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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 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 | 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 | Q4 |
Aktywa | 24.6 | 23.6 | 23.0 | 21.9 | 20.7 | 19.8 | 18.1 | 16.7 | 15.0 | 13.9 | 12.3 | 10.8 | 9.4 | 8.3 | 7.5 | 13.3 | 11.9 | 10.6 | 9.4 | 10.1 | 8.9 | 9.0 | 8.7 | 8.0 | 15.5 | 71.3 | 70.4 | 68.7 | 67.3 | 66.1 | 64.4 | 62.5 | 58.3 | 127.6 | 120.1 | 110.5 | 97.9 | 278.3 | 385.9 | 391.2 | 341.1 |
Aktywa trwałe | 11.8 | 11.7 | 6.7 | 6.6 | 6.5 | 6.6 | 4.5 | 1.8 | 1.8 | 2.0 | 2.0 | 1.9 | 2.0 | 2.0 | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | 3.3 | 3.3 | 3.2 | 3.2 | 3.3 | 3.2 | 3.2 | 3.1 | 3.8 | 3.6 | 3.4 | 5.1 | 5.0 | 4.7 | 87.4 | 88.2 | 88.8 | 81.1 | 90.1 | 91.7 | 121.0 | 109.9 |
Rzeczowe aktywa trwałe netto | 0.8 | 0.7 | 0.6 | 0.4 | 0.3 | 0.4 | 0.6 | 0.7 | 0.8 | 1.0 | 1.1 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | 1.6 | 1.6 | 2.8 | 2.9 | 2.8 | 2.7 | 2.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.5 | 2.5 | 2.4 | 2.3 | 7.0 | 7.8 | 8.5 | 6.3 | 15.4 | 16.8 | 46.2 | 59.5 |
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 | 27.3 | 27.3 | 27.3 | 24.1 | 24.1 | 24.1 | 24.1 | 0.0 |
Wartości niematerialne i prawne | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 50.0 | 50.0 | 50.0 | 50.4 | 50.0 | 50.0 | 50.0 | 50.0 |
Wartość firmy i wartości niematerialne i prawne | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 77.3 | 77.3 | 77.3 | 74.4 | 74.1 | 74.1 | 74.1 | 50.0 |
Należności netto | 0.8 | 1.0 | 1.1 | 1.1 | 1.0 | 0.9 | 0.6 | 0.6 | 0.6 | 0.9 | 0.7 | 0.7 | 1.0 | 1.0 | 1.2 | 1.1 | 1.1 | 1.1 | 1.2 | 1.5 | 1.4 | 2.1 | 2.0 | 1.8 | 1.7 | 2.0 | 2.0 | 1.9 | 1.6 | 2.1 | 1.6 | 1.2 | 7.5 | 1.4 | 1.1 | 1.7 | 1.2 | 1.0 | 0.1 | 0.2 | 1.5 |
Inwestycje długoterminowe | 10.1 | 10.1 | 5.1 | 5.1 | 5.2 | 5.2 | 3.0 | 0.1 | (2.2) | (2.0) | (0.3) | (1.2) | (1.9) | 4.8 | 3.8 | (4.7) | 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 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.3 |
Aktywa obrotowe | 12.8 | 11.9 | 16.3 | 15.3 | 14.3 | 13.2 | 13.6 | 14.9 | 13.2 | 11.9 | 10.3 | 8.9 | 7.4 | 6.3 | 5.5 | 11.3 | 9.8 | 8.4 | 7.3 | 6.8 | 5.6 | 5.7 | 5.5 | 4.7 | 12.3 | 68.1 | 67.3 | 65.0 | 63.6 | 62.8 | 59.3 | 57.5 | 53.6 | 40.3 | 32.0 | 21.7 | 16.8 | 188.2 | 294.2 | 270.2 | 231.2 |
Środki pieniężne i Inwestycje | 11.4 | 10.2 | 14.6 | 13.5 | 12.6 | 11.6 | 12.4 | 13.7 | 11.9 | 10.4 | 9.0 | 7.3 | 5.7 | 4.5 | 3.4 | 9.2 | 7.9 | 6.4 | 5.3 | 4.6 | 3.2 | 2.4 | 2.4 | 1.9 | 9.6 | 64.8 | 63.8 | 61.7 | 60.4 | 58.9 | 55.9 | 54.1 | 43.8 | 36.5 | 28.3 | 18.0 | 9.2 | 180.6 | 292.9 | 267.8 | 226.9 |
Zapasy | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 1.0 | 1.1 | 1.1 | 1.2 | 1.4 | 1.6 | 1.6 | 1.4 | 1.1 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.4) |
Inwestycje krótkoterminowe | 10.0 | 9.1 | 9.4 | 11.9 | 11.9 | 5.9 | 2.2 | 5.2 | 5.3 | 5.3 | 3.0 | 3.3 | 2.7 | 2.2 | 0.8 | 7.0 | 4.7 | 2.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 35.1 | 22.8 | 35.1 | 22.8 | 35.1 | 22.8 | 0.0 | 0.0 | 38.5 | 40.9 | 41.4 | 165.3 |
Środki pieniężne i inne aktywa pieniężne | 1.3 | 1.1 | 5.2 | 1.6 | 0.7 | 5.7 | 10.1 | 8.5 | 6.7 | 5.1 | 5.9 | 4.0 | 3.0 | 2.4 | 2.6 | 2.2 | 3.2 | 4.1 | 5.3 | 4.6 | 3.2 | 2.4 | 2.4 | 1.9 | 9.6 | 64.8 | 63.8 | 61.7 | 60.4 | 58.9 | 55.9 | 19.0 | 21.0 | 36.5 | 28.3 | 18.0 | 9.2 | 142.1 | 252.0 | 226.4 | 61.6 |
Należności krótkoterminowe | 0.5 | 0.4 | 0.5 | 0.4 | 0.7 | 0.7 | 0.6 | 0.5 | 0.3 | 0.7 | 0.6 | 0.8 | 0.6 | 0.8 | 1.4 | 1.2 | 1.2 | 1.0 | 0.7 | 1.0 | 0.6 | 0.9 | 0.7 | 0.8 | 0.5 | 1.0 | 0.7 | 0.8 | 0.8 | 0.8 | 1.0 | 2.5 | 1.3 | 3.9 | 4.9 | 3.9 | 6.1 | 6.0 | 6.1 | 21.8 | 10.3 |
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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.1 | 0.2 | 0.8 | 1.0 | 1.0 |
Zobowiązania krótkoterminowe | 0.9 | 0.9 | 1.1 | 0.9 | 1.1 | 1.2 | 1.1 | 1.1 | 0.9 | 1.1 | 1.1 | 1.1 | 0.9 | 1.1 | 1.8 | 1.6 | 1.6 | 1.4 | 1.1 | 1.7 | 1.3 | 1.7 | 1.6 | 1.5 | 1.3 | 1.9 | 1.8 | 1.8 | 1.8 | 2.0 | 2.3 | 4.0 | 2.5 | 7.2 | 8.6 | 8.1 | 15.7 | 14.5 | 10.6 | 28.1 | 18.2 |
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 | (0.3) | (0.3) | (0.1) | (0.2) | 0.1 | 0.1 | (0.2) | (0.2) | (0.1) | -0.0 | (0.1) | (0.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 1.4 | 1.4 | 1.4 |
Zobowiązania długoterminowe | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.2 | 1.2 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 2.4 | 2.9 | 3.6 | 7.0 | 33.9 | 34.3 | 34.5 | 32.2 |
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 | 4.6 | 4.6 | 4.6 | 4.6 | 2.5 |
Zobowiązania długoterminowe | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.2 | 1.2 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 2.4 | 2.9 | 3.6 | 7.0 | 33.9 | 34.3 | 34.5 | 32.2 |
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 | 1.2 | 1.1 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.8 | 1.6 | 0.8 | 1.2 | 2.2 | 2.6 | 2.4 |
Zobowiązania ogółem | 2.1 | 2.0 | 2.2 | 2.1 | 2.2 | 2.3 | 1.7 | 1.7 | 1.4 | 1.7 | 1.7 | 1.6 | 1.5 | 1.7 | 2.4 | 2.2 | 2.2 | 2.0 | 1.7 | 3.2 | 2.8 | 3.1 | 3.0 | 2.9 | 2.7 | 3.2 | 3.0 | 3.0 | 2.9 | 2.9 | 3.2 | 4.8 | 3.3 | 9.6 | 11.5 | 11.7 | 22.7 | 48.4 | 44.9 | 62.7 | 50.4 |
Kapitał (fundusz) podstawowy | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 0.1 | 0.1 | 0.1 |
Zyski zatrzymane | (59.7) | (60.7) | (61.7) | (62.8) | (64.1) | (65.3) | (66.4) | (67.9) | (69.4) | (70.7) | (72.6) | (74.2) | (75.6) | (76.9) | (79.3) | (80.9) | (82.3) | (83.4) | (84.5) | (85.3) | (86.2) | (86.8) | (87.9) | (88.7) | (89.5) | (90.3) | (91.3) | (93.6) | (95.2) | (96.5) | (98.6) | (102.7) | (105.6) | (106.3) | (117.4) | (127.8) | (152.4) | (164.7) | (176.4) | (191.6) | (231.7) |
Kapitał własny | 22.5 | 21.6 | 20.8 | 19.8 | 18.6 | 17.5 | 16.4 | 15.0 | 13.6 | 12.2 | 10.6 | 9.1 | 7.9 | 6.6 | 5.0 | 11.1 | 9.7 | 8.6 | 7.7 | 7.0 | 6.1 | 5.8 | 5.7 | 5.1 | 12.8 | 68.1 | 67.4 | 65.8 | 64.4 | 63.2 | 61.3 | 57.7 | 55.0 | 118.0 | 108.7 | 98.8 | 75.2 | 229.9 | 341.0 | 328.5 | 290.7 |
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 | 0.0 |
Pasywa | 24.6 | 23.6 | 23.0 | 21.9 | 20.7 | 19.8 | 18.1 | 16.7 | 15.0 | 13.9 | 12.3 | 10.8 | 9.4 | 8.3 | 7.5 | 13.3 | 11.9 | 10.6 | 9.4 | 10.1 | 8.9 | 9.0 | 8.7 | 8.0 | 15.5 | 71.3 | 70.4 | 68.7 | 67.3 | 66.1 | 64.4 | 62.5 | 58.3 | 127.6 | 120.1 | 110.5 | 97.9 | 278.3 | 385.9 | 391.2 | 341.1 |
Inwestycje | 14.5 | 17.0 | 17.1 | 11.1 | 5.2 | 11.1 | 5.2 | 5.3 | 3.0 | 3.3 | 2.7 | 2.2 | 0.8 | 7.0 | 4.7 | 2.3 | 4.7 | 2.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 35.1 | 22.8 | 35.1 | 22.8 | 0.2 | 0.2 | 0.2 | 0.1 | 38.5 | 40.9 | 41.4 | 165.7 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1.1 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 2.1 | 2.6 | 3.3 | 2.6 | 2.9 | 3.9 | 4.3 | 4.1 |
Środki pieniężne i inne aktywa pieniężne | 1.3 | 1.1 | 5.2 | 1.6 | 0.7 | 5.7 | 10.1 | 8.5 | 6.7 | 5.1 | 5.9 | 4.0 | 3.0 | 2.4 | 2.6 | 2.2 | 3.2 | 4.1 | 5.3 | 4.6 | 3.2 | 2.4 | 2.4 | 1.9 | 9.6 | 64.8 | 63.8 | 61.7 | 60.4 | 58.9 | 55.9 | 19.0 | 21.0 | 36.5 | 28.3 | 18.0 | 9.2 | 142.1 | 252.0 | 226.4 | 61.6 |
Dług netto | (1.3) | (1.1) | (5.2) | (1.6) | (0.7) | (5.7) | (10.1) | (8.5) | (6.7) | (5.1) | (5.9) | (4.0) | (3.0) | (2.4) | (2.6) | (2.2) | (3.2) | (2.9) | (4.2) | (3.4) | (2.1) | (1.3) | (1.4) | (1.0) | (8.7) | (64.0) | (63.1) | (61.0) | (59.7) | (58.3) | (55.4) | (18.5) | (20.6) | (34.3) | (25.7) | (14.7) | (6.7) | (139.2) | (248.1) | (222.2) | (57.5) |
Ticker | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX | CATX |
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 |