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 | 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 |
Kwartał | 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 | Q2 |
Aktywa | 2.6 | 1.8 | 4.1 | 3.3 | 2.4 | 2.1 | 1.7 | 1.3 | 4.2 | 2.7 | 1.2 | 25.1 | 23.5 | 22.9 | 10.4 | 10.3 | 3.3 | 45.5 | 44.0 | 43.4 | 45.7 | 43.9 | 45.7 | 46.8 | 48.9 | 72.1 | 74.8 | 90.1 | 86.6 | 83.4 | 86.9 | 99.7 | 109.7 | 104.4 | 103.9 | 103.8 | 101.4 | 103.4 | 101.7 | 105.8 |
Aktywa trwałe | 2.2 | 1.4 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 0.1 | 0.0 | 21.0 | 20.5 | 20.0 | 7.0 | 7.3 | 1.3 | 35.5 | 37.8 | 37.8 | 39.6 | 35.5 | 35.1 | 35.1 | 35.3 | 35.3 | 35.0 | 58.5 | 56.5 | 56.4 | 56.5 | 76.4 | 78.8 | 74.6 | 74.3 | 73.2 | 73.1 | 74.3 | 74.2 | 73.6 |
Rzeczowe aktywa trwałe 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 | 0.1 | 0.1 | 0.1 | 0.2 | 1.3 | 0.6 | 1.1 | 1.0 | 0.9 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.8 | 0.9 | 1.1 | 1.3 | 1.2 | 2.1 | 1.9 | 1.9 | 3.9 | 3.9 | 4.2 |
Wartość firmy | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.9 | 20.4 | 19.9 | 5.2 | 5.4 | 0.0 | 20.5 | 21.3 | 20.9 | 21.5 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 26.2 | 26.4 | 24.7 | 24.7 | 28.4 | 28.5 | 31.7 | 31.7 | 31.7 | 31.7 | 31.9 | 32.2 | 32.3 |
Wartości niematerialne i prawne | 1.4 | 1.4 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 1.7 | 1.8 | 1.1 | 14.9 | 15.2 | 15.3 | 16.0 | 14.6 | 14.2 | 14.1 | 14.2 | 14.3 | 14.1 | 31.4 | 29.2 | 30.8 | 30.9 | 46.8 | 49.0 | 41.7 | 40.6 | 39.5 | 39.4 | 38.1 | 37.7 | 36.8 |
Wartość firmy i wartości niematerialne i prawne | 2.2 | 1.4 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 0.1 | 0.0 | 21.0 | 20.4 | 20.0 | 6.9 | 7.2 | 1.1 | 35.3 | 36.5 | 36.1 | 37.5 | 34.5 | 34.1 | 34.0 | 34.2 | 34.2 | 34.0 | 57.6 | 55.7 | 55.6 | 55.6 | 75.3 | 77.5 | 73.4 | 72.2 | 71.2 | 71.1 | 70.1 | 69.9 | 69.1 |
Należności netto | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.1 | 0.9 | 1.0 | 1.1 | 1.5 | 1.3 | 1.8 | 1.4 | 4.1 | 4.1 | 4.1 | 4.7 | 6.2 | 7.1 | 8.7 | 8.0 | 10.4 | 8.6 | 8.5 | 7.8 | 8.5 | 9.2 | 10.5 | 11.8 | 16.6 | 12.5 | 16.5 | 17.8 | 18.6 | 18.2 | 18.6 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 0.4 | 0.4 | 2.7 | 2.0 | 1.2 | 1.0 | 0.6 | 0.2 | 3.3 | 2.6 | 1.2 | 4.1 | 3.0 | 2.9 | 3.4 | 3.0 | 2.0 | 9.9 | 6.2 | 5.7 | 6.1 | 8.3 | 10.6 | 11.7 | 13.6 | 36.8 | 39.8 | 31.6 | 30.1 | 27.0 | 30.4 | 23.3 | 30.9 | 29.7 | 29.6 | 30.6 | 28.3 | 29.1 | 27.6 | 32.2 |
Środki pieniężne i Inwestycje | 0.2 | 0.3 | 1.5 | 1.0 | 0.6 | 0.6 | 0.3 | 0.2 | 3.2 | 2.4 | 0.2 | 2.8 | 1.7 | 1.2 | 1.9 | 0.9 | 0.4 | 5.5 | 1.8 | 1.3 | 0.9 | 0.7 | 2.5 | 2.5 | 5.2 | 26.1 | 30.1 | 21.0 | 20.3 | 16.0 | 18.4 | 11.0 | 17.2 | 11.3 | 15.1 | 10.7 | 7.9 | 8.8 | 7.7 | 10.8 |
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 | 1.1 | 0.7 | 0.0 | 0.0 | 0.0 | 1.1 | 1.9 | 1.8 | 2.4 | 2.7 | 1.3 | 1.7 | 1.7 | 1.6 | 2.6 | 2.0 | 1.3 | 0.0 | 2.1 |
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.2 | 0.3 | 1.5 | 1.0 | 0.6 | 0.6 | 0.3 | 0.2 | 3.2 | 2.4 | 0.2 | 2.8 | 1.7 | 1.2 | 1.9 | 0.9 | 0.4 | 5.5 | 1.8 | 1.3 | 0.9 | 0.7 | 2.5 | 2.5 | 5.2 | 26.1 | 30.1 | 21.0 | 20.3 | 16.0 | 18.4 | 11.0 | 17.2 | 11.3 | 15.1 | 10.7 | 7.9 | 8.8 | 7.7 | 10.8 |
Należności krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | 0.0 | 0.0 | 0.0 | 1.3 | 0.0 | 1.2 | 8.0 | 5.2 | 5.7 | 7.1 | 8.9 | 6.1 | 4.8 | 5.1 | 6.4 | 4.9 | 3.8 | 2.5 | 1.5 | 1.9 | 5.0 | 2.9 | 4.3 | 4.3 | 5.5 | 2.7 | 7.5 | 6.6 | 6.2 |
Dług krótkoterminowy | 1.0 | 1.0 | 0.5 | 0.5 | 0.5 | 0.8 | 0.8 | 0.8 | 0.8 | 0.2 | 1.4 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 0.2 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.6 | 0.4 | 0.4 | 0.3 | 4.0 | 0.7 | 2.2 | 7.9 |
Zobowiązania krótkoterminowe | 1.4 | 1.5 | 0.9 | 0.8 | 0.8 | 1.1 | 1.1 | 1.1 | 1.2 | 0.5 | 3.3 | 1.2 | 1.1 | 1.8 | 1.3 | 1.2 | 1.2 | 10.2 | 7.1 | 16.8 | 18.1 | 20.8 | 23.0 | 44.1 | 49.1 | 30.0 | 19.4 | 19.9 | 18.7 | 15.3 | 17.8 | 23.7 | 27.7 | 24.3 | 23.0 | 23.2 | 27.1 | 27.9 | 27.2 | 30.6 |
Rozliczenia międzyokresowe | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.3 | 14.8 | 37.5 | 41.5 | 0.1 | 0.5 | 0.6 | 0.7 | 0.0 | 0.2 | 1.2 | 1.1 | 0.7 | 0.7 | 0.4 | 0.6 | 16.8 | 18.0 | 16.4 |
Zobowiązania długoterminowe | 1.0 | 1.0 | 0.6 | 0.6 | 0.6 | 0.9 | 0.8 | 0.9 | 0.9 | 0.3 | 0.0 | 0.3 | 0.3 | 0.7 | 1.3 | 0.0 | 1.2 | 18.8 | 22.3 | 15.4 | 15.7 | 16.5 | 21.7 | 2.1 | 2.1 | 2.2 | 2.0 | 2.0 | 1.8 | 1.9 | 1.8 | 4.7 | 9.7 | 10.5 | 10.0 | 7.8 | 3.8 | 5.2 | 5.4 | 3.5 |
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 | 1.1 | 1.7 | 1.7 | 1.8 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.2 | 1.3 | 1.1 | 1.2 | 1.2 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 0.9 | 0.6 | 0.7 |
Zobowiązania długoterminowe | 1.0 | 1.0 | 0.6 | 0.6 | 0.6 | 0.9 | 0.8 | 0.9 | 0.9 | 0.3 | 0.0 | 0.3 | 0.3 | 0.7 | 1.3 | 0.0 | 1.2 | 18.8 | 22.3 | 15.4 | 15.7 | 16.5 | 21.7 | 2.1 | 2.1 | 2.2 | 2.0 | 2.0 | 1.8 | 1.9 | 1.8 | 4.7 | 9.7 | 10.5 | 10.0 | 7.8 | 3.8 | 5.2 | 5.4 | 3.5 |
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 | 1.2 | 0.5 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.8 | 0.6 | 1.4 | 1.3 | 1.4 | 3.3 | 3.3 | 3.2 |
Zobowiązania ogółem | 1.4 | 1.5 | 0.9 | 0.8 | 0.8 | 1.1 | 1.1 | 1.1 | 1.2 | 0.5 | 3.3 | 1.2 | 1.1 | 1.8 | 1.3 | 1.2 | 1.2 | 28.9 | 29.4 | 32.1 | 33.8 | 37.3 | 44.7 | 46.2 | 51.2 | 32.2 | 21.4 | 21.8 | 20.5 | 17.2 | 19.6 | 28.4 | 37.4 | 34.9 | 33.0 | 31.0 | 30.9 | 33.1 | 32.5 | 34.2 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 33.3 | 38.0 | 39.5 | 41.0 | 40.2 | 40.2 | 40.4 | 40.4 | 62.3 | 99.3 | 100.3 | 100.3 | 100.3 | 101.7 | 109.9 | 109.9 | 109.9 | 111.5 | 117.1 | 118.7 | 120.0 | 121.1 | 131.4 |
Zyski zatrzymane | (11.6) | (12.6) | (14.4) | (14.3) | (15.1) | (15.2) | (16.6) | (16.9) | (17.0) | (19.3) | (8.7) | (9.6) | (11.4) | (12.8) | (21.4) | (24.0) | (31.3) | (35.0) | (37.7) | (43.0) | (44.6) | (46.7) | (52.4) | (52.8) | (55.9) | (61.2) | (62.3) | (64.6) | (67.1) | (68.7) | (69.5) | (69.4) | (71.4) | (72.2) | (72.7) | (72.3) | (75.3) | (76.1) | (78.0) | (80.4) |
Kapitał własny | 1.2 | 0.3 | 3.2 | 2.5 | 1.6 | 1.0 | 0.6 | 0.2 | 3.0 | 2.2 | (2.1) | 23.8 | 22.4 | 21.1 | 9.1 | 9.1 | 2.1 | 16.5 | 14.6 | 11.3 | 11.8 | 6.6 | 1.0 | 0.6 | (2.4) | 39.9 | 53.4 | 68.3 | 66.1 | 66.2 | 67.4 | 71.3 | 72.3 | 69.5 | 70.9 | 72.8 | 70.5 | 70.2 | 69.2 | 71.7 |
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 | 2.6 | 1.8 | 4.1 | 3.3 | 2.4 | 2.1 | 1.7 | 1.3 | 4.2 | 2.7 | 1.2 | 25.1 | 23.5 | 22.9 | 10.4 | 10.3 | 3.3 | 45.5 | 44.0 | 43.4 | 45.7 | 43.9 | 45.7 | 46.8 | 48.9 | 72.1 | 74.8 | 90.1 | 86.6 | 83.4 | 86.9 | 99.7 | 109.7 | 104.4 | 103.9 | 103.8 | 101.4 | 103.4 | 101.7 | 105.8 |
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
Dług | 1.0 | 1.0 | 0.5 | 0.5 | 0.5 | 0.8 | 0.8 | 0.8 | 0.8 | 0.2 | 1.4 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.4 | 1.6 | 0.8 | 1.1 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.8 | 5.9 | 7.4 | 7.0 | 5.8 | 5.0 | 3.3 | 4.8 | 10.4 |
Środki pieniężne i inne aktywa pieniężne | 0.2 | 0.3 | 1.5 | 1.0 | 0.6 | 0.6 | 0.3 | 0.2 | 3.2 | 2.4 | 0.2 | 2.8 | 1.7 | 1.2 | 1.9 | 0.9 | 0.4 | 5.5 | 1.8 | 1.3 | 0.9 | 0.7 | 2.5 | 2.5 | 5.2 | 26.1 | 30.1 | 21.0 | 20.3 | 16.0 | 18.4 | 11.0 | 17.2 | 11.3 | 15.1 | 10.7 | 7.9 | 8.8 | 7.7 | 10.8 |
Dług netto | 0.8 | 0.7 | (1.0) | (0.5) | -0.0 | 0.2 | 0.5 | 0.6 | (2.4) | (2.2) | 1.2 | (2.6) | (1.5) | (0.9) | (1.9) | (0.9) | (0.4) | (5.1) | (0.2) | (0.5) | 0.2 | 0.2 | (1.7) | (1.7) | (4.4) | (25.4) | (29.4) | (20.3) | (19.7) | (15.4) | (17.8) | (10.3) | (11.2) | (3.9) | (8.1) | (4.9) | (2.9) | (5.5) | (3.0) | (0.5) |
Ticker | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO | BRAG.TO |
Waluta | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | EUR | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |