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 | 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 | 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 | 10.3 | 0.0 | 4.5 | 21.1 | 16.9 | 56.2 | 57.8 | 84.8 | 82.0 | 68.4 | 54.9 | 40.5 | 104.5 | 88.0 | 69.4 | 44.1 | 37.5 | 29.9 | 25.9 | 26.8 | 25.0 | 17.7 | 17.4 | 19.3 | 27.8 | 28.6 | 27.4 | 42.9 | 36.1 | 30.7 | 55.7 | 51.3 | 44.7 | 39.2 | 34.4 | 34.0 | 40.1 | 33.9 | 29.2 | 25.1 | 19.7 |
Aktywa trwałe | 2.0 | (8.3) | 0.2 | 0.6 | 0.9 | 0.1 | 0.9 | 0.4 | 1.5 | 0.4 | 1.4 | 0.4 | 1.2 | 1.2 | 1.2 | 1.2 | 2.1 | 2.0 | 1.8 | 1.6 | 1.5 | 1.5 | 1.4 | 1.2 | 1.1 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 3.0 | 2.1 | 3.1 | 3.6 | 3.9 | 4.0 | 4.2 | 4.0 | 3.9 | 3.7 |
Rzeczowe aktywa trwałe netto | 0.2 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 1.0 | 1.0 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 1.7 | 1.6 | 1.5 | 1.2 | 1.2 | 1.1 | 1.0 | 0.9 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.7 | 1.9 | 2.1 | 3.0 | 3.6 | 3.9 | 4.0 | 4.1 | 4.0 | 3.8 | 3.7 |
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 |
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 |
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 |
Należności 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.3 | 0.9 | 0.2 | 0.0 | 0.0 | 0.8 | 0.5 | 1.5 |
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 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 8.3 | 8.3 | 4.4 | 20.5 | 16.0 | 56.0 | 56.9 | 83.6 | 80.5 | 66.0 | 53.5 | 37.6 | 103.2 | 86.8 | 68.2 | 42.9 | 35.5 | 27.9 | 24.0 | 25.2 | 23.5 | 16.3 | 16.0 | 18.1 | 26.7 | 27.7 | 26.5 | 42.1 | 35.3 | 30.0 | 54.9 | 48.3 | 42.6 | 36.1 | 30.8 | 30.1 | 36.1 | 29.8 | 25.1 | 21.3 | 16.0 |
Środki pieniężne i Inwestycje | 8.3 | 8.3 | 4.2 | 20.3 | 15.9 | 55.3 | 56.9 | 83.6 | 77.5 | 66.0 | 52.6 | 37.6 | 101.1 | 84.4 | 64.9 | 40.9 | 34.9 | 26.2 | 22.6 | 22.6 | 20.9 | 15.1 | 14.8 | 17.3 | 26.1 | 26.4 | 25.2 | 30.4 | 34.4 | 29.0 | 53.4 | 48.3 | 41.4 | 35.0 | 28.8 | 28.9 | 35.4 | 29.4 | 23.6 | 20.0 | 13.6 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.4 | 1.0 | 0.0 | 0.0 | 0.5 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.0 | 48.8 | 54.5 | 49.4 | 36.3 | 28.4 | 16.2 | 49.2 | 49.1 | 32.8 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.1 | 9.7 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 8.3 | 0.0 | 4.2 | 20.3 | 15.9 | 55.3 | 56.9 | 34.8 | 23.0 | 16.7 | 16.3 | 9.2 | 84.8 | 35.2 | 15.8 | 8.0 | 33.0 | 26.2 | 22.6 | 22.6 | 20.9 | 15.1 | 14.8 | 17.3 | 26.1 | 26.4 | 25.2 | 30.4 | 34.4 | 29.0 | 53.4 | 48.3 | 41.4 | 35.0 | 28.8 | 28.9 | 35.4 | 18.2 | 13.9 | 20.0 | 13.6 |
