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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q1 | Q2 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 0.0 | 444.0 | 778.0 | 789.6 | 780.6 | 1 738.6 | 1 754.5 | 1 735.3 | 1 648.4 | 1 830.4 | 1 826.8 | 1 877.1 | 1 827.6 | 1 719.2 | 1 631.6 | 1 582.3 | 1 539.9 | 1 558.2 | 1 532.9 | 1 512.8 |
Aktywa trwałe | (16.7) | 291.1 | 255.2 | 333.4 | 401.9 | 451.4 | 684.8 | 747.9 | 814.4 | 863.9 | 875.8 | 881.9 | 886.4 | 898.7 | 909.4 | 912.2 | 918.6 | 929.4 | 950.3 | 971.8 |
Rzeczowe aktywa trwałe netto | 0.0 | 185.5 | 193.1 | 203.2 | 216.6 | 225.3 | 523.9 | 583.3 | 658.0 | 736.7 | 785.9 | 789.6 | 795.6 | 795.0 | 794.9 | 790.7 | 793.2 | 794.3 | 809.5 | 828.0 |
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 |
Wartości niematerialne i prawne | 0.0 | 46.6 | 49.5 | 51.1 | 54.7 | 54.8 | 57.9 | 59.4 | 61.6 | 65.2 | 66.6 | 68.8 | 73.0 | 75.8 | 77.5 | 79.7 | 82.9 | 85.7 | 80.7 | 79.4 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 46.6 | 49.5 | 51.1 | 54.7 | 54.8 | 57.9 | 59.4 | 61.6 | 65.2 | 66.6 | 68.8 | 73.0 | 75.8 | 77.5 | 79.7 | 82.9 | 85.7 | 80.7 | 79.4 |
Należności netto | 0.0 | 0.0 | 355.0 | 243.7 | 0.0 | 393.3 | 347.1 | 288.6 | 169.6 | 306.2 | 347.4 | 373.7 | 229.5 | 126.4 | 84.5 | 71.3 | 52.5 | 81.4 | 0.0 | 100.5 |
Inwestycje długoterminowe | 0.0 | 0.0 | 1.9 | 2.3 | 3.7 | 3.8 | 3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.6 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 16.7 | 152.9 | 522.8 | 456.2 | 378.7 | 1 287.2 | 1 069.7 | 987.4 | 834.0 | 966.5 | 951.0 | 995.2 | 941.2 | 820.5 | 722.2 | 670.0 | 621.3 | 628.8 | 582.6 | 541.0 |
Środki pieniężne i Inwestycje | 16.7 | 32.5 | 128.0 | 162.1 | 166.8 | 806.2 | 694.0 | 643.4 | 582.5 | 574.9 | 565.3 | 571.4 | 624.8 | 626.1 | 245.9 | 209.5 | 514.7 | 294.5 | 278.8 | 232.3 |
Zapasy | 0.0 | 37.8 | 33.3 | 40.2 | 64.1 | 77.6 | 28.0 | 54.8 | 80.6 | 80.9 | 32.0 | 49.0 | 79.2 | 59.3 | 22.0 | 29.0 | 49.8 | 66.4 | 34.9 | 56.9 |
Inwestycje krótkoterminowe | 33.4 | 20.0 | 40.0 | 53.0 | 60.0 | 711.2 | 657.3 | 527.2 | 438.0 | 451.5 | 390.6 | 305.7 | 316.2 | 195.6 | 175.4 | 125.1 | 353.9 | 244.3 | 195.4 | 120.1 |
Środki pieniężne i inne aktywa pieniężne | (16.7) | 12.5 | 88.0 | 109.1 | 106.8 | 95.1 | 36.7 | 116.3 | 144.5 | 123.4 | 174.7 | 265.8 | 308.6 | 430.6 | 70.4 | 84.4 | 160.8 | 50.2 | 83.4 | 112.2 |
Należności krótkoterminowe | 0.0 | 28.9 | 25.1 | 25.7 | 30.6 | 41.7 | 58.5 | 68.5 | 92.2 | 102.0 | 98.9 | 94.6 | 103.1 | 107.9 | 86.7 | 79.8 | 79.4 | 83.7 | 87.3 | 94.4 |
Dług krótkoterminowy | 0.0 | 236.7 | 296.7 | 306.3 | 305.6 | (1.9) | 10.0 | 20.0 | 36.0 | 57.1 | 42.0 | 49.0 | 69.9 | 71.1 | 64.1 | 68.1 | 57.2 | 59.6 | 47.6 | 48.6 |
Zobowiązania krótkoterminowe | 0.0 | 347.3 | 509.1 | 458.9 | 422.9 | 232.8 | 221.7 | 204.6 | 213.8 | 304.3 | 302.5 | 305.9 | 302.7 | 262.8 | 227.3 | 200.5 | 184.5 | 210.7 | 210.9 | 208.9 |
Rozliczenia międzyokresowe | 0.0 | 0.6 | 10.8 | 126.9 | 6.4 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 16.8 | 26.4 | 93.5 | 137.8 | 26.8 | 71.4 | 72.0 | 34.4 | 53.0 | 64.6 | 75.2 | 47.8 | 25.4 | 33.2 | 32.2 | 0.0 | 29.8 | 44.4 | 43.8 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | (26.2) | (0.1) | 0.0 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 16.8 | 26.4 | 93.5 | 137.8 | 26.8 | 71.4 | 72.0 | 34.4 | 53.0 | 64.6 | 75.2 | 47.8 | 25.4 | 33.2 | 32.2 | 0.0 | 29.8 | 44.4 | 43.8 |
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 |
Zobowiązania ogółem | 0.0 | 364.0 | 535.5 | 552.4 | 560.7 | 259.6 | 293.1 | 276.6 | 248.2 | 357.3 | 367.1 | 381.1 | 350.4 | 288.2 | 260.5 | 232.7 | 184.5 | 240.6 | 255.3 | 252.8 |
Kapitał (fundusz) podstawowy | 0.0 | 66.0 | 66.0 | 66.0 | 66.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 123.2 | 123.2 | 123.2 | 123.2 | 123.2 | 123.2 | 123.2 | 123.2 |
Zyski zatrzymane | 0.0 | (21.5) | 126.2 | 120.9 | 102.9 | 226.3 | 200.4 | 197.8 | 139.2 | 212.1 | 193.8 | 230.2 | 211.3 | 165.2 | 105.2 | 83.8 | 64.4 | 51.8 | 11.7 | (5.8) |
Kapitał własny | (108.4) | 80.0 | 242.5 | 237.2 | 219.9 | 1 479.0 | 1 461.4 | 1 458.7 | 1 400.2 | 1 473.1 | 1 459.7 | 1 496.0 | 1 477.2 | 1 431.0 | 1 371.1 | 1 349.6 | 1 330.2 | 1 317.6 | 1 277.6 | 1 260.0 |
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 |
Pasywa | (108.4) | 444.0 | 778.0 | 789.6 | 780.6 | 1 738.6 | 1 754.5 | 1 735.3 | 1 648.4 | 1 830.4 | 1 826.8 | 1 877.1 | 1 827.6 | 1 719.2 | 1 631.6 | 1 582.3 | 1 539.9 | 1 558.2 | 1 532.9 | 1 512.8 |
Inwestycje | 33.4 | 20.0 | 40.0 | 53.0 | 60.0 | 711.2 | 657.3 | 527.2 | 438.0 | 451.5 | 390.6 | 305.7 | 316.2 | 195.6 | 175.4 | 125.1 | 353.9 | 244.3 | 195.4 | 120.1 |
Dług | 0.0 | 236.7 | 296.7 | 373.6 | 417.3 | 0.0 | 10.0 | 20.0 | 36.0 | 57.1 | 42.0 | 49.0 | 69.9 | 71.1 | 64.1 | 68.1 | 57.2 | 59.6 | 47.6 | 48.6 |
Środki pieniężne i inne aktywa pieniężne | (16.7) | 12.5 | 88.0 | 109.1 | 106.8 | 95.1 | 36.7 | 116.3 | 144.5 | 123.4 | 174.7 | 265.8 | 308.6 | 430.6 | 70.4 | 84.4 | 160.8 | 50.2 | 83.4 | 112.2 |
Dług netto | 16.7 | 224.2 | 208.7 | 264.5 | 310.5 | (95.1) | (26.7) | (96.2) | (108.5) | (66.4) | (132.7) | (216.7) | (238.8) | (359.5) | (6.4) | (16.3) | (103.6) | 9.4 | (35.8) | (63.5) |
Ticker | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS | 688670.SS |
Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |