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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 2014 | 2014 | 2015 | 2015 | 2015 | 2015 | 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 |
Kwartał | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | 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 |
Aktywa | 7.1 | 7.0 | 3.4 | 3.5 | 3.5 | 22.4 | 19.0 | 19.0 | 24.7 | 26.1 | 27.8 | 27.1 | 26.4 | 8.3 | 10.6 | 12.4 | 12.5 | 7.0 | 9.1 | 11.7 | 10.6 | 19.0 | 20.8 | 20.1 | 19.7 | 23.9 | 23.5 | 29.2 | 31.9 | 31.8 | 36.9 | 36.2 | 36.5 | 36.0 | 39.1 | 35.8 | 50.4 | 75.3 | 75.8 | 75.5 |
Aktywa trwałe | 6.8 | 6.7 | 3.3 | 3.4 | 3.4 | 21.9 | 18.2 | 17.1 | 23.0 | 25.0 | 25.9 | 25.3 | 24.8 | 7.5 | 7.7 | 7.7 | 8.1 | 6.8 | 8.9 | 9.7 | 9.8 | 18.9 | 20.5 | 19.6 | 19.5 | 21.8 | 22.9 | 25.0 | 26.0 | 26.5 | 26.5 | 27.2 | 29.8 | 31.2 | 34.1 | 32.8 | 49.0 | 71.0 | 73.4 | 74.3 |
Rzeczowe aktywa trwałe netto | 6.8 | 6.7 | 3.3 | 3.4 | 3.4 | 12.4 | 18.2 | 17.1 | 23.0 | 25.0 | 25.9 | 25.3 | 24.8 | 7.0 | 7.2 | 7.3 | 7.5 | 6.6 | 8.8 | 9.6 | 9.8 | 9.5 | 10.3 | 9.9 | 9.7 | 12.5 | 12.3 | 13.0 | 13.4 | 13.6 | 13.8 | 14.3 | 15.2 | 17.1 | 20.2 | 19.1 | 34.3 | 56.5 | 22.5 | 59.3 |
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 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.4 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.4 | 11.9 | 12.2 | 12.7 | 12.5 | 12.9 | 14.6 | 13.7 | 13.7 | 13.7 | 14.2 | 14.1 | 14.6 | 0.0 |
Aktywa obrotowe | 0.3 | 0.4 | 0.1 | 0.1 | 0.0 | 0.5 | 0.8 | 1.9 | 1.7 | 1.0 | 1.9 | 1.8 | 1.6 | 0.8 | 2.9 | 4.7 | 4.5 | 0.3 | 0.2 | 2.0 | 0.8 | 0.1 | 0.3 | 0.5 | 0.3 | 2.1 | 0.6 | 4.2 | 5.9 | 5.3 | 10.4 | 9.0 | 6.7 | 4.8 | 5.0 | 3.0 | 1.3 | 4.3 | 2.4 | 1.2 |
Środki pieniężne i Inwestycje | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 1.4 | 0.9 | 0.3 | 0.9 | 0.7 | 0.2 | 0.1 | 0.1 | 0.3 | 0.0 | 0.1 | 0.1 | 1.7 | 0.4 | 0.0 | 0.0 | 0.3 | 0.0 | 1.8 | 0.4 | 4.1 | 5.4 | 4.9 | 9.8 | 8.1 | 6.3 | 4.4 | 4.8 | 2.2 | 0.1 | 2.7 | 1.2 | 0.6 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 1.4 | 0.9 | 0.3 | 0.9 | 0.7 | 0.2 | 0.1 | 0.1 | 0.3 | 0.0 | 0.1 | 0.1 | 1.7 | 0.4 | 0.0 | 0.0 | 0.3 | 0.0 | 1.8 | 0.4 | 4.0 | 5.4 | 4.8 | 9.7 | 8.1 | 6.3 | 4.3 | 4.7 | 2.1 | 0.0 | 2.6 | 1.2 | 0.5 |
Należności krótkoterminowe | 0.4 | 0.5 | 0.6 | 0.8 | 1.0 | 1.0 | 1.0 | 0.7 | 0.6 | 0.6 | 0.5 | 0.7 | 0.7 | 0.6 | 0.6 | 0.9 | 0.9 | 1.0 | 1.0 | 0.6 | 0.7 | 0.6 | 0.7 | 0.6 | 0.7 | 1.2 | 0.7 | 0.9 | 0.9 | 0.7 | 0.3 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.5 | 0.3 | 0.1 | 0.3 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 22.0 | 22.0 | 22.9 | 23.0 | 22.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 0.9 | 1.3 | 1.8 | 1.6 | 1.9 | 2.0 | 3.6 | 2.7 | 1.2 | 5.7 | 5.4 | 5.4 | 5.3 | 4.2 | 4.4 | 4.7 | 4.6 | 8.0 | 8.3 | 7.7 | 9.5 | 19.1 | 21.5 | 20.8 | 24.1 | 23.9 | 23.3 | 22.9 | 23.9 | 23.9 | 23.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 1.4 | 0.7 | 0.7 | 1.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.6 | 0.2 | 0.1 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | (22.0) | (22.0) | (22.9) | (23.0) | (22.8) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.8 | 14.4 | 13.9 | 19.2 | 17.5 | 18.1 | 17.9 | 16.4 | 16.7 | 17.4 | 18.2 | 16.7 | 15.9 | 15.8 | 15.6 | 14.3 | 17.7 | 19.5 | 18.9 | 15.5 | 19.1 | 19.0 | 18.8 | 19.5 | 22.0 | 21.8 | 22.6 | 24.4 | 21.1 | 21.0 | 21.0 | 21.8 | 25.0 | 25.8 | 26.6 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.8 | 14.4 | 13.9 | 19.2 | 17.5 | 18.1 | 17.9 | 16.4 | 16.7 | 17.4 | 18.2 | 16.7 | 15.9 | 15.8 | 15.6 | 14.3 | 17.7 | 19.5 | 18.9 | 15.5 | 19.1 | 19.0 | 18.8 | 19.5 | 22.0 | 21.8 | 22.6 | 24.4 | 21.1 | 21.0 | 21.0 | 21.8 | 25.0 | 25.8 | 26.6 |
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 | 0.0 | 0.0 | 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 | 0.9 | 1.3 | 1.8 | 1.6 | 1.9 | 15.8 | 18.0 | 16.6 | 20.4 | 23.2 | 23.4 | 23.3 | 21.7 | 20.8 | 21.8 | 22.8 | 21.4 | 23.8 | 24.1 | 23.3 | 23.9 | 36.8 | 41.0 | 39.7 | 39.6 | 43.0 | 42.3 | 41.7 | 43.4 | 45.9 | 45.2 | 22.9 | 24.7 | 21.3 | 21.2 | 21.2 | 23.1 | 25.7 | 26.5 | 27.6 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 30.4 | 0.0 | 0.0 | 0.0 | 35.1 | 37.4 | 41.8 | 41.8 | 41.8 | 42.2 | 43.5 | 44.7 | 47.2 | 48.3 | 56.6 | 59.5 | 60.0 | 67.0 | 88.9 | 88.9 | 89.3 | 91.7 | 91.7 | 104.5 | 107.2 | 108.3 | 108.9 |
Zyski zatrzymane | (7.6) | (8.4) | (12.3) | (12.7) | (13.0) | (13.7) | (16.3) | (18.0) | (19.5) | (21.3) | (22.5) | (23.8) | (26.0) | (44.8) | (46.3) | (47.9) | (53.3) | (54.2) | (55.0) | (56.0) | (58.0) | (62.6) | (64.1) | (65.3) | (67.4) | (70.0) | (70.9) | (73.3) | (76.6) | (79.8) | (81.6) | (84.2) | (89.3) | (88.7) | (85.7) | (90.9) | (92.4) | (73.6) | (75.7) | (78.4) |
Kapitał własny | 6.2 | 5.7 | 1.6 | 1.9 | 1.6 | 6.6 | 1.0 | 2.4 | 4.2 | 2.8 | 4.4 | 3.9 | 4.7 | (12.5) | (11.2) | (10.4) | (8.9) | (16.8) | (15.0) | (11.6) | (13.2) | (17.8) | (20.2) | (19.6) | (19.8) | (19.1) | (18.8) | (12.5) | (11.5) | (14.1) | (8.2) | 13.3 | 11.8 | 14.7 | 17.8 | 14.7 | 27.2 | 49.6 | 49.3 | 47.9 |
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 |
Pasywa | 7.1 | 7.0 | 3.4 | 3.5 | 3.5 | 22.4 | 19.0 | 19.0 | 24.7 | 26.1 | 27.8 | 27.1 | 26.4 | 8.3 | 10.6 | 12.4 | 12.5 | 7.0 | 9.1 | 11.7 | 10.6 | 19.0 | 20.8 | 20.1 | 19.7 | 23.9 | 23.5 | 29.2 | 31.9 | 31.8 | 36.9 | 36.2 | 36.5 | 36.0 | 39.1 | 35.8 | 50.4 | 75.3 | 75.8 | 75.5 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.6 | 0.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.6 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 22.0 | 22.0 | 22.9 | 23.0 | 22.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 2.8 | 3.1 |
Środki pieniężne i inne aktywa pieniężne | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 1.4 | 0.9 | 0.3 | 0.9 | 0.7 | 0.2 | 0.1 | 0.1 | 0.3 | 0.0 | 0.1 | 0.1 | 1.7 | 0.4 | 0.0 | 0.0 | 0.3 | 0.0 | 1.8 | 0.4 | 4.0 | 5.4 | 4.8 | 9.7 | 8.1 | 6.3 | 4.3 | 4.7 | 2.1 | 0.0 | 2.6 | 1.2 | 0.5 |
Dług netto | (0.1) | -0.0 | -0.0 | (0.1) | -0.0 | 4.6 | (0.1) | (1.4) | (0.9) | (0.1) | (0.7) | (0.6) | (0.1) | -0.0 | -0.0 | (0.2) | 0.1 | 0.1 | 0.0 | (1.6) | (0.3) | 0.0 | 0.0 | (0.3) | -0.0 | (1.8) | 21.6 | 17.9 | 17.5 | 18.1 | 13.2 | (8.1) | (6.3) | (4.3) | (4.7) | (2.1) | -0.0 | 0.1 | 1.6 | 2.6 |
Ticker | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V | AEC.V |
Waluta | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |