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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 | Q2 | 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 | 0.4 | 2.4 | 10.9 | 28.4 | 49.5 | 70.3 | 128.2 | 155.4 | 156.2 | 312.9 | 319.7 | 330.7 | 327.0 | 323.6 | 321.3 | 322.7 | 318.6 | 318.3 | 315.2 | 306.3 | 295.4 | 293.7 | 0.2 | 278.2 | 277.2 | 276.9 | 276.6 | 276.4 | 437.1 | 436.1 | 432.1 | 446.1 | 427.5 | 423.2 | 420.1 | 417.1 | 418.2 | 415.1 | 409.5 |
Aktywa trwałe | 0.2 | 0.2 | 3.5 | 16.7 | 46.6 | 65.4 | 123.5 | 152.7 | 153.6 | 304.4 | 314.8 | 324.5 | 321.7 | 318.5 | 315.7 | 316.6 | 312.2 | 310.6 | 309.8 | 300.1 | 291.9 | 289.5 | 0.2 | 275.0 | 400.8 | 417.3 | 415.2 | 431.0 | 431.2 | 419.3 | 417.7 | 415.6 | 405.3 | 402.9 | 398.4 | 408.4 | 393.7 | 389.7 | 387.8 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 12.3 | 43.2 | 53.5 | 114.4 | 138.0 | 138.1 | 285.6 | 293.9 | 309.7 | 310.0 | 309.9 | 305.2 | 300.5 | 298.8 | 297.9 | 298.6 | 289.7 | 280.8 | 278.9 | 278.7 | 277.4 | 392.7 | 399.4 | 406.0 | 422.5 | 420.8 | 409.0 | 407.3 | 405.3 | 397.9 | 392.7 | 388.2 | 385.9 | 387.0 | 383.3 | 377.8 |
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 | 2.7 | 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 | 1.0 | 0.0 | 0.0 | 0.0 | 8.2 | 0.0 | 0.0 | 0.0 | 10.1 | 10.1 | 7.4 | 7.2 | 7.2 | 7.0 | 10.3 | 6.7 | 6.4 | 10.1 |
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 | 1.0 | 0.0 | 0.0 | 0.0 | 8.2 | 0.0 | 0.0 | 0.0 | 10.1 | 10.1 | 10.1 | 7.2 | 7.2 | 7.0 | 10.3 | 6.7 | 6.4 | 10.1 |
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 | 1.1 | 2.5 | 1.9 | 2.2 | 2.3 | 6.3 | 6.8 | 6.9 | 6.6 | 3.5 |
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 | 275.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 277.9 | 280.7 | 4.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 0.2 | 2.3 | 7.4 | 11.7 | 2.9 | 4.9 | 4.7 | 2.7 | 2.6 | 8.5 | 4.9 | 6.3 | 5.3 | 5.1 | 5.6 | 6.1 | 6.4 | 7.7 | 5.4 | 6.2 | 3.5 | 4.2 | 4.0 | 3.2 | 13.1 | 11.8 | 9.4 | 8.6 | 5.9 | 16.8 | 14.5 | 30.5 | 22.2 | 20.4 | 21.7 | 21.0 | 24.5 | 25.3 | 21.7 |
Środki pieniężne i Inwestycje | 0.2 | 2.3 | 7.4 | 11.7 | 2.9 | 4.9 | 4.7 | 2.7 | 2.6 | 8.5 | 4.9 | 6.3 | 5.3 | 5.1 | 5.6 | 6.1 | 6.4 | 7.7 | 5.4 | 6.2 | 3.5 | 4.2 | 4.0 | 1.6 | 0.8 | 0.7 | 0.7 | 0.5 | 5.9 | 5.8 | 3.1 | 23.7 | 13.7 | 16.7 | 13.9 | 8.7 | 8.7 | 10.7 | 11.6 |
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 | 9.0 | 8.6 | 4.6 | 6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (4.6) | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.2 | 2.3 | 7.4 | 11.7 | 2.9 | 4.9 | 4.7 | 2.7 | 2.6 | 8.5 | 4.9 | 6.3 | 5.3 | 5.1 | 5.6 | 6.1 | 6.4 | 7.7 | 5.4 | 6.2 | 3.5 | 4.2 | 4.0 | 1.6 | 0.8 | 0.7 | 0.7 | 0.5 | 5.9 | 5.8 | 3.1 | 23.7 | 13.7 | 16.7 | 13.9 | 13.3 | 8.7 | 10.7 | 11.6 |
Należności 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 | 19.5 | 16.1 | 25.3 | 13.0 | 14.7 | 13.0 | 11.8 | 10.9 | 10.6 | 9.5 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 70.0 | 72.9 | 58.1 | 58.4 | 58.5 | 58.4 | 90.2 | 71.2 | 27.2 | 28.7 |
Zobowiązania 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 | 0.2 | 0.9 | 0.2 | 0.3 | 0.4 | 0.4 | 0.0 | 99.4 | 98.9 | 98.5 | 82.7 | 220.3 | 217.0 | 80.7 | 88.1 | 38.9 | 39.6 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.1 | 0.5 | 0.2 | (14.7) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 5.3 | 41.7 | 68.6 | 76.7 | 123.8 | 123.4 | 117.5 | 117.1 | 156.0 | 157.2 | 160.6 | 157.9 | 159.1 | 158.3 | 158.9 | 158.2 | 159.3 | 160.3 | 9.6 | 207.9 | 207.2 | 206.0 | 150.3 | 148.3 | 149.7 | 149.1 | 148.4 | 137.2 | 136.2 | 134.8 | 133.7 | 132.8 | 186.9 | 186.0 |
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 | (0.1) | (0.5) | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 5.3 | 41.7 | 68.6 | 76.7 | 123.8 | 123.4 | 117.5 | 117.1 | 156.0 | 157.2 | 160.6 | 157.9 | 159.1 | 158.3 | 158.9 | 158.2 | 159.3 | 160.3 | 9.6 | 207.9 | 207.2 | 206.0 | 150.3 | 148.3 | 149.7 | 149.1 | 148.4 | 137.2 | 136.2 | 134.8 | 133.7 | 132.8 | 186.9 | 186.0 |
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 | (2.8) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 5.3 | 41.7 | 68.6 | 76.7 | 123.8 | 123.4 | 117.5 | 117.1 | 156.0 | 157.2 | 160.6 | 157.9 | 159.1 | 158.3 | 158.9 | 158.2 | 159.3 | 0.2 | 10.5 | 9.8 | 9.9 | 10.0 | 10.0 | 148.3 | 249.1 | 248.0 | 246.9 | 219.9 | 220.3 | 217.0 | 214.4 | 220.9 | 225.8 | 225.5 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 262.7 | 275.0 | 275.0 | 275.0 | 275.0 | 0.0 | 277.8 | 280.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | -0.0 | (0.1) | (0.4) | (1.1) | (2.7) | (5.1) | (7.5) | (10.5) | (11.6) | (18.2) | (22.0) | (23.1) | (22.1) | (24.0) | (25.7) | (60.5) | (62.9) | (66.5) | (67.7) | (77.4) | (86.5) | (90.0) | -0.0 | (0.3) | (7.6) | (8.1) | (8.4) | (8.7) | (106.7) | (109.2) | (110.7) | (110.1) | (130.3) | (134.3) | (136.4) | (137.7) | (139.1) | (140.1) | (143.9) |
Kapitał własny | 0.4 | 2.3 | 10.7 | 28.0 | 48.8 | 55.9 | 65.0 | 67.7 | 74.0 | 162.2 | 166.9 | 164.7 | 165.0 | 162.1 | 159.5 | 130.8 | 127.7 | 130.2 | 128.3 | 117.6 | 107.3 | 110.8 | 2.0 | 269.7 | 355.3 | 374.3 | 371.5 | 369.3 | 192.2 | 187.0 | 184.1 | 199.2 | 207.5 | 203.0 | 203.1 | 202.7 | 197.3 | 189.3 | 184.0 |
Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 4.3 | 6.6 | 4.1 | 9.2 | 8.9 | 8.9 | 2.8 | 2.7 | 2.7 | 2.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.0 | 2.0 | 2.0 | 2.0 | 87.9 | 107.4 | 104.9 | 103.0 | 101.6 | 99.7 | 99.1 | 104.6 | 94.2 | 93.6 | 95.2 | 95.3 | 62.5 | 19.3 | 19.5 |
Pasywa | 0.4 | 2.4 | 10.8 | 28.0 | 48.8 | 61.2 | 106.7 | 136.2 | 150.8 | 285.9 | 290.3 | 282.2 | 282.0 | 318.1 | 316.7 | 291.4 | 285.6 | 289.4 | 286.6 | 276.6 | 265.5 | 270.2 | 0.2 | 278.2 | 277.2 | 276.9 | 276.6 | 276.4 | 340.4 | 436.1 | 432.1 | 446.1 | 427.5 | 423.2 | 420.1 | 417.1 | 418.2 | 415.1 | 409.5 |
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 | 275.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 277.9 | 280.7 | 4.8 | 0.0 | 0.0 | 0.0 | (4.6) | 0.0 | 0.0 | 0.0 |
Dług | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 5.3 | 41.7 | 68.6 | 76.7 | 123.8 | 123.4 | 117.5 | 117.1 | 156.0 | 157.2 | 160.6 | 157.9 | 159.1 | 158.3 | 158.9 | 158.2 | 159.3 | 0.0 | 160.2 | 207.9 | 207.2 | 206.0 | 150.3 | 148.3 | 219.7 | 219.3 | 203.8 | 193.5 | 193.4 | 192.1 | 191.5 | 203.3 | 213.2 | 214.1 |
Środki pieniężne i inne aktywa pieniężne | 0.2 | 2.3 | 7.4 | 11.7 | 2.9 | 4.9 | 4.7 | 2.7 | 2.6 | 8.5 | 4.9 | 6.3 | 5.3 | 5.1 | 5.6 | 6.1 | 6.4 | 7.7 | 5.4 | 6.2 | 3.5 | 4.2 | 4.0 | 1.6 | 0.8 | 0.7 | 0.7 | 0.5 | 5.9 | 5.8 | 3.1 | 23.7 | 13.7 | 16.7 | 13.9 | 13.3 | 8.7 | 10.7 | 11.6 |
Dług netto | (0.2) | (2.2) | (7.3) | (11.7) | (2.9) | 0.4 | 37.0 | 65.9 | 74.1 | 115.3 | 118.4 | 111.3 | 111.8 | 150.9 | 151.5 | 154.5 | 151.5 | 151.4 | 152.9 | 152.7 | 154.7 | 155.1 | (4.0) | 158.7 | 207.1 | 206.4 | 205.3 | 149.8 | 142.4 | 213.9 | 216.2 | 180.0 | 179.8 | 176.7 | 178.2 | 178.2 | 194.6 | 202.5 | 202.5 |
Ticker | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP | BEEP |
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 |