Należności krótkoterminowe | 1.3 | 0.0 | 0.8 | 1.5 | 2.5 | 2.4 | 1.3 | 2.6 | 4.7 | 3.7 | 5.1 | 5.4 | 6.7 | 8.4 | 11.9 | 6.9 | 5.3 | 2.2 | 1.4 | 1.3 | 1.6 | 1.7 | 0.9 | 2.0 | 2.3 | 1.2 | 0.8 | 0.9 | 1.4 | 2.6 | 1.7 | 1.0 | 1.6 | 1.9 | 1.9 | 2.2 | 1.4 | 1.6 | 2.4 | 1.5 | 1.9 |
Dług krótkoterminowy | 0.0 | 0.0 | 1.1 | 1.7 | 2.3 | 2.4 | 0.0 | 0.0 | 0.8 | 1.6 | 2.4 | 3.2 | 3.2 | 0.0 | 0.0 | 0.6 | 2.4 | 3.2 | 6.8 | 1.7 | 5.9 | 1.2 | 1.3 | 1.4 | 0.8 | 0.8 | 0.8 | 0.4 | 0.8 | 0.8 | 0.8 | 0.3 | 0.7 | 0.7 | 0.7 | 0.7 | 0.4 | 0.7 | 0.4 | 0.4 | 0.4 |
Zobowiązania krótkoterminowe | 2.4 | 0.0 | 3.2 | 5.2 | 7.3 | 6.7 | 0.2 | 5.4 | 7.2 | 7.1 | 11.7 | 13.5 | 13.8 | 10.9 | 14.9 | 10.5 | 11.7 | 8.0 | 10.8 | 10.9 | 13.8 | 9.2 | 8.2 | 9.9 | 10.3 | 8.8 | 9.2 | 4.6 | 4.2 | 5.4 | 5.2 | 5.8 | 5.0 | 5.3 | 5.8 | 6.8 | 6.0 | 5.9 | 5.6 | 4.8 | 5.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.9 | 2.7 | 5.0 | 5.1 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 0.0 | 0.2 | 0.0 | 0.1 | 0.2 | 0.3 | 0.4 | 0.0 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 27.1 | (7.6) | 32.9 | 52.5 | 4.1 | 3.5 | 113.2 | 7.6 | 7.6 | 7.8 | 6.3 | 8.0 | 4.7 | 10.4 | 10.4 | 10.0 | 9.8 | 8.9 | 5.3 | 4.7 | 0.8 | 1.3 | 1.1 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 | 31.9 | 34.0 | 37.0 | 38.9 | 41.4 | 43.1 | 56.0 | 56.3 | 58.4 | 59.2 | 60.6 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 27.2 | 47.3 | 0.0 | 0.0 | (0.2) | (0.3) | 0.0 | (0.8) | 0.0 | (0.8) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.9) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 27.1 | (7.6) | 32.9 | 52.5 | 4.1 | 3.5 | 113.2 | 7.6 | 7.6 | 7.8 | 6.3 | 8.0 | 4.7 | 10.4 | 10.4 | 10.0 | 9.8 | 8.9 | 5.3 | 4.7 | 0.8 | 1.3 | 1.1 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 | 31.9 | 34.0 | 37.0 | 38.9 | 41.4 | 43.1 | 56.0 | 56.3 | 58.4 | 59.2 | 60.6 |
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 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 1.3 | 1.2 | 1.2 | 1.1 | 1.0 | 0.9 | 0.9 | 0.4 | 0.7 | 0.0 |
Zobowiązania ogółem | 29.5 | (7.6) | 36.1 | 57.7 | 11.4 | 10.3 | 113.4 | 13.2 | 14.8 | 14.1 | 18.0 | 19.1 | 18.5 | 21.3 | 25.3 | 20.5 | 21.4 | 17.0 | 16.1 | 15.6 | 14.6 | 10.5 | 9.3 | 10.6 | 10.8 | 9.3 | 9.5 | 4.9 | 4.4 | 5.5 | 37.1 | 40.7 | 42.0 | 44.2 | 47.3 | 49.9 | 62.0 | 62.2 | 64.0 | 64.0 | 65.6 |
