Wall Street Experts
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 | 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 |
| 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 |
| Aktywa | 30.4 | 32.0 | 30.6 | 28.5 | 27.5 | 25.2 | 23.2 | 23.5 | 17.8 | 17.5 | 17.4 | 16.6 | 16.2 | 18.0 | 17.5 | 15.4 | 13.7 | 13.3 | 14.4 | 14.5 | 14.6 | 14.7 | 15.1 | 15.4 | 15.5 | 17.2 | 18.2 | 19.3 | 22.7 | 23.8 | 23.5 | 26.6 | 25.9 | 26.7 | 25.2 | 23.7 | 24.6 | 29.5 | 26.5 | 25.4 | 23.8 |
| Aktywa trwałe | 18.7 | 19.8 | 20.7 | 20.4 | 20.5 | 20.1 | 19.6 | 19.1 | 14.2 | 13.3 | 12.2 | 11.1 | 10.8 | 9.8 | 9.2 | 8.9 | 4.4 | 4.9 | 6.4 | 6.6 | 6.7 | 7.1 | 7.9 | 7.6 | 7.5 | 7.2 | 7.2 | 7.3 | 9.7 | 10.1 | 10.8 | 12.5 | 13.3 | 13.9 | 14.5 | 15.3 | 15.7 | 12.4 | 13.1 | 13.3 | 13.7 |
| Rzeczowe aktywa trwałe netto | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 1.3 | 1.2 | 1.0 | 1.2 | 1.1 | 0.9 | 0.8 | 0.7 | 0.5 | 0.4 | 2.4 | 2.3 | 2.2 | 2.1 | 1.9 | 1.8 | 1.7 | 1.6 | 1.5 | 1.4 | 1.7 | 1.6 | 1.5 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 18.1 | 19.0 | 20.1 | 19.8 | 19.8 | 19.4 | 19.0 | 18.3 | 13.4 | 12.5 | 11.5 | 10.4 | 10.1 | 9.1 | 8.6 | 8.2 | 4.0 | 4.4 | 4.8 | 5.1 | 5.3 | 5.5 | 5.8 | 5.9 | 6.2 | 6.2 | 6.3 | 6.6 | 7.0 | 7.5 | 8.4 | 10.1 | 11.3 | 12.0 | 12.8 | 13.6 | 14.0 | 11.0 | 11.3 | 0.0 | 11.9 |
| Wartość firmy i wartości niematerialne i prawne | 18.1 | 19.0 | 20.1 | 19.8 | 19.8 | 19.4 | 19.0 | 18.3 | 13.4 | 12.5 | 11.5 | 10.4 | 10.1 | 9.1 | 8.6 | 8.2 | 4.0 | 4.4 | 4.8 | 5.1 | 5.3 | 5.5 | 5.8 | 5.9 | 6.2 | 6.2 | 6.3 | 6.6 | 7.0 | 7.5 | 8.4 | 10.1 | 11.3 | 12.0 | 12.8 | 13.6 | 14.0 | 11.0 | 11.3 | 11.6 | 11.9 |
| Należności netto | 3.3 | 5.3 | 3.0 | 3.0 | 2.5 | 2.7 | 2.8 | 3.9 | 2.8 | 0.0 | 3.6 | 3.6 | 0.0 | 5.1 | 0.0 | 4.8 | 5.1 | 4.3 | 4.1 | 4.7 | 4.4 | 4.5 | 2.9 | 3.6 | 3.6 | 5.9 | 5.9 | 7.1 | 6.6 | 7.3 | 7.3 | 9.4 | 8.9 | 8.5 | 8.1 | 7.6 | 8.3 | 8.4 | 8.0 | 0.0 | 7.4 |
| Inwestycje długoterminowe | (18.1) | (19.0) | (20.1) | (19.8) | 0.0 | (19.4) | (19.0) | 0.0 | (13.4) | 0.0 | (11.5) | 0.0 | (0.6) | (9.1) | (0.6) | 0.0 | 0.0 | (4.4) | 0.0 | (5.1) | (0.3) | (5.5) | (1.0) | (5.9) | (6.2) | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | (0.3) | 12.2 | 13.2 | 13.8 | 14.5 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Aktywa obrotowe | 11.7 | 12.2 | 9.9 | 8.1 | 7.0 | 5.1 | 3.6 | 4.4 | 3.6 | 4.3 | 5.2 | 5.5 | 5.4 | 8.2 | 8.3 | 6.5 | 9.3 | 8.4 | 8.1 | 7.9 | 7.9 | 7.7 | 7.2 | 7.8 | 8.0 | 10.0 | 11.0 | 12.0 | 12.9 | 13.7 | 12.7 | 14.2 | 12.6 | 12.9 | 10.7 | 8.4 | 8.9 | 17.1 | 13.4 | 12.0 | 10.1 |
| Środki pieniężne i Inwestycje | 6.6 | 5.7 | 5.9 | 3.6 | 2.7 | 1.7 | 0.2 | 0.1 | 0.2 | 0.2 | 1.1 | 1.2 | 1.1 | 2.8 | 2.5 | 1.2 | 3.9 | 3.8 | 3.7 | 2.9 | 3.2 | 2.9 | 4.0 | 3.9 | 4.2 | 4.1 | 4.8 | 4.8 | 6.0 | 6.4 | 4.8 | 4.8 | 3.3 | 4.4 | 2.2 | 0.8 | 0.5 | 8.7 | 5.1 | 3.3 | 2.3 |
| Zapasy | 1.8 | 1.0 | 0.8 | 1.4 | 0.0 | 0.0 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | (4.4) | 0.0 | 0.0 | 0.1 | 0.0 | (5.9) | (5.8) | 0.0 | (6.6) | 0.0 | (7.3) | 0.0 | (9.1) | 0.0 | 0.0 | 0.0 | 0.0 | (0.6) | 0.0 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 6.6 | 5.7 | 5.9 | 3.6 | 2.7 | 1.7 | 0.2 | 0.1 | 0.2 | 0.2 | 1.1 | 1.2 | 1.1 | 2.8 | 2.5 | 1.2 | 3.9 | 3.8 | 3.7 | 2.9 | 3.2 | 2.9 | 4.0 | 3.9 | 4.2 | 4.1 | 4.8 | 4.8 | 6.0 | 6.4 | 4.8 | 4.8 | 3.3 | 4.4 | 2.2 | 0.8 | 0.5 | 8.7 | 5.1 | 3.3 | 2.3 |
| Należności krótkoterminowe | 1.5 | 1.7 | 1.4 | 1.6 | 1.2 | 1.1 | 1.2 | 1.6 | 1.7 | 1.5 | 2.2 | 2.6 | 3.4 | 2.9 | 2.7 | 3.1 | 2.8 | 2.7 | 2.8 | 3.0 | 3.2 | 2.9 | 2.4 | 2.2 | 2.7 | 4.3 | 4.3 | 4.9 | 3.4 | 5.4 | 4.5 | 5.6 | 5.0 | 5.6 | 2.5 | 3.7 | 4.5 | 6.1 | 3.9 | 5.1 | 5.4 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.2 | 0.7 | 0.8 | 0.6 | 0.2 | 3.3 | 3.1 | 3.9 | 0.7 | 0.5 | 0.8 | 0.6 | 0.5 | 0.6 | 1.6 | 1.6 | 0.5 | 0.4 | 0.3 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 |
| Zobowiązania krótkoterminowe | 3.3 | 3.8 | 3.0 | 2.9 | 2.8 | 2.4 | 2.9 | 4.2 | 3.6 | 3.3 | 4.1 | 4.4 | 5.2 | 7.4 | 7.9 | 8.1 | 4.3 | 3.9 | 4.3 | 4.4 | 4.4 | 4.2 | 4.6 | 4.7 | 4.5 | 5.9 | 6.3 | 6.3 | 6.2 | 7.1 | 6.2 | 7.3 | 6.7 | 7.3 | 5.8 | 5.4 | 6.2 | 7.3 | 6.2 | 6.2 | 6.5 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.2 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.4 | 0.0 | 0.7 | 0.1 | 0.5 | 0.1 | 0.6 | 0.1 | 0.4 | 0.1 | 0.0 | 1.3 | 0.0 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 3.5 | 4.0 | 3.0 | 2.8 | 3.5 | 3.0 | 2.8 | 2.5 | 1.9 | 1.7 | 2.1 | 1.7 | 1.8 | 1.4 | 1.1 | 0.8 | 0.1 | 0.1 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 1.8 | 1.7 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 1.2 | 1.1 | 1.1 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.6 | 0.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 |
| Zobowiązania długoterminowe | 3.5 | 4.0 | 3.0 | 2.8 | 3.5 | 3.0 | 2.8 | 2.5 | 1.9 | 1.7 | 2.1 | 1.7 | 1.8 | 1.4 | 1.1 | 0.8 | 0.1 | 0.1 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 1.8 | 1.7 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 1.2 | 1.1 | 1.1 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.4) | 0.0 | 0.0 | 0.0 | (0.6) | 0.0 | (0.7) | 0.0 | 0.0 | 0.0 | 1.2 | 1.1 | 0.9 | 1.1 | 2.0 | 1.9 | 0.7 | 0.6 | 0.4 | 0.3 | 2.1 | 2.0 | 1.9 | 1.9 | 1.8 | 1.7 | 1.6 | 1.5 | 1.0 | 1.3 | 1.6 | 1.5 | 1.0 |
| Zobowiązania ogółem | 6.8 | 7.9 | 6.0 | 5.7 | 6.3 | 5.4 | 5.7 | 6.7 | 5.5 | 5.0 | 6.2 | 6.1 | 7.0 | 8.8 | 9.0 | 8.8 | 4.4 | 4.0 | 5.0 | 5.0 | 4.9 | 4.8 | 5.0 | 4.9 | 4.7 | 6.1 | 6.4 | 6.4 | 8.0 | 8.8 | 7.7 | 8.7 | 8.0 | 8.6 | 7.0 | 6.5 | 7.3 | 8.2 | 7.4 | 7.3 | 7.5 |
| Kapitał (fundusz) podstawowy | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Zyski zatrzymane | 3.8 | 4.3 | (1.1) | (2.9) | (4.4) | (5.8) | (8.6) | (9.3) | (13.8) | (13.6) | (9.5) | (10.2) | (7.9) | (8.0) | (7.1) | (9.1) | (12.1) | (12.1) | (24.0) | (4.2) | (4.2) | (3.9) | (3.5) | (3.1) | (1.1) | (0.8) | (0.1) | 0.9 | 2.7 | 3.0 | 3.8 | 5.9 | 7.8 | 8.1 | 5.4 | 4.3 | 4.4 | 8.4 | 7.4 | 6.4 | 4.5 |
| Kapitał własny | 23.6 | 24.1 | 24.5 | 22.7 | 21.2 | 19.8 | 17.5 | 16.9 | 12.3 | 12.5 | 11.2 | 10.5 | 9.2 | 9.1 | 8.5 | 6.5 | 9.3 | 9.3 | 9.4 | 9.6 | 9.7 | 9.9 | 10.0 | 10.4 | 10.9 | 11.1 | 11.8 | 12.9 | 14.7 | 15.0 | 15.8 | 17.9 | 17.8 | 18.1 | 18.2 | 17.2 | 17.3 | 21.3 | 19.1 | 18.1 | 16.3 |
| 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 | 0.0 | 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 | 30.4 | 32.0 | 30.6 | 28.5 | 27.5 | 25.2 | 23.2 | 23.5 | 17.8 | 17.5 | 17.4 | 16.6 | 16.2 | 18.0 | 17.5 | 15.4 | 13.7 | 13.3 | 14.4 | 14.5 | 14.6 | 14.7 | 15.1 | 15.4 | 15.5 | 17.2 | 18.2 | 19.3 | 22.7 | 23.8 | 23.5 | 26.6 | 25.9 | 26.7 | 25.2 | 23.7 | 24.6 | 29.5 | 26.5 | 25.4 | 23.8 |
| Inwestycje | (18.1) | (19.0) | (20.1) | (19.8) | 0.0 | (19.4) | (19.0) | 0.0 | (13.4) | 0.0 | (11.5) | 0.0 | (0.6) | (9.1) | (0.6) | 0.0 | 0.0 | (4.4) | 0.0 | (5.1) | (0.3) | (5.5) | (1.0) | (5.9) | (6.2) | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | (0.3) | 12.2 | 13.2 | 13.8 | 14.5 | (0.1) | 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 | 0.4 | 0.6 | 0.7 | 1.3 | 1.0 | 1.4 | 3.8 | 4.1 | 4.0 | 0.7 | 0.5 | 1.5 | 1.2 | 0.9 | 1.1 | 2.0 | 1.9 | 0.7 | 0.6 | 0.4 | 0.3 | 2.1 | 2.0 | 2.0 | 1.9 | 1.8 | 1.7 | 1.6 | 1.5 | 1.4 | 1.3 | 1.6 | 1.5 | 1.4 |
| Środki pieniężne i inne aktywa pieniężne | 6.6 | 5.7 | 5.9 | 3.6 | 2.7 | 1.7 | 0.2 | 0.1 | 0.2 | 0.2 | 1.1 | 1.2 | 1.1 | 2.8 | 2.5 | 1.2 | 3.9 | 3.8 | 3.7 | 2.9 | 3.2 | 2.9 | 4.0 | 3.9 | 4.2 | 4.1 | 4.8 | 4.8 | 6.0 | 6.4 | 4.8 | 4.8 | 3.3 | 4.4 | 2.2 | 0.8 | 0.5 | 8.7 | 5.1 | 3.3 | 2.3 |
| Dług netto | (6.6) | (5.7) | (5.9) | (3.6) | (2.7) | (1.7) | (0.2) | 0.3 | 0.5 | 0.6 | 0.2 | (0.2) | 0.3 | 1.0 | 1.6 | 2.8 | (3.3) | (3.3) | (2.3) | (1.8) | (2.3) | (1.8) | (1.9) | (2.0) | (3.5) | (3.6) | (4.4) | (4.6) | (3.9) | (4.3) | (2.9) | (2.9) | (1.5) | (2.7) | (0.6) | 0.7 | 0.9 | (7.4) | (3.5) | (1.8) | (0.9) |
| Ticker | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA | CPL.WA |
| Waluta | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN |