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 | 24.4 | 60.8 | 124.0 | 117.0 | 110.0 | 99.2 | 90.0 | 82.2 | 107.0 | 92.8 | 81.2 | 67.4 | 79.0 | 70.2 | 107.0 | 92.8 | 79.1 | 64.3 | 51.8 | 81.7 | 69.0 | 84.1 | 73.4 | 63.7 | 60.4 | 54.2 | 63.7 | 51.2 | 75.3 | 55.3 | 39.5 | 66.9 | 47.6 | 81.7 | 68.0 | 63.5 | 68.5 | 52.7 | 173.4 | 162.3 | 214.8 | 191.7 |
Aktywa trwałe | 1.3 | 2.4 | 0.9 | 1.6 | 1.8 | 1.7 | 1.8 | 1.7 | 1.6 | 1.5 | 1.4 | 1.2 | 1.4 | 1.3 | 1.0 | 0.8 | 2.0 | 4.0 | 4.0 | 4.2 | 3.2 | 3.5 | 3.4 | 3.5 | 3.2 | 2.9 | 2.7 | 3.9 | 3.6 | 3.3 | 3.0 | 3.0 | 2.5 | 2.2 | 5.7 | 5.8 | 7.7 | 5.9 | 4.8 | 5.6 | 4.1 | 2.9 |
Rzeczowe aktywa trwałe netto | 0.9 | 0.8 | 0.8 | 1.6 | 1.7 | 1.6 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 2.8 | 2.6 | 2.3 | 2.1 | 1.8 | 1.7 | 1.5 | 1.2 | 0.9 | 0.7 | 2.8 | 2.5 | 2.3 | 2.0 | 1.7 | 1.4 | 1.2 | 4.7 | 4.7 | 5.1 | 4.9 | 4.7 | 4.3 | 4.0 | 2.8 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.3 | 6.0 | 6.5 | 11.2 | 0.0 | 3.2 | 3.9 | 5.4 | 8.8 | 4.8 | 5.0 | 5.8 | 25.8 | 5.5 | 2.9 | 16.2 | 7.3 | 2.3 | 1.7 | 1.7 | 1.7 |
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 | 0.0 | 0.0 |
Aktywa obrotowe | 23.0 | 58.4 | 123.0 | 115.4 | 108.2 | 97.5 | 88.2 | 80.6 | 105.4 | 91.3 | 79.8 | 66.2 | 77.7 | 69.0 | 106.0 | 92.0 | 77.1 | 60.3 | 47.7 | 77.5 | 65.8 | 80.6 | 70.0 | 60.2 | 57.2 | 51.3 | 61.1 | 47.3 | 71.7 | 52.0 | 36.5 | 63.9 | 45.1 | 79.5 | 62.2 | 57.7 | 60.9 | 46.8 | 168.6 | 156.8 | 210.7 | 188.8 |
Środki pieniężne i Inwestycje | 22.8 | 58.1 | 122.3 | 114.4 | 107.5 | 96.7 | 87.1 | 79.3 | 104.6 | 90.1 | 78.0 | 64.2 | 75.3 | 66.2 | 103.2 | 88.3 | 74.6 | 57.4 | 44.6 | 73.8 | 60.3 | 64.3 | 54.8 | 45.5 | 35.9 | 42.9 | 48.3 | 36.6 | 62.3 | 36.5 | 24.6 | 53.1 | 32.7 | 48.0 | 50.4 | 48.7 | 35.8 | 29.0 | 164.4 | 127.4 | 189.8 | 168.2 |
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 | (0.3) | 0.0 | 0.0 | 0.0 | (2.6) | 0.0 | 0.0 | 0.0 | (5.5) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (2.6) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 2.5 | 6.1 | 7.3 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 49.9 | 45.0 | 45.0 | 57.8 | 54.7 | 19.3 | 7.9 | 0.0 | 9.9 | 14.5 | 14.0 | 14.2 | 4.5 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 22.8 | 58.1 | 122.3 | 64.5 | 107.5 | 51.7 | 29.3 | 24.6 | 104.6 | 82.2 | 78.0 | 54.3 | 75.3 | 52.2 | 89.0 | 83.8 | 74.6 | 57.4 | 44.6 | 73.8 | 60.3 | 64.3 | 54.8 | 45.5 | 35.9 | 42.9 | 48.3 | 36.6 | 62.3 | 36.5 | 24.6 | 53.1 | 32.7 | 48.0 | 50.4 | 48.7 | 35.8 | 29.0 | 164.4 | 127.4 | 189.8 | 168.2 |
Należności krótkoterminowe | 1.2 | 1.7 | 0.9 | 1.3 | 3.1 | 1.3 | 1.5 | 3.0 | 2.9 | 1.9 | 4.8 | 1.8 | 2.6 | 3.0 | 2.6 | 2.4 | 2.8 | 1.7 | 1.8 | 2.7 | 1.9 | 2.6 | 2.9 | 2.0 | 4.6 | 3.2 | 2.6 | 3.2 | 1.3 | 2.9 | 3.1 | 4.2 | 1.4 | 4.0 | 1.9 | 3.7 | 3.8 | 5.1 | 2.3 | 3.0 | 3.6 | 4.9 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 1.7 | 2.7 | 2.1 | 0.0 | 0.7 | 9.9 | 11.4 | 11.5 | 11.5 | 11.6 | 11.7 | 11.0 | 9.9 | 8.9 | 7.3 | 5.8 | 5.8 | 4.9 | 3.9 | 2.8 | 2.6 | 2.5 | 1.0 | 0.9 | 2.1 | 2.6 | 1.5 | 3.0 | 1.6 | 1.6 | 1.4 |
Zobowiązania krótkoterminowe | 3.2 | 3.8 | 3.1 | 4.3 | 6.0 | 4.1 | 5.1 | 8.2 | 8.9 | 6.9 | 10.7 | 8.6 | 12.1 | 11.5 | 14.9 | 13.6 | 19.9 | 18.9 | 18.6 | 31.6 | 30.2 | 29.6 | 31.6 | 33.9 | 38.6 | 40.0 | 33.9 | 33.5 | 34.0 | 32.1 | 31.5 | 33.0 | 30.0 | 35.7 | 31.4 | 35.6 | 67.4 | 65.4 | 39.6 | 44.3 | 49.6 | 48.8 |
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 | 6.0 | 6.7 | 5.8 | 0.0 | 10.9 | 9.8 | 10.3 | 11.2 | 13.1 | 13.9 | 15.4 | 14.5 | 13.0 | 13.9 | 14.3 | 14.7 | 15.2 | 14.6 | 15.8 | 15.0 | 14.7 | 25.1 | 24.3 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 74.5 | 0.0 | 0.1 | 6.1 | 0.1 | 0.1 | 0.1 | 9.9 | 9.9 | 9.2 | 8.2 | 7.2 | 7.8 | 10.0 | 9.3 | 0.1 | 1.6 | 1.4 | 1.2 | 0.9 | 0.7 | 0.5 | 0.2 | 11.1 | 12.4 | 14.1 | 18.9 | 19.7 | 18.2 | 16.0 | 24.7 | 20.5 | 19.2 | 21.2 | 19.8 | 9.3 | 5.1 | 2.8 | 2.4 | 1.9 | 1.2 |
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 | (1.6) | (1.3) | (17.2) | (15.4) | (0.3) | 0.0 | 0.0 | (17.6) | (16.5) | 1.5 | (1.9) | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 74.5 | 0.0 | 0.1 | 6.1 | 0.1 | 0.1 | 0.1 | 9.9 | 9.9 | 9.2 | 8.2 | 7.2 | 7.8 | 10.0 | 9.3 | 0.1 | 1.6 | 1.4 | 1.2 | 0.9 | 0.7 | 0.5 | 0.2 | 11.1 | 12.4 | 14.1 | 18.9 | 19.7 | 18.2 | 16.0 | 24.7 | 20.5 | 19.2 | 21.2 | 19.8 | 9.3 | 5.1 | 2.8 | 2.4 | 1.9 | 1.2 |
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 | 2.3 | 2.1 | 1.9 | 1.8 | 1.6 | 1.4 | 1.2 | 0.9 | 0.7 | 0.5 | 2.6 | 2.5 | 2.2 | 1.9 | 1.6 | 1.2 | 1.0 | 4.5 | 4.4 | 4.9 | 4.6 | 4.3 | 3.9 | 3.6 | 2.7 |
Zobowiązania ogółem | 3.2 | 78.3 | 3.1 | 4.4 | 6.1 | 4.1 | 5.2 | 8.3 | 18.8 | 16.8 | 19.9 | 16.9 | 19.3 | 19.3 | 24.9 | 22.9 | 20.0 | 20.5 | 20.0 | 32.7 | 31.1 | 30.3 | 32.1 | 34.1 | 49.7 | 52.3 | 48.0 | 52.4 | 53.8 | 50.3 | 47.5 | 57.8 | 50.5 | 54.9 | 52.6 | 55.4 | 76.7 | 70.5 | 42.4 | 46.7 | 51.5 | 50.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (13.3) | (20.0) | (26.5) | (35.6) | (45.5) | (55.3) | (67.0) | (79.3) | (93.7) | (107.1) | (123.7) | (136.0) | (149.4) | (166.1) | (192.8) | (206.4) | (218.7) | (235.3) | (248.8) | (245.8) | (259.8) | (277.1) | (295.4) | (313.1) | (334.7) | (353.0) | (342.3) | (360.4) | (377.2) | (395.4) | (408.6) | (393.6) | (407.0) | (403.8) | (416.1) | (424.3) | (441.4) | (451.8) | (543.0) | (559.0) | (611.3) | (634.7) |
Kapitał własny | 21.1 | (17.5) | 120.9 | 112.6 | 103.9 | 95.1 | 84.8 | 73.9 | 88.2 | 76.0 | 61.3 | 50.6 | 59.7 | 50.9 | 82.1 | 69.9 | 59.1 | 43.9 | 31.8 | 49.0 | 37.8 | 53.8 | 41.4 | 29.6 | 10.7 | 1.9 | 15.8 | (1.2) | 21.6 | 5.0 | (8.0) | 9.1 | (2.9) | 26.8 | 15.4 | 8.0 | (8.2) | (17.8) | 130.9 | 115.6 | 163.3 | 141.7 |
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 | 24.4 | 60.8 | 124.0 | 117.0 | 110.0 | 99.2 | 90.0 | 82.2 | 107.0 | 92.8 | 81.2 | 67.4 | 79.0 | 70.2 | 107.0 | 92.8 | 79.1 | 64.3 | 51.8 | 81.7 | 69.0 | 84.1 | 73.4 | 63.7 | 60.4 | 54.2 | 63.7 | 51.2 | 75.3 | 55.3 | 39.5 | 66.9 | 47.6 | 81.7 | 68.0 | 63.5 | 68.5 | 52.7 | 173.4 | 162.3 | 214.8 | 191.7 |
Inwestycje | 0.0 | 0.0 | 0.0 | 49.9 | 45.0 | 45.0 | 57.8 | 54.7 | 19.3 | 7.9 | 0.0 | 9.9 | 14.5 | 14.0 | 14.2 | 4.5 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.8 | 9.8 | 9.8 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 12.2 | 12.1 | 11.9 | 11.7 | 11.5 | 10.6 | 9.3 | 8.0 | 6.6 | 5.3 | 6.3 | 5.1 | 3.7 | 2.3 | 1.6 | 1.3 | 1.0 | 4.5 | 4.4 | 4.9 | 4.6 | 4.3 | 3.9 | 3.6 | 2.7 |
Środki pieniężne i inne aktywa pieniężne | 22.8 | 58.1 | 122.3 | 64.5 | 107.5 | 51.7 | 29.3 | 24.6 | 104.6 | 82.2 | 78.0 | 54.3 | 75.3 | 52.2 | 89.0 | 83.8 | 74.6 | 57.4 | 44.6 | 73.8 | 60.3 | 64.3 | 54.8 | 45.5 | 35.9 | 42.9 | 48.3 | 36.6 | 62.3 | 36.5 | 24.6 | 53.1 | 32.7 | 48.0 | 50.4 | 48.7 | 35.8 | 29.0 | 164.4 | 127.4 | 189.8 | 168.2 |
Dług netto | (22.8) | (58.1) | (122.3) | (64.5) | (107.5) | (51.7) | (29.3) | (24.6) | (94.8) | (72.4) | (68.2) | (44.4) | (65.4) | (42.3) | (79.0) | (73.9) | (64.6) | (45.2) | (32.5) | (61.9) | (48.5) | (52.8) | (44.2) | (36.2) | (28.0) | (36.2) | (43.0) | (30.3) | (57.2) | (32.8) | (22.4) | (51.5) | (31.4) | (47.0) | (45.9) | (44.3) | (30.9) | (24.4) | (160.1) | (123.4) | (186.2) | (165.5) |
Ticker | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX | CDTX |
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 |