 55.8 57.3 57.3 57.3 57.3 57.3 57.3 57.3 57.4 57.7 57.7 57.7 57.7 57.7 57.7 57.7 57.7 57.7 57.7 57.7 57.7 57.7 57.7 57.7
Zyski zatrzymane 504.6 515.3 525.0 537.6 554.5 590.1 605.1 637.8 665.5 714.0 736.1 653.5 818.4 837.5 1 008.1 828.8 856.0 1 122.5 1 076.6 1 058.5 1 155.2 1 190.4 1 422.1 1 403.7 1 401.6 1 012.0 1 091.0 984.9 796.9 1 028.7 1 067.5 1 137.2 1 106.5 1 120.7 1 142.3 1 138.0 1 236.4 1 242.5 1 286.6 1 324.7 1 290.9 1 278.3
Kapitał własny 684.0 695.5 705.2 719.5 740.8 992.8 1 010.0 1 054.3 1 086.1 1 143.7 1 171.5 1 103.4 1 271.8 1 403.0 1 511.8 1 447.9 1 498.8 1 830.3 1 791.1 1 791.4 1 923.1 1 999.9 2 223.9 2 241.2 2 281.3 1 984.5 2 074.0 1 913.7 1 734.9 1 850.8 1 900.2 1 985.4 2 008.3 2 049.8 2 089.0 2 126.0 2 237.1 2 312.7 2 407.9 2 510.3 2 507.5 2 543.5
Udziały mniejszościowe 21.6 22.0 21.2 21.2 21.8 20.7 19.9 26.1 24.8 25.7 25.9 37.4 39.4 141.1 167.6 188.8 207.3 240.4 243.5 244.7 266.1 266.6 279.5 278.0 282.9 313.3 299.3 266.1 269.8 264.2 272.8 283.3 296.3 319.5 330.1 355.2 381.5 412.2 451.4 488.0 506.7 529.2
Pasywa 1 922.5 1 900.2 1 903.5 1 930.8 2 156.7 2 528.5 2 618.4 2 630.8 2 782.2 2 783.2 3 917.8 4 133.8 4 271.3 5 000.3 4 994.4 5 462.4 6 134.8 6 623.4 6 653.7 6 872.5 7 397.5 7 617.4 7 470.6 7 755.3 8 066.6 8 285.1 9 230.4 7 237.3 6 733.3 6 604.7 6 843.3 7 126.0 7 265.9 7 668.6 7 765.4 7 803.5 7 657.3 7 629.1 7 632.6 7 618.5 7 594.6 8 307.3
Inwestycje (11.4) 14.0 (12.2) (10.7) 0.0 36.7 0.0 0.0 0.0 0.0 9.8 9.8 14.7 20.1 19.8 23.9 23.5 21.0 21.5 21.9 22.3 22.7 23.0 23.4 23.8 24.4 24.9 16.2 16.7 23.4 34.4 35.0 56.4 56.3 57.0 58.0 59.6 61.1 63.0 64.9 67.4 68.0
Dług 441.9 411.0 408.6 401.6 404.0 454.0 474.0 463.9 412.9 558.0 1 689.3 1 353.7 1 338.3 1 772.1 1 743.2 2 030.1 1 985.5 2 061.8 2 595.6 2 630.1 2 876.8 3 214.4 3 247.3 3 389.4 3 637.0 3 883.8 4 640.4 4 238.5 3 861.7 3 653.6 3 773.5 4 015.1 4 223.3 4 241.5 4 446.4 4 451.3 4 408.0 4 360.1 4 411.0 4 300.9 4 241.6 4 744.8
Środki pieniężne i inne aktywa pieniężne 75.3 110.5 136.7 153.9 120.4 397.5 307.7 216.4 116.2 281.3 1 234.3 1 107.0 946.5 902.6 645.9 755.4 447.7 685.3 575.5 455.1 452.7 690.5 491.3 628.8 592.0 534.5 948.4 864.6 778.5 398.4 259.9 526.5 585.4 585.3 599.1 628.3 555.6 663.1 682.4 536.5 527.8 1 193.8
Dług netto 366.7 300.5 271.8 247.7 283.6 56.5 166.3 247.5 296.6 276.7 455.0 246.7 391.7 869.5 1 097.4 1 274.7 1 537.8 1 376.5 2 020.0 2 175.0 2 424.1 2 523.9 2 756.1 2 760.7 3 045.0 3 349.3 3 692.1 3 373.9 3 083.2 3 255.2 3 513.6 3 488.6 3 637.9 3 656.2 3 847.3 3 823.0 3 852.3 3 697.1 3 728.6 3 764.4 3 713.8 3 551.0
Ticker 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI 5GD.SI
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