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 | 0.1 | 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 | (21.7) | 0.0 | (34.2) | (39.4) | (44.8) | (49.9) | (55.6) | (65.2) | (75.6) | (89.4) | (107.7) | (124.2) | (140.7) | (161.4) | (185.2) | (206.9) | (222.3) | (228.0) | (234.6) | (237.7) | (240.6) | (246.3) | (248.8) | (255.9) | (263.2) | (269.3) | (274.2) | (255.5) | (263.1) | (270.9) | (278.8) | (288.4) | (297.7) | (306.8) | (316.1) | (320.9) | (332.7) | (340.3) | (348.0) | (355.3) | (363.5) |
Kapitał własny | 0.0 | 7.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.7 | 25.2 | 18.5 | 10.6 | 2.7 | (5.0) | (12.8) | (15.9) | (21.8) | (28.3) | (34.8) | (38.9) | 0.0 |
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 | 10.3 | 0.0 | 4.5 | 21.1 | 16.9 | 56.2 | 57.8 | 84.8 | 82.0 | 68.4 | 54.9 | 40.5 | 104.5 | 88.0 | 69.4 | 44.1 | 37.5 | 29.9 | 25.9 | 26.8 | 25.0 | 17.7 | 17.4 | 19.3 | 27.8 | 28.6 | 27.4 | 42.9 | 36.1 | 30.7 | 55.7 | 51.3 | 44.7 | 39.2 | 34.4 | 34.0 | 40.1 | 33.9 | 29.2 | 25.1 | 19.7 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.0 | 48.8 | 54.5 | 49.4 | 36.3 | 28.4 | 16.2 | 49.2 | 49.1 | 32.8 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.1 | 9.7 | 0.0 | 0.0 |
Dług | 0.0 | 0.0 | 5.9 | 6.0 | 6.0 | 5.7 | 7.5 | 7.6 | 7.7 | 7.8 | 7.9 | 8.0 | 7.3 | 9.8 | 9.9 | 10.0 | 11.7 | 11.6 | 11.6 | 6.4 | 6.4 | 2.1 | 2.0 | 2.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 1.3 | 1.2 | 1.2 | 1.1 | 43.0 | 45.3 | 47.6 | 0.8 | 0.7 | 0.6 |
Środki pieniężne i inne aktywa pieniężne | 8.3 | 0.0 | 4.2 | 20.3 | 15.9 | 55.3 | 56.9 | 34.8 | 23.0 | 16.7 | 16.3 | 9.2 | 84.8 | 35.2 | 15.8 | 8.0 | 33.0 | 26.2 | 22.6 | 22.6 | 20.9 | 15.1 | 14.8 | 17.3 | 26.1 | 26.4 | 25.2 | 30.4 | 34.4 | 29.0 | 53.4 | 48.3 | 41.4 | 35.0 | 28.8 | 28.9 | 35.4 | 18.2 | 13.9 | 20.0 | 13.6 |
Dług netto | (8.3) | 0.0 | 1.7 | (14.3) | (9.9) | (49.6) | (49.4) | (27.2) | (15.3) | (8.9) | (8.4) | (1.2) | (77.5) | (25.3) | (5.9) | 1.9 | (21.3) | (14.5) | (10.9) | (16.2) | (14.6) | (13.0) | (12.8) | (15.3) | (25.2) | (25.6) | (24.5) | (29.8) | (33.8) | (28.5) | (53.0) | (47.0) | (40.2) | (33.8) | (27.7) | 14.1 | 10.0 | 29.4 | (13.1) | (19.3) | (13.0) |
Ticker | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD | CLSD |
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 |