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 | 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 | 2025 |
Kwartał | 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 | Q1 |
Aktywa | 11.8 | 13.8 | 16.6 | 12.4 | 6.2 | 5.1 | 3.3 | 6.3 | 4.1 | 2.3 | 4.7 | 3.6 | 8.2 | 6.0 | 16.6 | 14.1 | 11.7 | 21.0 | 18.6 | 16.6 | 14.5 | 11.8 | 10.2 | 11.4 | 42.8 | 141.1 | 145.9 | 143.0 | 141.3 | 137.5 | 134.0 | 126.7 | 123.5 | 116.2 | 108.4 | 101.7 | 96.3 | 91.1 | 85.9 | 79.5 | 76.4 | 70.7 |
Aktywa trwałe | 2.7 | 2.4 | 2.8 | 2.8 | 1.9 | 1.7 | 1.8 | 1.7 | 0.9 | 0.8 | 0.7 | 0.7 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 | 3.3 | 5.3 | 5.3 | 2.4 | 4.0 | 4.0 | 4.0 | 4.1 | 2.4 | 2.0 | 2.0 |
Rzeczowe aktywa trwałe netto | 0.4 | 0.4 | 0.4 | 0.5 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1.9 | 1.9 | 1.8 | 1.8 | 1.7 | 1.5 | 1.4 | 1.4 | 0.6 | 0.6 | 0.6 | 0.6 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1.9 | 1.9 | 1.8 | 1.8 | 1.7 | 1.5 | 1.4 | 1.4 | 0.6 | 0.6 | 0.6 | 0.6 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.3 | 1.3 | 2.0 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.6 | 0.5 | 0.0 | 0.2 | 0.4 | 0.6 | 0.7 | 0.7 | 0.8 | 0.4 | 0.6 | 0.7 | 0.8 | 0.9 | 1.1 | 0.7 | 0.9 | 0.6 | 0.7 | 0.7 | 0.7 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 4.7 | 4.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 9.1 | 11.4 | 13.8 | 9.5 | 4.3 | 3.4 | 1.5 | 4.6 | 3.3 | 1.5 | 4.0 | 3.0 | 7.9 | 5.7 | 16.4 | 13.9 | 11.5 | 20.8 | 18.4 | 16.4 | 14.3 | 11.7 | 10.1 | 11.3 | 42.8 | 141.0 | 145.8 | 143.0 | 141.2 | 136.8 | 133.4 | 123.4 | 118.2 | 110.9 | 106.0 | 97.6 | 92.2 | 87.1 | 81.7 | 77.1 | 74.5 | 68.7 |
Środki pieniężne i Inwestycje | 8.5 | 9.7 | 11.4 | 7.8 | 3.7 | 2.9 | 1.2 | 4.4 | 3.0 | 1.2 | 3.7 | 2.7 | 7.2 | 4.8 | 15.2 | 12.9 | 10.4 | 19.6 | 17.1 | 15.3 | 12.6 | 9.4 | 7.5 | 9.1 | 39.6 | 137.6 | 142.4 | 140.0 | 136.4 | 131.5 | 125.5 | 117.4 | 110.9 | 103.9 | 99.4 | 94.0 | 88.6 | 84.1 | 79.5 | 74.8 | 71.1 | 65.1 |
Zapasy | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.6 | 0.5 | 0.3 | 0.6 | 0.9 | 0.9 | 0.5 | 1.0 | 1.4 | 1.6 | 1.6 | 1.9 | 2.7 | 2.5 | 2.0 | 2.6 | 4.0 | 5.4 | 5.2 | 4.1 | 5.4 | 5.9 | 3.6 | 1.5 | 1.4 | 1.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 8.5 | 9.7 | 11.4 | 7.8 | 3.7 | 2.9 | 1.2 | 4.4 | 3.0 | 1.2 | 3.7 | 2.7 | 7.2 | 4.8 | 15.2 | 12.9 | 10.4 | 19.6 | 17.1 | 15.3 | 12.6 | 9.4 | 7.5 | 9.1 | 39.6 | 137.6 | 142.4 | 140.0 | 136.4 | 131.5 | 125.5 | 117.4 | 110.9 | 103.9 | 99.4 | 94.0 | 88.6 | 84.1 | 79.5 | 74.8 | 71.1 | 65.1 |
Należności krótkoterminowe | 0.5 | 1.0 | 0.6 | 1.2 | 0.8 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.6 | 0.4 | 0.5 | 0.3 | 0.5 | 0.3 | 0.4 | 1.0 | 0.7 | 1.6 | 0.7 | 0.5 | 0.7 | 1.7 | 1.6 | 2.1 | 1.7 | 3.0 | 1.4 | 1.2 | 0.7 | 0.8 | 1.2 | 1.1 | 1.6 | 0.7 | 1.2 |
Dług krótkoterminowy | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 krótkoterminowe | 2.2 | 3.5 | 3.4 | 3.3 | 2.5 | 1.3 | 0.9 | 0.9 | 1.0 | 0.8 | 1.9 | 1.1 | 1.2 | 0.7 | 3.0 | 3.6 | 2.9 | 1.5 | 1.0 | 1.6 | 1.3 | 0.9 | 1.8 | 1.6 | 15.7 | 1.4 | 1.8 | 1.7 | 3.1 | 2.3 | 3.8 | 2.9 | 5.6 | 2.9 | 3.5 | 3.4 | 5.2 | 5.3 | 5.7 | 5.8 | 5.0 | 5.4 |
Rozliczenia międzyokresowe | 1.5 | 2.4 | 2.7 | 0.0 | 0.0 | 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 | 0.6 | 1.0 | 1.0 | 0.5 | 0.7 | 0.8 | 1.1 | 0.6 | 1.2 | 1.0 | 0.0 | 0.0 | 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 | 0.1 | 0.0 | 0.0 | 0.0 | 0.8 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.6 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 0.7 | 0.5 | 0.7 | 1.7 | 1.6 | 2.1 | 1.7 | 3.0 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.1 | 0.0 | 0.0 | 0.0 | 0.8 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.6 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 0.7 | 0.5 | 0.7 | 1.7 | 1.6 | 2.1 | 1.7 | 3.0 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania z tytułu leasingu | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 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 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 2.3 | 3.5 | 3.4 | 3.3 | 2.5 | 1.3 | 0.9 | 0.9 | 1.0 | 0.8 | 1.9 | 1.1 | 1.2 | 0.7 | 3.0 | 3.6 | 2.9 | 1.5 | 1.1 | 1.6 | 1.3 | 0.9 | 1.8 | 1.6 | 15.7 | 1.4 | 1.8 | 1.7 | 3.1 | 2.3 | 3.8 | 2.9 | 5.6 | 2.9 | 3.5 | 3.4 | 5.2 | 5.3 | 5.7 | 5.8 | 5.0 | 5.4 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.5 | 0.5 | 0.9 | 1.0 | 1.1 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.9 | 8.6 | 21.7 | 22.7 | 22.8 | 22.8 | 22.8 | 22.8 | 22.8 | 22.8 | 22.8 | 22.8 | 22.8 | 22.8 | 22.8 | 22.9 | 22.9 | 23.5 | 23.5 |
Zyski zatrzymane | (35.2) | (38.5) | (41.7) | (46.0) | (50.9) | (53.3) | (55.0) | (54.8) | (57.3) | (59.0) | (61.2) | (63.4) | (65.4) | (67.3) | (71.4) | (74.8) | (76.8) | (80.9) | (88.2) | (91.5) | (94.1) | (97.0) | (100.9) | (104.4) | (111.9) | (112.2) | (119.2) | (124.4) | (129.2) | (134.0) | (140.7) | (148.7) | (156.2) | (162.5) | (172.3) | (178.5) | (186.3) | (192.2) | (198.2) | (205.4) | (211.8) | (218.5) |
Kapitał własny | 9.5 | 10.3 | 13.1 | 9.1 | 3.7 | 3.8 | 2.4 | 5.4 | 3.1 | 1.5 | 2.8 | 2.6 | 6.9 | 5.3 | 13.6 | 10.6 | 8.8 | 19.5 | 17.6 | 15.0 | 13.2 | 10.9 | 8.4 | 9.9 | 27.2 | 139.7 | 144.1 | 141.3 | 138.1 | 135.2 | 130.3 | 123.9 | 118.0 | 113.3 | 104.9 | 98.3 | 91.0 | 85.8 | 80.2 | 73.7 | 71.5 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 11.8 | 13.8 | 16.6 | 12.4 | 6.2 | 5.1 | 3.3 | 6.3 | 4.1 | 2.3 | 4.7 | 3.6 | 8.2 | 6.0 | 16.6 | 14.1 | 11.7 | 21.0 | 18.6 | 16.6 | 14.5 | 11.8 | 10.2 | 11.4 | 42.8 | 141.1 | 145.9 | 143.0 | 141.3 | 137.5 | 134.0 | 126.7 | 123.5 | 116.2 | 108.4 | 101.7 | 96.3 | 91.1 | 85.9 | 79.5 | 76.4 | 70.7 |
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 | 0.0 | 0.0 | 2.7 | 4.7 | 4.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 0.0 | 0.0 | 0.0 |
Dług | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 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 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 8.5 | 9.7 | 11.4 | 7.8 | 3.7 | 2.9 | 1.2 | 4.4 | 3.0 | 1.2 | 3.7 | 2.7 | 7.2 | 4.8 | 15.2 | 12.9 | 10.4 | 19.6 | 17.1 | 15.3 | 12.6 | 9.4 | 7.5 | 9.1 | 39.6 | 137.6 | 142.4 | 140.0 | 136.4 | 131.5 | 125.5 | 117.4 | 110.9 | 103.9 | 99.4 | 94.0 | 88.6 | 84.1 | 79.5 | 74.8 | 71.1 | 65.1 |
Dług netto | (8.4) | (9.6) | (11.3) | (7.8) | (3.7) | (2.9) | (1.2) | (4.4) | (3.0) | (1.2) | (3.7) | (2.7) | (7.2) | (4.8) | (15.2) | (12.9) | (10.4) | (19.5) | (17.0) | (15.2) | (12.5) | (9.3) | (7.4) | (9.1) | (39.5) | (137.6) | (142.4) | (140.0) | (136.4) | (131.5) | (125.5) | (117.4) | (110.9) | (103.9) | (99.4) | (94.0) | (88.6) | (84.1) | (79.5) | (74.8) | (71.1) | (65.1) |
Ticker | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS | ATOS |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |