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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2015 | 2015 | 2016 | 2016 | 2016 | 2017 | 2017 | 2017 | 2018 | 2018 | 2018 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 |
Kwartał | Q1 | Q4 | Q1 | Q2 | Q4 | Q1 | Q2 | Q4 | Q1 | Q2 | Q4 | Q1 | Q2 | Q4 | Q1 | Q2 | Q4 | Q1 | Q2 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 |
Aktywa | 0.0 | 32.5 | 0.0 | 84.3 | 110.7 | 0.0 | 150.7 | 193.9 | 0.0 | 183.0 | 165.7 | 0.0 | 179.8 | 99.6 | 0.0 | 89.3 | 89.9 | 0.0 | 86.0 | 74.4 | 0.0 | 71.5 | 0.0 | 53.6 | 0.0 | 38.1 | 18.9 | 18.9 | 9.8 | 9.8 |
Aktywa trwałe | (19.2) | 7.4 | (16.9) | 7.9 | 10.4 | (86.4) | 18.6 | 17.9 | (165.9) | 27.5 | 61.4 | (101.0) | 106.0 | 50.7 | (45.1) | 41.7 | 38.2 | (49.7) | 9.2 | 7.6 | (63.9) | 17.3 | (47.6) | 14.0 | (30.7) | 12.2 | 1.0 | 1.0 | 0.1 | 0.1 |
Rzeczowe aktywa trwałe netto | 0.0 | 5.5 | 0.0 | 4.5 | 7.2 | 0.0 | 7.7 | 4.8 | 0.0 | 7.1 | 39.3 | 0.0 | 84.0 | 37.8 | 0.0 | 35.6 | 34.0 | 0.0 | 5.9 | 5.0 | 0.0 | 13.6 | 0.0 | 11.0 | 0.0 | 9.7 | 0.0 | 0.0 | 0.1 | 0.1 |
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 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.2 | 7.2 | 0.0 | 9.6 | 9.0 | 0.0 | 8.4 | 1.5 | 0.0 | 1.5 | 1.4 | 0.0 | 1.3 | 0.8 | 0.0 | 0.7 | 0.0 | 0.3 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.2 | 7.2 | 0.0 | 9.6 | 9.0 | 0.0 | 8.4 | 1.5 | 0.0 | 1.5 | 1.4 | 0.0 | 1.3 | 0.8 | 0.0 | 0.7 | 0.0 | 0.3 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności netto | 0.0 | 1.2 | 0.0 | 1.6 | 6.2 | 0.0 | 8.6 | 1.2 | 0.0 | 1.3 | 1.2 | 0.0 | 0.5 | 0.2 | 0.0 | 1.2 | 1.6 | 0.0 | 1.3 | 2.1 | 0.0 | 2.5 | 0.0 | 2.1 | 0.0 | 2.4 | 0.5 | 0.5 | 0.1 | 0.1 |
Inwestycje długoterminowe | 0.0 | 0.7 | 0.0 | 1.6 | 1.6 | 0.0 | (36.6) | (34.4) | 0.0 | (33.7) | (32.8) | 0.0 | (8.4) | 0.7 | 0.0 | (1.5) | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 16.5 | 0.0 | 13.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 19.2 | 25.1 | 16.9 | 76.4 | 100.4 | 86.4 | 132.1 | 176.0 | 165.9 | 155.5 | 104.3 | 101.0 | 73.8 | 48.9 | 45.1 | 47.6 | 51.7 | 49.7 | 76.8 | 66.7 | 63.9 | 54.2 | 47.6 | 39.6 | 30.7 | 25.9 | 17.9 | 17.9 | 9.7 | 9.7 |
Środki pieniężne i Inwestycje | 19.2 | 16.9 | 16.9 | 71.1 | 76.4 | 86.4 | 115.6 | 160.6 | 165.9 | 115.1 | 90.9 | 101.0 | 62.8 | 39.5 | 45.1 | 36.0 | 44.9 | 49.7 | 69.0 | 60.7 | 63.9 | 42.1 | 47.6 | 26.7 | 30.7 | 16.0 | 12.6 | 12.6 | 4.2 | 4.2 |
Zapasy | 0.0 | 0.2 | 0.0 | 0.3 | 0.2 | 0.0 | 0.3 | 0.2 | 0.0 | 0.3 | 0.6 | 0.0 | 0.5 | 0.3 | 0.0 | 0.3 | 0.3 | 0.0 | 0.2 | 0.2 | 0.0 | 3.6 | 0.0 | 6.5 | 0.0 | 3.1 | 4.7 | 4.7 | 5.1 | 5.1 |
Inwestycje krótkoterminowe | 38.4 | 0.0 | 33.7 | 2.8 | 10.0 | 172.9 | 39.0 | 37.5 | 331.9 | 36.2 | 35.3 | 202.0 | 9.2 | 5.6 | 90.1 | 1.5 | 4.9 | 99.5 | 6.2 | 3.3 | 127.9 | 5.6 | 95.3 | 4.0 | 61.5 | 4.2 | 3.5 | 3.5 | 3.5 | 3.5 |
Środki pieniężne i inne aktywa pieniężne | (19.2) | 16.9 | (16.9) | 71.1 | 76.4 | (86.4) | 76.6 | 123.1 | (165.9) | 78.8 | 55.6 | (101.0) | 62.8 | 39.5 | (45.1) | 36.0 | 44.9 | (49.7) | 69.0 | 60.7 | (63.9) | 42.1 | (47.6) | 26.7 | (30.7) | 16.0 | 9.1 | 9.1 | 0.7 | 0.7 |
Należności krótkoterminowe | 0.0 | 1.9 | 0.0 | 3.0 | 2.6 | 0.0 | 3.9 | 2.5 | 0.0 | 3.0 | 1.9 | 0.0 | 1.7 | 0.8 | 0.0 | 1.4 | 1.4 | 0.0 | 0.8 | 1.0 | 0.0 | 0.5 | 0.0 | 1.5 | 0.0 | 1.3 | 1.2 | 1.2 | 0.7 | 0.7 |
Dług krótkoterminowy | 0.0 | 8.4 | 0.0 | 4.4 | 1.0 | 0.0 | 28.2 | 28.8 | 0.0 | 13.4 | 9.8 | 0.0 | 25.4 | 16.5 | 0.0 | 13.5 | 24.8 | 0.0 | 20.5 | 19.3 | 0.0 | 19.4 | 0.0 | 16.2 | 0.0 | 13.4 | 7.1 | 7.1 | 6.7 | 6.7 |
Zobowiązania krótkoterminowe | 0.0 | 17.4 | 0.0 | 16.6 | 14.3 | 0.0 | 44.8 | 44.7 | 0.0 | 34.0 | 30.7 | 0.0 | 44.7 | 31.6 | 0.0 | 28.0 | 35.8 | 0.0 | 32.0 | 29.6 | 0.0 | 28.7 | 0.0 | 27.4 | 0.0 | 24.8 | 25.9 | 25.9 | 26.1 | 26.1 |
Rozliczenia międzyokresowe | 0.0 | 0.1 | 0.0 | 0.7 | 0.4 | 0.0 | 0.9 | 12.7 | 0.0 | 2.1 | 17.4 | 0.0 | 1.4 | 14.2 | 0.0 | 2.4 | 0.5 | 0.0 | (20.5) | (19.3) | 0.0 | (19.4) | 0.0 | (16.2) | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 1.8 | 1.6 | 0.0 | 1.5 | 1.3 | 0.0 | 20.0 | 9.9 | 0.0 | 3.8 | 0.9 | 0.0 | 1.4 | 1.7 | 0.0 | 7.5 | 0.0 | 5.1 | 0.0 | 3.3 | 4.0 | 4.0 | 0.0 | 0.0 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 | 0.0 | 0.9 | 0.9 | 0.0 | 0.9 | 0.2 | 0.0 | 0.3 | 0.2 | 0.0 | 0.2 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 1.8 | 1.6 | 0.0 | 1.5 | 1.3 | 0.0 | 20.0 | 9.9 | 0.0 | 3.8 | 0.9 | 0.0 | 1.4 | 1.7 | 0.0 | 7.5 | 0.0 | 5.1 | 0.0 | 3.3 | 4.0 | 4.0 | 0.0 | 0.0 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 1.1 | 0.9 | 0.0 | 0.8 | 0.7 | 0.0 | 38.7 | 24.2 | 0.0 | 17.1 | 10.0 | 0.0 | 6.2 | 6.1 | 0.0 | 13.9 | 0.0 | 10.1 | 0.0 | 7.4 | 8.5 | 8.5 | 1.5 | 1.5 |
Zobowiązania ogółem | 0.0 | 17.4 | 0.0 | 16.6 | 15.2 | 0.0 | 46.6 | 46.3 | 0.0 | 35.5 | 32.0 | 0.0 | 64.7 | 41.5 | 0.0 | 31.9 | 36.7 | 0.0 | 33.4 | 31.3 | 0.0 | 36.2 | 0.0 | 32.6 | 0.0 | 28.1 | 29.9 | 29.9 | 26.1 | 26.1 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 20.0 | 22.0 | 0.0 | 22.0 | 26.4 | 0.0 | 26.4 | 26.4 | 0.0 | 26.4 | 26.4 | 0.0 | 26.4 | 26.4 | 0.0 | 26.4 | 26.4 | 0.0 | 26.4 | 0.0 | 26.4 | 0.0 | 26.4 | 26.4 | 26.4 | 26.4 | 26.4 |
Zyski zatrzymane | 0.0 | 15.6 | 0.0 | 2.4 | (2.2) | 0.0 | 0.4 | (2.7) | 0.0 | (7.2) | (21.0) | 0.0 | (30.0) | (85.2) | 0.0 | (86.3) | (89.7) | 0.0 | (90.3) | (99.9) | 0.0 | (107.9) | 0.0 | (121.9) | 0.0 | (132.8) | (149.5) | (149.5) | (155.9) | (155.9) |
Kapitał własny | 45.9 | 15.2 | 15.2 | 67.7 | 95.5 | 95.5 | 104.1 | 147.6 | 147.6 | 147.5 | 133.8 | 133.8 | 115.1 | 58.1 | 58.1 | 57.4 | 53.2 | 53.2 | 52.6 | 43.0 | 43.0 | 35.5 | 35.3 | 21.0 | 21.0 | 10.0 | (11.0) | (11.0) | (16.3) | (16.3) |
Udziały mniejszościowe | 0.0 | (0.5) | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 | 7.3 | 0.0 | 11.7 | 11.9 | 0.0 | 2.1 | 0.4 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | -0.0 | 0.0 | (0.1) | (1.7) | (1.7) | (0.6) | (0.6) |
Pasywa | 45.9 | 32.5 | 15.2 | 84.3 | 110.7 | 95.5 | 150.7 | 193.9 | 147.6 | 183.0 | 165.7 | 133.8 | 179.8 | 99.6 | 58.1 | 89.3 | 89.9 | 53.2 | 86.0 | 74.4 | 43.0 | 71.5 | 35.3 | 53.6 | 21.0 | 38.1 | 18.9 | 18.9 | 9.8 | 9.8 |
Inwestycje | 38.4 | 0.7 | 33.7 | 1.6 | 1.6 | 172.9 | 2.5 | 3.1 | 331.9 | 2.5 | 2.5 | 202.0 | 0.8 | 0.7 | 90.1 | 0.1 | 0.1 | 99.5 | 0.1 | 0.0 | 127.9 | 5.6 | 95.3 | 4.0 | 61.5 | 4.2 | 3.5 | 3.5 | 3.5 | 3.5 |
Dług | 0.0 | 8.4 | 0.0 | 4.4 | 1.9 | 0.0 | 29.0 | 29.4 | 0.0 | 13.9 | 10.1 | 0.0 | 44.5 | 26.2 | 0.0 | 17.1 | 25.5 | 0.0 | 21.7 | 20.9 | 0.0 | 26.8 | 0.0 | 21.1 | 0.0 | 16.5 | 10.9 | 10.9 | 6.7 | 6.7 |
Środki pieniężne i inne aktywa pieniężne | (19.2) | 16.9 | (16.9) | 71.1 | 76.4 | (86.4) | 76.6 | 123.1 | (165.9) | 78.8 | 55.6 | (101.0) | 62.8 | 39.5 | (45.1) | 36.0 | 44.9 | (49.7) | 69.0 | 60.7 | (63.9) | 42.1 | (47.6) | 26.7 | (30.7) | 16.0 | 9.1 | 9.1 | 0.7 | 0.7 |
Dług netto | 19.2 | (8.5) | 16.9 | (66.6) | (74.6) | 86.4 | (47.6) | (93.6) | 165.9 | (64.9) | (45.5) | 101.0 | (18.3) | (13.3) | 45.1 | (19.0) | (19.4) | 49.7 | (47.3) | (39.7) | 63.9 | (15.2) | 47.6 | (5.6) | 30.7 | 0.5 | 1.8 | 1.8 | 6.0 | 6.0 |
Ticker | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK | 8300.HK |
Waluta | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |