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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q1 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 0.0 | 56.1 | 68.5 | 79.6 | 235.5 | 276.6 | 268.8 | 266.5 | 560.5 | 555.5 | 535.0 | 528.6 | 481.4 | 474.1 | 461.5 | 467.5 | 436.0 | 444.1 | 442.5 | 452.5 | 335.1 | 340.3 | 286.3 |
Aktywa trwałe | (36.2) | 24.4 | 23.4 | 23.1 | 22.6 | 22.6 | 23.5 | 23.5 | 100.0 | 100.9 | 101.8 | 108.6 | 105.9 | 99.8 | 98.6 | 96.4 | 94.4 | 110.4 | 107.6 | 105.8 | 91.7 | 89.1 | 93.6 |
Rzeczowe aktywa trwałe netto | 0.0 | 22.3 | 21.2 | 20.5 | 19.6 | 19.0 | 18.1 | 17.9 | 17.6 | 16.9 | 19.6 | 20.2 | 19.3 | 15.0 | 15.6 | 15.4 | 15.2 | 14.6 | 14.0 | 13.6 | 11.7 | 11.1 | 15.6 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 41.4 | 42.4 | 42.4 | 49.7 | 49.7 | 49.7 | 49.7 | 49.7 | 49.7 | 52.1 | 52.1 | 51.9 | 51.9 | 51.9 | 51.9 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 35.4 | 35.0 | 33.0 | 31.4 | 29.4 | 27.6 | 25.6 | 23.5 | 21.5 | 27.1 | 24.6 | 22.1 | 19.7 | 17.3 | 17.4 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 76.7 | 77.5 | 75.4 | 81.2 | 79.1 | 77.3 | 75.3 | 73.3 | 71.2 | 79.1 | 76.7 | 74.1 | 71.6 | 69.2 | 69.4 |
Należności netto | 0.0 | 15.5 | 16.1 | 20.2 | 21.5 | 22.9 | 26.1 | 29.0 | 33.8 | 39.8 | 41.0 | 45.9 | 48.1 | 51.9 | 59.0 | 52.2 | 51.8 | 37.7 | 39.3 | 45.1 | 43.4 | 48.1 | 44.2 |
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 |
Aktywa obrotowe | 36.2 | 31.7 | 45.0 | 56.6 | 212.9 | 254.1 | 245.4 | 243.1 | 460.5 | 454.5 | 433.2 | 420.0 | 375.5 | 374.2 | 362.9 | 371.1 | 341.5 | 333.7 | 334.8 | 346.7 | 243.5 | 251.2 | 192.7 |
Środki pieniężne i Inwestycje | 36.2 | 7.8 | 19.5 | 25.4 | 178.8 | 219.4 | 208.0 | 203.3 | 408.4 | 399.9 | 376.1 | 358.7 | 306.7 | 303.5 | 282.3 | 297.4 | 265.4 | 271.3 | 266.3 | 276.9 | 168.4 | 178.2 | 120.7 |
Zapasy | 0.0 | 3.0 | 2.8 | 3.1 | 3.4 | 3.7 | 4.0 | 4.3 | 4.6 | 5.2 | 5.6 | 6.5 | 6.9 | 7.6 | 7.5 | 8.1 | 8.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 72.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.4 | 30.4 | 43.5 | 102.3 | 125.2 | 138.1 | 206.1 | 211.9 | 221.3 | 222.9 | 195.6 | 198.4 | 204.3 | 142.7 | 133.0 | 89.3 | 68.6 |
Środki pieniężne i inne aktywa pieniężne | (36.2) | 7.8 | 19.5 | 25.4 | 178.8 | 219.4 | 189.6 | 172.9 | 364.9 | 297.6 | 250.9 | 220.6 | 100.6 | 91.6 | 61.1 | 74.5 | 69.8 | 72.8 | 62.0 | 134.2 | 35.4 | 88.9 | 52.1 |
Należności krótkoterminowe | 0.0 | 3.9 | 6.0 | 5.8 | 5.6 | 5.8 | 4.7 | 5.4 | 5.9 | 8.2 | 7.9 | 6.3 | 7.2 | 7.0 | 7.5 | 6.5 | 6.3 | 8.0 | 7.1 | 6.7 | 8.1 | 7.0 | 7.8 |
Dług krótkoterminowy | 0.0 | 5.1 | 4.7 | 8.1 | 18.0 | 3.2 | 6.5 | 6.0 | 5.8 | 2.7 | 5.9 | 5.6 | 5.4 | 2.6 | 5.0 | 5.5 | 5.5 | 5.6 | 5.5 | 5.3 | 4.3 | 2.4 | 2.0 |
Zobowiązania krótkoterminowe | 0.0 | 33.9 | 32.7 | 38.3 | 52.5 | 45.9 | 40.1 | 42.7 | 48.8 | 62.8 | 64.8 | 78.6 | 66.3 | 78.8 | 77.4 | 91.5 | 67.1 | 70.8 | 67.9 | 78.8 | 86.6 | 88.0 | 82.3 |
Rozliczenia międzyokresowe | 0.0 | 9.4 | 9.6 | 11.3 | 11.8 | 11.4 | 13.1 | 12.9 | 12.9 | 12.8 | 13.2 | 15.2 | 15.6 | 17.8 | 20.8 | 28.2 | 31.3 | 32.2 | 34.8 | 42.4 | 46.4 | 46.6 | 48.7 |
Zobowiązania długoterminowe | 0.0 | 279.5 | 36.6 | 311.8 | 24.5 | 14.0 | 13.4 | 12.8 | 350.5 | 354.4 | 360.3 | 365.0 | 350.0 | 349.6 | 349.7 | 349.1 | 349.0 | 347.8 | 347.6 | 347.6 | 219.6 | 218.9 | 166.0 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 208.0 | (14.8) | 213.3 | (13.4) | (12.7) | (1.6) | (1.5) | 0.0 | 0.0 | 0.0 | 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 | 279.5 | 36.6 | 311.8 | 24.5 | 14.0 | 13.4 | 12.8 | 350.5 | 354.4 | 360.3 | 365.0 | 350.0 | 349.6 | 349.7 | 349.1 | 349.0 | 347.8 | 347.6 | 347.6 | 219.6 | 218.9 | 166.0 |
Zobowiązania z tytułu leasingu | 0.0 | 18.4 | 17.6 | 17.1 | 16.5 | 15.8 | 15.1 | 14.3 | 13.7 | 12.9 | 14.9 | 14.1 | 13.3 | 12.6 | 11.9 | 11.3 | 10.6 | 10.2 | 9.5 | 8.8 | 5.0 | 0.0 | 9.0 |
Zobowiązania ogółem | 0.0 | 313.4 | 69.4 | 350.1 | 77.0 | 59.9 | 53.5 | 55.4 | 399.3 | 417.2 | 425.1 | 443.6 | 416.3 | 428.4 | 427.1 | 440.6 | 416.1 | 418.5 | 415.6 | 426.4 | 306.2 | 306.9 | 248.2 |
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 |
Zyski zatrzymane | 0.0 | (274.5) | (286.6) | (291.1) | (299.2) | (313.4) | (321.9) | (334.2) | (355.8) | (390.1) | (427.1) | (466.7) | (497.0) | (530.0) | (552.1) | (571.2) | (591.5) | (594.7) | (601.0) | (612.3) | (619.3) | (621.7) | (622.0) |
Kapitał własny | 5.0 | (257.3) | (0.9) | (270.5) | 158.5 | 216.8 | 215.3 | 211.1 | 161.2 | 138.3 | 109.9 | 85.0 | 65.1 | 45.7 | 34.4 | 26.9 | 19.9 | 25.5 | 26.9 | 26.1 | 29.0 | 33.4 | 38.1 |
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 |
Pasywa | 5.0 | 56.1 | 68.5 | 79.6 | 235.5 | 276.6 | 268.8 | 266.5 | 560.5 | 555.5 | 535.0 | 528.6 | 481.4 | 474.1 | 461.5 | 467.5 | 436.0 | 444.1 | 442.5 | 452.5 | 335.1 | 340.3 | 286.3 |
Inwestycje | 72.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.4 | 30.4 | 43.5 | 102.3 | 125.2 | 138.1 | 206.1 | 211.9 | 221.3 | 222.9 | 195.6 | 198.4 | 204.3 | 142.7 | 133.0 | 89.3 | 68.6 |
Dług | 0.0 | 59.3 | 40.4 | 88.4 | 38.4 | 15.8 | 15.1 | 14.3 | 348.8 | 348.4 | 350.9 | 350.6 | 350.3 | 350.1 | 349.9 | 350.7 | 350.4 | 350.3 | 350.0 | 349.7 | 221.7 | 220.6 | 166.8 |
Środki pieniężne i inne aktywa pieniężne | (36.2) | 7.8 | 19.5 | 25.4 | 178.8 | 219.4 | 189.6 | 172.9 | 364.9 | 297.6 | 250.9 | 220.6 | 100.6 | 91.6 | 61.1 | 74.5 | 69.8 | 72.8 | 62.0 | 134.2 | 35.4 | 88.9 | 52.1 |
Dług netto | 36.2 | 51.5 | 21.0 | 63.0 | (140.5) | (203.6) | (174.5) | (158.6) | (16.1) | 50.8 | 100.0 | 130.0 | 249.7 | 258.5 | 288.8 | 276.2 | 280.6 | 277.5 | 288.0 | 215.5 | 186.3 | 131.7 | 114.7 |
Ticker | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC | BIGC |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |