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 | 10.2 | 10.5 | 10.9 | 19.4 | 19.5 | 19.1 | 20.5 | 17.5 | 19.5 | 19.8 | 21.0 | 21.3 | 23.9 | 21.9 | 22.2 | 42.7 | 42.4 | 43.3 | 40.9 | 41.8 | 42.9 | 44.7 | 44.8 | 44.4 | 46.2 | 105.3 | 58.3 | 59.4 | 60.7 | 54.8 | 55.4 | 66.8 | 64.9 | 66.1 | 68.8 | 69.8 | 61.2 | 61.7 | 62.6 | 62.9 | 64.7 | 64.4 |
Aktywa trwałe | 1.7 | 1.7 | 1.6 | 9.5 | 9.1 | 9.2 | 9.3 | 7.4 | 10.5 | 10.4 | 10.4 | 10.3 | 11.2 | 8.5 | 9.2 | 12.2 | 12.9 | 13.0 | 25.9 | 25.9 | 27.5 | 27.8 | 27.6 | 27.7 | 27.6 | 86.6 | 43.5 | 44.5 | 44.9 | 45.1 | 45.1 | 55.6 | 55.3 | 55.5 | 58.4 | 59.9 | 51.8 | 52.3 | 52.4 | 52.3 | 52.1 | 51.9 |
Rzeczowe aktywa trwałe netto | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 1.1 | 1.0 | 1.5 | 1.5 | 1.5 | 1.7 | 1.8 | 1.8 | 2.3 | 2.2 | 2.0 | 1.9 | 2.6 | 2.6 | 4.0 | 4.1 | 4.6 | 4.8 | 15.9 | 14.2 | 15.0 | 18.3 | 19.9 | 22.0 | 22.6 | 23.0 | 23.0 | 22.7 | 22.4 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 1.7 | 1.8 | 1.8 | 1.8 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.6 | 0.5 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.5 | 1.5 | 59.8 | 16.7 | 16.5 | 16.2 | 15.9 | 15.7 | 15.4 | 15.2 | 14.9 | 14.6 | 14.4 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 2.3 | 2.3 | 2.3 | 2.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 3.4 | 3.3 | 3.3 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.5 | 3.5 | 61.8 | 18.7 | 18.4 | 18.2 | 17.9 | 17.6 | 17.4 | 17.1 | 16.8 | 16.6 | 16.3 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.8 |
Należności netto | 4.1 | 4.2 | 3.7 | 4.2 | 3.1 | 3.2 | 3.7 | 4.4 | 4.1 | 4.4 | 4.6 | 4.9 | 5.1 | 4.9 | 4.8 | 5.5 | 5.9 | 5.7 | 5.8 | 5.9 | 6.1 | 5.8 | 6.0 | 6.5 | 6.3 | 5.6 | 5.2 | 5.4 | 5.3 | 5.2 | 5.2 | 5.3 | 6.0 | 6.5 | 6.7 | 6.4 | 6.6 | 6.7 | 6.8 | 6.9 | 7.3 | 0.0 |
Inwestycje długoterminowe | 0.7 | 0.7 | 0.7 | 0.7 | 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 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 8.5 | 8.8 | 9.3 | 9.9 | 10.4 | 9.9 | 11.1 | 10.1 | 9.0 | 9.3 | 10.7 | 11.0 | 12.7 | 13.4 | 13.0 | 30.5 | 29.5 | 30.4 | 15.0 | 15.9 | 15.4 | 16.9 | 17.3 | 16.8 | 18.6 | 18.7 | 14.8 | 14.9 | 15.8 | 9.7 | 10.3 | 11.1 | 9.6 | 10.6 | 10.3 | 9.9 | 9.5 | 9.5 | 10.2 | 10.7 | 12.6 | 12.5 |
Środki pieniężne i Inwestycje | 3.4 | 3.6 | 4.4 | 3.2 | 4.8 | 4.2 | 5.2 | 2.7 | 4.1 | 4.0 | 5.2 | 5.2 | 6.7 | 7.6 | 7.1 | 8.0 | 6.9 | 7.9 | 7.3 | 8.2 | 7.4 | 9.4 | 9.3 | 8.2 | 10.4 | 11.4 | 8.0 | 7.8 | 8.3 | 2.6 | 2.9 | 3.0 | 1.7 | 2.2 | 1.7 | 1.2 | 1.0 | 1.0 | 1.5 | 2.1 | 3.5 | 3.5 |
Zapasy | 0.9 | 0.9 | 1.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 16.2 | 16.0 | 16.1 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 | 0.9 | 0.9 | 0.9 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.1 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 |
Inwestycje krótkoterminowe | 0.1 | 0.1 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.6 | 0.6 | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 0.9 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.1 | 0.0 | 0.0 | 0.8 | 0.6 | 0.6 | 0.6 | 0.7 | 1.1 | 1.9 | 2.9 | 3.3 |
Środki pieniężne i inne aktywa pieniężne | 3.3 | 3.6 | 3.9 | 2.7 | 4.2 | 3.6 | 4.5 | 2.0 | 3.5 | 3.5 | 4.7 | 4.7 | 6.3 | 7.0 | 6.5 | 7.0 | 6.0 | 7.1 | 6.5 | 7.3 | 6.5 | 8.4 | 8.4 | 8.1 | 10.4 | 11.3 | 7.9 | 7.7 | 8.3 | 2.1 | 2.8 | 2.9 | 1.7 | 1.4 | 1.1 | 0.6 | 0.4 | 0.2 | 0.5 | 0.2 | 0.6 | 0.2 |
Należności krótkoterminowe | 1.0 | 1.3 | 1.3 | 1.4 | 1.3 | 1.7 | 1.7 | 1.6 | 1.5 | 1.5 | 1.2 | 1.4 | 1.9 | 1.2 | 1.1 | 1.1 | 1.3 | 1.0 | 1.0 | 1.0 | 1.4 | 1.4 | 1.0 | 0.9 | 1.0 | 0.9 | 1.2 | 1.0 | 1.5 | 1.8 | 1.7 | 1.8 | 1.6 | 2.4 | 4.1 | 2.8 | 3.2 | 3.0 | 1.8 | 2.0 | 1.9 | 2.7 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 2.0 | 2.0 | 0.0 | 3.1 | 0.0 | 3.1 | 3.1 | 3.1 | 0.5 | 3.4 | 3.4 | 3.4 | 3.3 | 3.4 | 3.0 | 2.2 | 1.4 | 0.7 | 0.5 | 2.7 | 2.2 | 2.2 | 3.1 | 1.6 | 2.4 | 4.7 | 2.8 | 4.1 | 5.0 |
Zobowiązania krótkoterminowe | 9.1 | 8.7 | 9.1 | 10.5 | 10.4 | 10.2 | 10.5 | 12.4 | 13.1 | 12.6 | 13.0 | 12.6 | 13.9 | 13.3 | 12.8 | 14.9 | 15.4 | 15.3 | 13.6 | 14.3 | 15.4 | 16.1 | 15.1 | 14.4 | 16.4 | 29.8 | 20.1 | 19.9 | 21.1 | 16.4 | 15.7 | 23.6 | 19.5 | 18.9 | 19.7 | 18.6 | 20.9 | 19.4 | 19.4 | 17.4 | 21.6 | 21.7 |
Rozliczenia międzyokresowe | 6.7 | 6.5 | 6.6 | 6.8 | 6.8 | 6.6 | 6.9 | 7.1 | 7.1 | 7.0 | 7.2 | 7.4 | 7.4 | 7.2 | 7.5 | 8.2 | 8.4 | 8.3 | 8.5 | 8.8 | 8.9 | 8.6 | 8.8 | 9.1 | 9.2 | 8.9 | 9.1 | 9.3 | 9.4 | 9.1 | 9.3 | 9.5 | 9.6 | 9.3 | 9.5 | 9.7 | 9.7 | 9.4 | 9.6 | 9.8 | 9.8 | 9.4 |
Zobowiązania długoterminowe | 11.8 | 12.1 | 12.5 | 13.8 | 14.0 | 14.3 | 14.6 | 22.1 | 21.8 | 22.1 | 22.3 | 22.1 | 22.5 | 23.0 | 23.5 | 37.6 | 35.9 | 36.3 | 35.4 | 34.5 | 34.4 | 34.7 | 34.7 | 34.0 | 32.5 | 77.1 | 34.2 | 34.8 | 35.4 | 34.2 | 35.3 | 45.5 | 46.9 | 47.9 | 49.9 | 51.2 | 51.4 | 52.7 | 53.9 | 55.1 | 56.3 | 57.3 |
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 | 11.8 | 12.1 | 12.5 | 13.8 | 14.0 | 14.3 | 14.6 | 22.1 | 21.8 | 22.1 | 22.3 | 22.1 | 22.5 | 23.0 | 23.5 | 37.6 | 35.9 | 36.3 | 35.4 | 34.5 | 34.4 | 34.7 | 34.7 | 34.0 | 32.5 | 77.1 | 34.2 | 34.8 | 35.4 | 34.2 | 35.3 | 45.5 | 46.9 | 47.9 | 49.9 | 51.2 | 51.4 | 52.7 | 53.9 | 55.1 | 56.3 | 57.3 |
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 | 0.5 | 0.4 | 0.4 | 0.3 | 1.0 | 1.1 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | 0.0 |
Zobowiązania ogółem | 20.9 | 20.8 | 21.6 | 24.3 | 24.5 | 24.4 | 25.1 | 34.6 | 35.0 | 34.7 | 35.3 | 34.7 | 36.4 | 36.3 | 36.3 | 52.5 | 51.3 | 51.6 | 49.0 | 48.8 | 49.8 | 50.7 | 49.8 | 48.5 | 48.9 | 107.0 | 54.3 | 54.6 | 56.5 | 50.6 | 51.0 | 69.2 | 66.4 | 66.8 | 69.6 | 69.8 | 72.3 | 72.0 | 73.3 | 72.5 | 77.9 | 79.0 |
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Zyski zatrzymane | (33.6) | (33.3) | (33.1) | (25.2) | (25.5) | (25.6) | (25.0) | (27.6) | (26.8) | (26.3) | (25.8) | (25.2) | (24.5) | (27.0) | (26.5) | (26.2) | (25.3) | (24.5) | (24.4) | (23.3) | (22.4) | (21.8) | (20.8) | (20.0) | (18.8) | (18.1) | (17.0) | (16.1) | (16.7) | (15.9) | (15.3) | (22.5) | (21.6) | (20.9) | (20.6) | (20.0) | (31.2) | (30.6) | (29.9) | (28.9) | (32.8) | (34.5) |
Kapitał własny | (10.7) | (10.3) | (10.7) | (4.8) | (5.0) | (5.3) | (4.6) | (17.0) | (15.4) | (14.9) | (14.3) | (13.4) | (12.5) | (14.4) | (14.1) | (9.8) | (8.9) | (8.2) | (8.1) | (7.0) | (7.0) | (6.0) | (5.0) | (4.0) | (2.7) | (1.7) | 4.0 | 4.8 | 4.2 | 4.3 | 4.4 | (2.4) | (1.5) | (0.7) | (0.9) | -0.0 | (11.0) | (10.3) | (10.7) | (9.6) | (13.2) | (14.7) |
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 | 0.0 |
Pasywa | 10.2 | 10.5 | 10.9 | 19.4 | 19.5 | 19.1 | 20.5 | 17.5 | 19.5 | 19.8 | 21.0 | 21.3 | 23.9 | 21.9 | 22.2 | 42.7 | 42.4 | 43.3 | 40.9 | 41.8 | 42.9 | 44.7 | 44.8 | 44.4 | 46.2 | 105.3 | 58.3 | 59.4 | 60.7 | 54.8 | 55.4 | 66.8 | 64.9 | 66.1 | 68.8 | 69.8 | 61.2 | 61.7 | 62.6 | 62.9 | 64.7 | 64.4 |
Inwestycje | 0.8 | 0.8 | 1.2 | 1.1 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.6 | 0.6 | 1.3 | 1.2 | 1.1 | 1.1 | 1.2 | 1.2 | 1.3 | 1.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.8 | 0.4 | 0.3 | 0.3 | 1.1 | 0.9 | 0.6 | 0.9 | 0.7 | 1.1 | 1.9 | 2.9 | 3.3 |
Dług | 2.3 | 2.3 | 2.3 | 1.3 | 1.2 | 1.1 | 0.7 | 10.7 | 9.8 | 9.4 | 8.9 | 7.8 | 7.3 | 6.8 | 6.3 | 14.7 | 12.9 | 12.2 | 11.5 | 9.7 | 9.0 | 8.7 | 7.9 | 7.1 | 6.2 | 5.2 | 4.5 | 3.7 | 2.8 | 2.0 | 1.1 | 9.5 | 11.6 | 11.0 | 11.6 | 12.5 | 10.9 | 11.6 | 13.7 | 11.7 | 12.9 | 5.4 |
Środki pieniężne i inne aktywa pieniężne | 3.3 | 3.6 | 3.9 | 2.7 | 4.2 | 3.6 | 4.5 | 2.0 | 3.5 | 3.5 | 4.7 | 4.7 | 6.3 | 7.0 | 6.5 | 7.0 | 6.0 | 7.1 | 6.5 | 7.3 | 6.5 | 8.4 | 8.4 | 8.1 | 10.4 | 11.3 | 7.9 | 7.7 | 8.3 | 2.1 | 2.8 | 2.9 | 1.7 | 1.4 | 1.1 | 0.6 | 0.4 | 0.2 | 0.5 | 0.2 | 0.6 | 0.2 |
Dług netto | (1.0) | (1.3) | (1.6) | (1.5) | (3.0) | (2.5) | (3.9) | 8.6 | 6.3 | 5.8 | 4.2 | 3.1 | 1.0 | (0.2) | (0.2) | 7.6 | 6.9 | 5.1 | 5.0 | 2.4 | 2.4 | 0.3 | (0.5) | (1.0) | (4.1) | (6.1) | (3.5) | (4.0) | (5.4) | (0.2) | (1.7) | 6.5 | 9.9 | 9.6 | 10.5 | 11.9 | 10.5 | 11.3 | 13.2 | 11.5 | 12.4 | 5.2 |
Ticker | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL | CCEL |
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 |