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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 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 |
Aktywa | 0.0 | 124.9 | 128.2 | 141.4 | 483.4 | 485.2 | 504.6 | 504.9 | 527.2 | 544.8 | 549.4 | 557.9 | 565.0 | 543.5 | 564.0 | 572.9 | 587.3 | 626.6 | 600.0 | 650.7 | 671.9 | 637.2 | 658.9 |
Aktywa trwałe | (22.0) | 75.5 | 128.2 | 74.6 | 75.2 | 75.0 | 74.0 | 73.9 | 75.5 | 78.8 | 79.5 | 95.8 | 94.4 | 136.0 | 136.7 | 135.6 | 141.5 | 151.8 | 154.6 | 171.3 | 171.9 | 191.6 | 220.8 |
Rzeczowe aktywa trwałe netto | 0.0 | 71.9 | 0.0 | 71.1 | 71.8 | 71.2 | 70.2 | 69.0 | 69.2 | 72.3 | 72.1 | 72.9 | 72.8 | 75.3 | 75.2 | 75.5 | 77.4 | 85.4 | 87.9 | 106.6 | 107.1 | 116.9 | 127.5 |
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 |
Wartości niematerialne i prawne | 0.0 | 3.4 | 0.0 | 3.2 | 3.2 | 3.2 | 3.2 | 3.1 | 3.0 | 3.0 | 3.0 | 3.0 | 2.9 | 41.7 | 41.5 | 41.0 | 40.6 | 40.2 | 39.9 | 40.5 | 40.1 | 39.9 | 39.4 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 3.4 | 0.0 | 3.2 | 3.2 | 3.2 | 3.2 | 3.1 | 3.0 | 3.0 | 3.0 | 3.0 | 2.9 | 41.7 | 41.5 | 41.0 | 40.6 | 40.2 | 39.9 | 40.5 | 40.1 | 39.9 | 39.4 |
Należności netto | 0.0 | 2.5 | 0.0 | 3.2 | 5.0 | 3.8 | 3.1 | 5.5 | 10.1 | 8.0 | 7.6 | 9.5 | 7.1 | 9.3 | 10.8 | 6.3 | 7.8 | 14.2 | 10.7 | 22.6 | 23.3 | 13.0 | 20.1 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (174.1) | (182.9) | (314.9) | (334.7) | (206.4) | (208.0) | (200.1) | (181.7) | (322.6) | 18.4 | (306.6) | (282.5) |
Aktywa obrotowe | 22.0 | 49.4 | 19.0 | 66.7 | 408.2 | 410.3 | 430.6 | 430.9 | 451.6 | 466.0 | 469.9 | 462.1 | 470.6 | 407.5 | 427.3 | 437.3 | 445.8 | 474.8 | 445.4 | 479.4 | 500.0 | 445.7 | 438.1 |
Środki pieniężne i Inwestycje | 22.0 | 18.8 | 19.0 | 32.2 | 371.6 | 379.3 | 396.3 | 395.3 | 413.3 | 430.9 | 430.1 | 420.6 | 422.2 | 362.3 | 381.9 | 397.2 | 401.4 | 430.1 | 398.2 | 416.9 | 429.7 | 395.1 | 372.7 |
Zapasy | 0.0 | 27.1 | 0.0 | 29.3 | 29.8 | 26.2 | 30.8 | 29.7 | 27.1 | 26.3 | 31.5 | 31.6 | 39.6 | 33.5 | 33.6 | 32.0 | 34.7 | 29.2 | 33.5 | 38.0 | 41.6 | 30.8 | 37.7 |
Inwestycje krótkoterminowe | 43.9 | 0.2 | 38.1 | 0.0 | 106.4 | 252.6 | 337.6 | 347.1 | 360.4 | 355.5 | 264.7 | 188.5 | 197.3 | 329.3 | 349.1 | 221.8 | 226.4 | 218.5 | 200.1 | 341.0 | 395.0 | 331.0 | 326.1 |
Środki pieniężne i inne aktywa pieniężne | (22.0) | 18.8 | (19.0) | 32.2 | 265.2 | 126.8 | 58.6 | 48.2 | 52.9 | 75.4 | 165.4 | 232.1 | 224.9 | 33.1 | 32.8 | 175.4 | 175.1 | 211.5 | 198.1 | 75.9 | 34.6 | 64.1 | 46.5 |
Należności krótkoterminowe | 0.0 | 6.5 | 0.0 | 6.2 | 6.0 | 3.1 | 10.1 | 8.7 | 9.6 | 8.7 | 10.4 | 11.2 | 14.5 | 7.8 | 17.7 | 12.5 | 12.5 | 12.9 | 16.1 | 18.3 | 15.4 | 9.9 | 16.9 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.9) | (1.4) | (4.4) | (3.5) | (1.9) | (2.4) | 16.3 | 0.4 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.8 | 0.0 | 0.0 | 15.1 |
Zobowiązania krótkoterminowe | 0.0 | 16.6 | 0.0 | 17.1 | 25.6 | 17.8 | 24.1 | 23.3 | 26.3 | 30.8 | 29.3 | 47.3 | 56.1 | 32.5 | 35.9 | 31.0 | 31.1 | 51.0 | 43.6 | 46.9 | 96.4 | 51.3 | 78.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | 1.4 | 4.4 | 3.5 | 1.9 | 2.4 | 4.9 | 2.1 | 3.7 | 17.5 | 17.4 | 36.8 | 26.2 | 27.4 | 12.1 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 1.1 | 15.0 | 0.8 | 0.8 | 1.5 | 1.6 | 1.6 | 1.6 | 1.9 | 1.8 | 2.0 | 0.9 | 2.6 | 4.0 | 3.8 | 4.2 | 4.1 | 3.7 | 3.9 | 3.6 | 4.5 | 9.3 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.2 | 0.2 | 1.6 | 1.7 | 1.7 | 2.3 | 2.5 | 2.4 | 2.7 | 2.5 | 3.0 | 3.0 |
Zobowiązania długoterminowe | 0.0 | 1.1 | 15.0 | 0.8 | 0.8 | 1.5 | 1.6 | 1.6 | 1.6 | 1.9 | 1.8 | 2.0 | 0.9 | 2.6 | 4.0 | 3.8 | 4.2 | 4.1 | 3.7 | 3.9 | 3.6 | 4.5 | 9.3 |
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 | 0.6 | 1.9 | 1.7 | 1.5 | 1.3 | 1.1 | 1.0 | 0.9 | 1.1 | 0.9 |
Zobowiązania ogółem | 0.0 | 17.7 | 15.0 | 17.9 | 26.4 | 19.4 | 25.7 | 24.9 | 27.9 | 32.7 | 31.1 | 49.3 | 57.1 | 35.0 | 39.8 | 34.7 | 35.3 | 55.1 | 47.3 | 50.8 | 100.0 | 55.8 | 87.3 |
Kapitał (fundusz) podstawowy | 0.0 | 60.0 | 0.0 | 60.0 | 80.0 | 80.0 | 80.0 | 80.0 | 80.0 | 80.0 | 80.0 | 80.0 | 81.2 | 81.2 | 81.2 | 81.2 | 81.2 | 81.2 | 81.2 | 81.2 | 81.2 | 81.2 | 81.2 |
Zyski zatrzymane | 0.0 | 0.2 | 0.0 | 16.5 | 26.3 | 31.5 | 44.4 | 40.3 | 51.8 | 52.7 | 59.9 | 56.0 | 68.6 | 75.0 | 86.7 | 81.7 | 88.3 | 98.2 | 109.5 | 127.0 | 101.3 | 105.3 | 78.9 |
Kapitał własny | 82.9 | 107.2 | 113.2 | 123.5 | 457.0 | 465.9 | 478.9 | 480.0 | 499.2 | 512.1 | 518.4 | 508.6 | 507.9 | 508.4 | 524.2 | 538.2 | 552.0 | 571.5 | 552.7 | 599.9 | 571.9 | 581.4 | 571.7 |
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 |
Pasywa | 82.9 | 124.9 | 128.2 | 141.4 | 483.4 | 485.2 | 504.6 | 504.9 | 527.2 | 544.8 | 549.4 | 557.9 | 565.0 | 543.5 | 564.0 | 572.9 | 587.3 | 626.6 | 600.0 | 650.7 | 671.9 | 637.2 | 658.9 |
Inwestycje | 43.9 | 0.0 | 38.1 | 0.0 | 106.4 | 252.6 | 337.6 | 347.1 | 360.4 | 355.5 | 264.7 | 14.4 | 14.4 | 14.4 | 14.4 | 15.4 | 18.4 | 18.4 | 18.4 | 18.4 | 413.4 | 24.4 | 43.6 |
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 | 16.3 | 1.0 | 2.7 | 2.4 | 2.3 | 2.0 | 1.7 | 1.8 | 0.9 | 1.1 | 21.0 |
Środki pieniężne i inne aktywa pieniężne | (22.0) | 18.8 | (19.0) | 32.2 | 265.2 | 126.8 | 58.6 | 48.2 | 52.9 | 75.4 | 165.4 | 232.1 | 224.9 | 33.1 | 32.8 | 175.4 | 175.1 | 211.5 | 198.1 | 75.9 | 34.6 | 64.1 | 46.5 |
Dług netto | 22.0 | (18.8) | 19.0 | (32.2) | (265.2) | (126.8) | (58.6) | (48.2) | (52.9) | (75.4) | (165.4) | (232.1) | (208.6) | (32.1) | (30.2) | (173.0) | (172.8) | (209.6) | (196.4) | (74.1) | (33.7) | (63.0) | (25.6) |
Ticker | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS | 688013.SS |
Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |