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 | 16.0 | 26.7 | 82.5 | 73.7 | 64.2 | 54.3 | 44.6 | 48.9 | 40.2 | 33.4 | 30.8 | 23.3 | 17.9 | 18.3 | 50.8 | 44.7 | 39.2 | 54.5 | 48.5 | 43.8 | 41.8 | 59.2 | 57.1 | 56.8 | 47.5 | 148.7 | 140.9 | 135.1 | 127.5 | 114.7 | 105.3 | 119.8 | 230.6 | 218.2 | 207.1 | 193.9 | 254.7 | 378.8 | 368.0 | 361.6 | 342.4 | 310.4 |
Aktywa trwałe | 0.9 | 1.9 | 0.4 | 0.4 | 0.6 | 0.9 | 0.8 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.2 | 0.2 | 0.3 | 1.8 | 1.5 | 1.1 | 2.8 | 2.0 | 1.5 | 1.3 | 1.1 | 1.1 | 0.9 | 0.6 | 0.4 | 0.4 | 1.5 | 1.3 | 4.2 | 2.8 | 2.6 | 2.4 | 3.7 | 4.3 | 10.1 | 9.8 | 7.7 | 7.4 |
Rzeczowe aktywa trwałe netto | 0.3 | 0.3 | 0.2 | 0.2 | 0.5 | 0.8 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.1 | 0.0 | 0.1 | 1.6 | 1.3 | 1.0 | 2.3 | 1.8 | 1.3 | 1.2 | 1.0 | 0.9 | 0.7 | 0.6 | 0.4 | 0.2 | 1.3 | 1.1 | 0.9 | 0.8 | 0.7 | 0.5 | 0.4 | 0.2 | 5.7 | 5.4 | 5.1 | 4.8 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 39.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 15.0 | 24.9 | 82.1 | 73.3 | 63.6 | 53.4 | 43.7 | 48.3 | 39.5 | 32.8 | 30.3 | 22.8 | 17.5 | 17.9 | 50.7 | 44.5 | 38.9 | 52.6 | 47.0 | 42.7 | 39.0 | 57.1 | 55.6 | 55.5 | 46.3 | 147.7 | 140.1 | 134.5 | 127.1 | 114.2 | 103.8 | 118.5 | 226.4 | 215.4 | 204.4 | 191.5 | 250.9 | 374.5 | 357.9 | 351.9 | 334.6 | 303.0 |
Środki pieniężne i Inwestycje | 14.7 | 24.3 | 81.5 | 72.7 | 62.8 | 52.6 | 42.8 | 47.3 | 38.5 | 31.8 | 29.4 | 21.7 | 16.4 | 17.0 | 49.9 | 43.2 | 37.6 | 51.7 | 46.1 | 40.6 | 36.2 | 55.1 | 53.9 | 52.9 | 44.9 | 146.9 | 139.5 | 131.8 | 125.5 | 112.8 | 102.5 | 116.6 | 226.4 | 213.3 | 203.0 | 188.8 | 246.7 | 370.1 | 354.7 | 344.3 | 328.1 | 295.1 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.8 | 18.5 | 20.8 | 14.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.4 | 22.3 | 40.0 | 36.5 | 22.8 | 26.3 | 41.8 | 2.0 | 0.0 | 20.0 | 0.0 | 0.0 | 0.0 | 39.0 | 66.1 | 72.7 | 70.6 | 205.9 | 11.0 | 69.0 | 69.0 | 71.0 | 197.9 | 267.5 | 263.4 | 268.3 | 240.7 |
Środki pieniężne i inne aktywa pieniężne | 14.7 | 24.3 | 81.5 | 72.7 | 62.8 | 23.8 | 24.3 | 26.5 | 23.6 | 31.8 | 29.4 | 21.7 | 16.4 | 17.0 | 49.9 | 19.9 | 15.3 | 11.7 | 9.6 | 17.8 | 9.9 | 13.3 | 51.9 | 52.9 | 24.9 | 146.9 | 139.5 | 131.8 | 86.5 | 46.7 | 29.8 | 46.0 | 20.5 | 202.3 | 134.0 | 119.8 | 175.7 | 172.2 | 87.2 | 80.9 | 59.8 | 54.4 |
Należności krótkoterminowe | 1.1 | 2.0 | 2.5 | 1.8 | 1.3 | 1.6 | 1.6 | 1.7 | 1.4 | 0.9 | 2.1 | 1.2 | 0.8 | 1.1 | 0.8 | 1.0 | 1.4 | 1.6 | 1.4 | 2.2 | 1.2 | 0.7 | 1.2 | 1.4 | 1.5 | 1.8 | 0.6 | 0.6 | 1.6 | 0.9 | 1.0 | 0.8 | 0.8 | 0.9 | 0.8 | 1.1 | 1.5 | 0.9 | 2.3 | 1.3 | 4.3 | 3.7 |
Dług krótkoterminowy | 0.3 | 1.5 | 2.3 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.3 | 3.3 | 3.3 | 2.5 | 1.7 | 0.8 | 0.0 | 0.0 | 2.5 | 2.5 | 1.9 | 2.4 | 1.8 | 1.3 | 1.3 | 0.6 | 1.3 | 1.3 | 1.1 | 0.4 | 0.4 | 1.1 | 1.2 | 0.6 | 1.2 | 1.2 | 1.0 | 0.7 | 0.2 | 2.5 | 1.4 | 1.4 | 1.4 |
Zobowiązania krótkoterminowe | 4.2 | 5.0 | 7.4 | 7.4 | 7.8 | 7.4 | 7.4 | 8.5 | 8.3 | 7.5 | 8.1 | 7.6 | 6.0 | 5.3 | 5.0 | 4.1 | 4.2 | 4.3 | 5.2 | 5.6 | 5.0 | 4.6 | 5.5 | 7.0 | 6.4 | 4.4 | 4.0 | 4.7 | 5.2 | 5.0 | 5.2 | 6.4 | 0.6 | 6.7 | 6.6 | 9.4 | 11.6 | 11.1 | 16.4 | 15.7 | 19.1 | 17.4 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 2.4 | 2.2 | 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 | (0.6) | (0.6) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 84.8 | 8.2 | 7.5 | 6.7 | 5.9 | 5.1 | 4.3 | 3.5 | 2.8 | 2.0 | 1.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.0 | 0.0 | 1.0 | 0.9 | 0.7 | 0.6 | 0.4 | 245.5 | 0.1 | 0.0 | 1.9 | 1.1 | 0.6 | 0.5 | 8.8 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 4.5 | 4.3 | 4.0 | 3.7 |
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 | 84.8 | 8.2 | 7.5 | 6.7 | 5.9 | 5.1 | 4.3 | 3.5 | 2.8 | 2.0 | 1.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.0 | 0.0 | 1.0 | 0.9 | 0.7 | 0.6 | 0.4 | 245.5 | 0.1 | 0.0 | 1.9 | 1.1 | 0.6 | 0.5 | 8.8 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 4.5 | 4.3 | 4.0 | 3.7 |
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 | 1.6 | 1.3 | 0.9 | 2.3 | 1.8 | 1.4 | 1.2 | 1.0 | 0.9 | 0.7 | 0.5 | 0.4 | 0.2 | 1.2 | 1.1 | 0.9 | 0.8 | 0.6 | 0.5 | 0.3 | 0.2 | 5.8 | 5.6 | 5.4 | 0.0 |
Zobowiązania ogółem | 89.0 | 13.2 | 14.9 | 14.1 | 13.7 | 12.5 | 11.7 | 12.1 | 11.1 | 9.5 | 9.3 | 7.7 | 6.1 | 5.4 | 5.0 | 4.2 | 4.2 | 4.6 | 5.2 | 5.6 | 6.1 | 5.5 | 6.2 | 7.5 | 6.8 | 249.9 | 4.0 | 4.7 | 5.2 | 5.0 | 5.9 | 6.9 | 9.4 | 6.9 | 6.7 | 9.4 | 11.6 | 11.1 | 20.9 | 20.0 | 23.1 | 21.1 |
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 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Zyski zatrzymane | (75.4) | (81.9) | (89.9) | (98.4) | (108.0) | (117.4) | (126.9) | (135.3) | (144.1) | (151.9) | (158.9) | (165.9) | (171.4) | (179.1) | (185.6) | (191.2) | (197.3) | (203.3) | (210.5) | (217.0) | (223.6) | (231.5) | (241.1) | (251.9) | (260.9) | (431.0) | (438.4) | (446.3) | (455.8) | (471.1) | (482.4) | (494.4) | (507.6) | (518.8) | (531.4) | (549.1) | (580.5) | (600.5) | (624.6) | (649.2) | (674.8) | (708.5) |
Kapitał własny | (73.1) | 13.5 | 67.6 | 59.5 | 50.5 | 41.7 | 32.8 | 36.9 | 29.1 | 24.0 | 21.6 | 15.7 | 11.8 | 12.9 | 45.8 | 40.5 | 34.9 | 49.9 | 43.4 | 38.3 | 35.7 | 53.7 | 50.9 | 49.3 | 40.7 | (101.1) | 136.9 | 130.4 | 122.3 | 109.7 | 99.4 | 112.9 | 221.2 | 211.4 | 200.4 | 184.5 | 243.1 | 367.7 | 347.1 | 341.7 | 319.3 | 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 | 16.0 | 26.7 | 82.5 | 73.7 | 64.2 | 54.3 | 44.6 | 48.9 | 40.2 | 33.4 | 30.8 | 23.3 | 17.9 | 18.3 | 50.8 | 44.7 | 39.2 | 54.5 | 48.5 | 43.8 | 41.8 | 59.2 | 57.1 | 56.8 | 47.5 | 148.7 | 140.9 | 135.1 | 127.5 | 114.7 | 105.3 | 119.8 | 230.6 | 218.2 | 207.1 | 193.9 | 254.7 | 378.8 | 368.0 | 361.6 | 342.4 | 310.4 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.8 | 18.5 | 20.8 | 14.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.4 | 22.3 | 40.0 | 36.5 | 22.8 | 26.3 | 41.8 | 2.0 | 0.0 | 20.0 | 0.0 | 0.0 | 0.0 | 39.0 | 66.1 | 72.7 | 70.6 | 205.9 | 11.0 | 69.0 | 69.0 | 71.0 | 197.9 | 267.5 | 263.4 | 268.3 | 0.0 |
Dług | 4.7 | 9.7 | 9.7 | 9.7 | 8.9 | 8.1 | 7.3 | 6.5 | 5.7 | 4.9 | 4.1 | 3.3 | 2.5 | 1.7 | 0.8 | 0.0 | 0.0 | 1.6 | 1.3 | 0.9 | 2.3 | 1.8 | 1.4 | 1.2 | 1.0 | 0.9 | 0.7 | 0.5 | 0.4 | 0.2 | 1.2 | 1.1 | 0.9 | 0.8 | 0.6 | 0.5 | 0.3 | 0.2 | 5.8 | 5.6 | 5.4 | 5.1 |
Środki pieniężne i inne aktywa pieniężne | 14.7 | 24.3 | 81.5 | 72.7 | 62.8 | 23.8 | 24.3 | 26.5 | 23.6 | 31.8 | 29.4 | 21.7 | 16.4 | 17.0 | 49.9 | 19.9 | 15.3 | 11.7 | 9.6 | 17.8 | 9.9 | 13.3 | 51.9 | 52.9 | 24.9 | 146.9 | 139.5 | 131.8 | 86.5 | 46.7 | 29.8 | 46.0 | 20.5 | 202.3 | 134.0 | 119.8 | 175.7 | 172.2 | 87.2 | 80.9 | 59.8 | 54.4 |
Dług netto | (9.9) | (14.6) | (71.8) | (63.0) | (53.8) | (15.7) | (17.0) | (19.9) | (17.9) | (26.9) | (25.3) | (18.4) | (13.9) | (15.4) | (49.1) | (19.9) | (15.3) | (10.1) | (8.3) | (16.8) | (7.6) | (11.6) | (50.5) | (51.6) | (23.9) | (146.0) | (138.8) | (131.2) | (86.1) | (46.5) | (28.6) | (44.9) | (19.6) | (201.5) | (133.3) | (119.3) | (175.4) | (172.0) | (81.4) | (75.3) | (54.5) | (49.3) |
Ticker | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS | ATXS |
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 |