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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 30.4 | 22.3 | 70.4 | 60.7 | 51.9 | 48.2 | 40.9 | 34.9 | 153.8 | 146.6 | 140.3 | 127.8 | 199.6 | 188.0 | 179.2 | 170.0 | 156.9 | 161.1 | 155.6 | 149.2 | 140.4 | 131.5 |
Aktywa trwałe | 0.0 | 0.0 | 0.0 | (57.5) | 0.0 | 0.0 | 4.1 | 3.8 | 3.2 | 2.9 | 1.7 | 6.6 | 6.3 | 6.3 | 6.7 | 6.3 | 5.7 | 5.3 | 4.9 | 4.4 | 3.9 | 3.5 | 3.0 | 2.5 | 2.1 | 8.0 | 7.7 | 7.3 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.8 | 3.3 | 2.8 | 2.4 | 1.1 | 6.1 | 5.8 | 5.8 | 6.3 | 6.0 | 5.4 | 5.0 | 4.5 | 4.1 | 3.6 | 3.1 | 2.7 | 2.2 | 1.7 | 7.4 | 7.1 | 6.7 |
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 |
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 |
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 |
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 | 0.0 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 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 |
Aktywa obrotowe | 0.0 | 0.0 | 0.0 | 57.5 | 0.0 | 0.0 | 26.2 | 18.5 | 67.3 | 57.8 | 50.2 | 41.6 | 34.5 | 28.6 | 147.1 | 140.3 | 134.5 | 122.6 | 194.8 | 183.6 | 175.3 | 166.6 | 153.9 | 158.6 | 153.5 | 141.1 | 132.8 | 124.1 |
Środki pieniężne i Inwestycje | 0.0 | 0.0 | 0.0 | 57.5 | 0.0 | 0.0 | 25.3 | 17.5 | 65.4 | 55.5 | 47.1 | 39.7 | 31.2 | 25.5 | 144.5 | 136.4 | 132.0 | 120.6 | 186.6 | 175.2 | 168.8 | 163.7 | 152.5 | 156.3 | 146.2 | 135.4 | 126.7 | 112.6 |
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 | 0.0 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 115.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 105.8 | 104.1 | 151.7 | 148.1 | 149.5 | 133.3 | 128.2 | 132.6 | 126.8 | 98.6 | 83.2 | 71.6 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 0.0 | (57.5) | 0.0 | 0.0 | 25.3 | 17.5 | 65.4 | 55.5 | 47.1 | 39.7 | 31.2 | 25.5 | 144.5 | 136.4 | 26.2 | 16.5 | 34.9 | 27.0 | 19.3 | 30.4 | 24.2 | 23.7 | 19.4 | 36.8 | 43.5 | 41.0 |
Należności krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.3 | 1.6 | 0.9 | 1.1 | 1.1 | 0.6 | 0.9 | 0.9 | 0.3 | 6.5 | 2.8 | 3.4 | 1.1 | 0.7 | 2.3 | 4.1 | 0.9 | 1.2 | 1.0 | 2.2 | 1.6 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.6 | 8.3 | 7.5 | 7.5 | 7.5 | 8.5 | 6.7 | 4.8 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.1 | 0.6 | 0.3 | 0.1 |
Zobowiązania krótkoterminowe | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 9.8 | 9.7 | 11.6 | 9.7 | 10.1 | 10.8 | 8.4 | 7.7 | 10.6 | 9.3 | 10.9 | 9.6 | 16.2 | 11.2 | 9.7 | 9.1 | 7.8 | 3.9 | 9.5 | 4.4 | 8.9 | 14.9 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (3.7) | 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 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 139.2 | 7.4 | 5.6 | 3.7 | 1.9 | 3.9 | 3.6 | 3.3 | 3.0 | 2.7 | 2.4 | 2.1 | 1.8 | 1.5 | 1.2 | 0.9 | 0.5 | 0.2 | 0.0 | 6.3 | 6.3 | 6.3 |
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 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 139.2 | 7.4 | 5.6 | 3.7 | 1.9 | 3.9 | 3.6 | 3.3 | 3.0 | 2.7 | 2.4 | 2.1 | 1.8 | 1.5 | 1.2 | 0.9 | 0.5 | 0.2 | 0.0 | 6.3 | 6.3 | 6.3 |
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 | 4.9 | 4.7 | 4.4 | 4.0 | 3.8 | 3.5 | 3.2 | 2.9 | 2.6 | 2.3 | 2.0 | 0.5 | 0.2 | 1.1 | 6.9 | 6.6 | 6.4 |
Zobowiązania ogółem | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 149.0 | 17.2 | 17.2 | 13.4 | 12.0 | 14.7 | 12.0 | 11.0 | 13.7 | 12.1 | 13.3 | 11.7 | 18.0 | 12.7 | 10.9 | 10.0 | 8.3 | 4.1 | 9.5 | 10.8 | 15.2 | 21.2 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 3.6 | 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 |
Zyski zatrzymane | -0.0 | (0.1) | (0.1) | 0.0 | (0.1) | (0.1) | (121.9) | (128.3) | (133.9) | (143.0) | (151.4) | (158.8) | (214.6) | (220.6) | (233.6) | (240.8) | (249.2) | (261.2) | (272.8) | (280.7) | (291.9) | (301.9) | (315.3) | (326.1) | (339.2) | (349.7) | (364.7) | (381.3) |
Kapitał własny | -0.0 | (0.1) | (0.1) | 45.1 | (0.1) | (0.1) | (118.6) | 5.1 | 53.2 | 47.3 | 39.9 | 33.5 | 28.9 | 23.9 | 140.1 | 134.5 | 126.9 | 116.1 | 181.6 | 175.3 | 168.3 | 160.0 | 148.5 | 157.1 | 146.1 | 138.4 | 125.2 | 110.3 |
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 |
Pasywa | 0.0 | 0.0 | 0.0 | 45.1 | 0.0 | 0.0 | 30.4 | 22.3 | 70.4 | 60.7 | 51.9 | 48.2 | 40.9 | 34.9 | 153.8 | 146.6 | 140.3 | 127.8 | 199.6 | 188.0 | 179.2 | 170.0 | 156.9 | 161.1 | 155.6 | 149.2 | 140.4 | 131.5 |
Inwestycje | 0.0 | 0.0 | 0.0 | 115.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 105.8 | 104.1 | 151.7 | 148.1 | 149.5 | 133.3 | 128.2 | 132.6 | 126.8 | 98.6 | 83.2 | 71.6 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.9 | 15.7 | 13.0 | 11.2 | 9.3 | 12.4 | 10.3 | 8.1 | 4.0 | 3.8 | 3.5 | 3.2 | 2.9 | 2.6 | 2.3 | 2.0 | 1.7 | 1.4 | 1.1 | 6.9 | 6.6 | 6.4 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 0.0 | (57.5) | 0.0 | 0.0 | 25.3 | 17.5 | 65.4 | 55.5 | 47.1 | 39.7 | 31.2 | 25.5 | 144.5 | 136.4 | 26.2 | 16.5 | 34.9 | 27.0 | 19.3 | 30.4 | 24.2 | 23.7 | 19.4 | 36.8 | 43.5 | 41.0 |
Dług netto | -0.0 | -0.0 | -0.0 | 57.5 | -0.0 | -0.0 | (10.4) | (1.8) | (52.3) | (44.3) | (37.7) | (27.3) | (20.9) | (17.4) | (140.5) | (132.6) | (22.7) | (13.3) | (32.0) | (24.4) | (16.9) | (28.4) | (22.5) | (22.3) | (18.3) | (29.9) | (36.8) | (34.7) |
Ticker | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX | CMPX |
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 |