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 | 28.9 | 45.8 | 43.6 | 77.0 | 71.4 | 66.0 | 56.7 | 53.0 | 44.0 | 33.9 | 12.6 | 12.2 | 12.3 | 10.4 | 21.8 | 17.9 | 14.2 | 14.5 | 13.9 | 11.9 | 13.1 | 11.8 | 30.1 | 39.5 | 134.7 | 129.6 | 143.7 | 141.3 | 149.5 | 139.2 | 131.3 | 123.6 | 116.2 | 106.5 | 97.5 | 88.5 | 81.6 | 74.0 | 66.1 | 62.9 | 97.2 | 84.8 |
Aktywa trwałe | 1.6 | 1.4 | 1.7 | 2.2 | 3.1 | 5.1 | 5.1 | 5.0 | 5.0 | 4.2 | 3.9 | 3.7 | 2.8 | 2.6 | 2.1 | 1.9 | 1.4 | 2.2 | 2.0 | 1.9 | 1.7 | 1.5 | 1.3 | 1.3 | 1.4 | 1.0 | 0.9 | 3.5 | 3.4 | 3.4 | 3.8 | 3.9 | 4.9 | 4.8 | 4.7 | 4.5 | 4.2 | 4.0 | 3.8 | 3.6 | 2.1 | 2.1 |
Rzeczowe aktywa trwałe netto | 0.8 | 1.0 | 1.4 | 1.8 | 2.7 | 4.7 | 4.7 | 4.7 | 3.8 | 3.6 | 3.3 | 3.1 | 2.4 | 2.2 | 1.8 | 1.6 | 1.3 | 2.1 | 1.9 | 1.8 | 1.6 | 1.4 | 1.2 | 1.1 | 1.0 | 0.8 | 0.6 | 3.4 | 3.2 | 3.2 | 3.7 | 3.7 | 3.5 | 3.4 | 3.3 | 3.2 | 2.9 | 2.8 | 2.5 | 2.3 | 2.1 | 1.8 |
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.4 | 0.6 | 0.6 | 0.8 | 0.7 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.8 | 0.4 |
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 | 0.1 | 0.0 | 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 | 27.3 | 44.5 | 41.9 | 74.8 | 68.4 | 60.9 | 51.6 | 48.0 | 39.0 | 29.7 | 8.7 | 8.6 | 9.5 | 7.8 | 19.6 | 16.0 | 12.8 | 12.3 | 11.8 | 10.0 | 11.4 | 10.3 | 28.8 | 38.2 | 133.4 | 128.6 | 142.9 | 137.8 | 146.1 | 135.8 | 127.4 | 119.8 | 111.3 | 101.8 | 92.7 | 83.9 | 77.4 | 70.0 | 62.2 | 59.3 | 95.1 | 82.7 |
Środki pieniężne i Inwestycje | 27.3 | 44.0 | 41.3 | 74.1 | 67.5 | 60.0 | 50.6 | 46.9 | 37.9 | 28.8 | 7.8 | 7.4 | 8.2 | 6.7 | 18.5 | 15.1 | 11.5 | 11.3 | 10.8 | 9.0 | 10.2 | 9.3 | 27.8 | 36.4 | 131.0 | 125.6 | 140.1 | 134.0 | 140.8 | 129.4 | 122.0 | 114.3 | 105.3 | 97.0 | 89.4 | 81.4 | 74.8 | 67.2 | 60.3 | 57.7 | 91.7 | 79.9 |
Zapasy | (0.4) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 28.0 | 24.4 | 24.0 | 18.6 | 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 | 110.9 | 129.5 | 120.9 | 128.9 | 109.3 | 101.0 | 95.6 | 88.9 | 82.0 | 70.1 | 66.1 | 53.2 | 48.5 | 34.8 | 44.6 | 40.3 | 55.8 |
Środki pieniężne i inne aktywa pieniężne | 27.3 | 44.0 | 41.3 | 74.1 | 67.5 | 60.0 | 22.6 | 22.6 | 37.9 | 10.2 | 7.8 | 7.4 | 8.2 | 6.7 | 18.5 | 15.1 | 11.5 | 11.3 | 10.8 | 9.0 | 10.2 | 9.3 | 27.8 | 36.4 | 131.0 | 14.7 | 10.6 | 13.2 | 11.9 | 20.1 | 21.0 | 18.7 | 16.3 | 15.0 | 19.4 | 15.2 | 21.7 | 18.7 | 25.5 | 13.0 | 51.5 | 24.1 |
Należności krótkoterminowe | 0.7 | 0.5 | 1.1 | 1.1 | 1.0 | 1.3 | 1.1 | 0.9 | 1.1 | 1.0 | 0.6 | 0.7 | 0.8 | 0.7 | 0.6 | 0.5 | 0.7 | 0.5 | 0.5 | 0.5 | 0.7 | 0.6 | 1.2 | 0.6 | 1.4 | 0.8 | 0.5 | 0.4 | 1.4 | 1.3 | 1.5 | 1.4 | 2.0 | 2.9 | 2.9 | 2.2 | 2.0 | 5.2 | 5.1 | 4.6 | 4.8 | 3.6 |
Dług krótkoterminowy | 1.9 | 3.1 | 2.3 | 3.7 | 5.2 | 5.9 | 6.1 | 0.8 | 2.4 | 3.9 | 1.6 | 1.5 | 1.3 | 1.2 | 0.0 | 0.0 | 0.0 | 0.8 | 0.8 | 1.7 | 0.9 | 1.7 | 0.9 | 1.2 | 0.9 | 1.3 | 0.8 | 1.2 | 0.6 | 1.3 | 1.3 | 1.3 | 0.7 | 1.4 | 1.4 | 1.4 | 1.4 | 0.7 | 1.4 | 0.7 | 0.7 | 0.7 |
Zobowiązania krótkoterminowe | 4.5 | 5.3 | 5.0 | 7.0 | 8.2 | 10.1 | 10.9 | 6.6 | 7.8 | 9.0 | 7.5 | 5.1 | 3.9 | 3.9 | 3.2 | 2.7 | 3.0 | 3.3 | 3.7 | 4.2 | 4.8 | 4.9 | 5.0 | 5.4 | 6.1 | 4.5 | 4.6 | 5.0 | 6.6 | 6.7 | 8.5 | 8.2 | 7.8 | 8.1 | 9.1 | 9.0 | 10.4 | 11.8 | 12.5 | 12.5 | 13.4 | 13.3 |
Rozliczenia międzyokresowe | (1.8) | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 3.9 | 3.0 | 3.6 | 4.0 | 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 |
Zobowiązania długoterminowe | 16.1 | 17.0 | 20.6 | 15.2 | 14.5 | 14.7 | 13.3 | 19.7 | 16.4 | 14.3 | 1.6 | 3.2 | 1.8 | 1.9 | 1.1 | 1.3 | 1.1 | 1.6 | 1.3 | 1.1 | 1.0 | 0.8 | 0.8 | 0.5 | 0.5 | 0.3 | 0.2 | 2.7 | 2.6 | 2.4 | 2.3 | 2.2 | 2.0 | 1.9 | 1.8 | 1.6 | 1.5 | 1.3 | 1.1 | 1.0 | 0.8 | 0.6 |
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 | 16.1 | 17.0 | 20.6 | 15.2 | 14.5 | 14.7 | 13.3 | 19.7 | 16.4 | 14.3 | 1.6 | 3.2 | 1.8 | 1.9 | 1.1 | 1.3 | 1.1 | 1.6 | 1.3 | 1.1 | 1.0 | 0.8 | 0.8 | 0.5 | 0.5 | 0.3 | 0.2 | 2.7 | 2.6 | 2.4 | 2.3 | 2.2 | 2.0 | 1.9 | 1.8 | 1.6 | 1.5 | 1.3 | 1.1 | 1.0 | 0.8 | 0.6 |
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 | 0.0 | 2.3 | 2.1 | 1.9 | 1.7 | 1.5 | 1.3 | 1.1 | 0.9 | 0.6 | 0.4 | 3.3 | 3.1 | 3.1 | 3.0 | 2.8 | 2.7 | 2.6 | 2.4 | 2.3 | 2.1 | 2.0 | 1.8 | 1.7 | 0.0 | 0.0 |
Zobowiązania ogółem | 20.5 | 22.3 | 25.5 | 22.2 | 22.7 | 24.8 | 24.2 | 26.2 | 24.2 | 23.2 | 9.0 | 8.3 | 5.8 | 5.7 | 4.3 | 3.9 | 4.1 | 4.8 | 5.0 | 5.3 | 5.8 | 5.7 | 5.7 | 5.9 | 6.6 | 4.8 | 4.8 | 7.8 | 9.1 | 9.1 | 10.8 | 10.4 | 9.8 | 10.0 | 10.9 | 10.6 | 11.9 | 13.1 | 13.7 | 13.5 | 14.2 | 13.9 |
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 | (81.4) | (88.6) | (98.8) | (101.5) | (108.9) | (119.2) | (129.4) | (139.6) | (148.1) | (158.1) | (166.2) | (170.5) | (173.0) | (177.7) | (184.3) | (188.0) | (192.2) | (196.4) | (200.5) | (204.6) | (208.9) | (213.0) | (220.4) | (224.9) | (231.5) | (236.7) | (243.4) | (250.4) | (259.8) | (270.8) | (281.3) | (289.8) | (298.1) | (309.3) | (320.5) | (330.2) | (339.5) | (348.8) | (360.5) | (372.4) | 0.0 | (397.6) |
Kapitał własny | 8.3 | 23.6 | 18.1 | 54.9 | 48.7 | 41.2 | 32.6 | 26.8 | 19.8 | 10.7 | 3.5 | 3.9 | 6.5 | 4.7 | 17.5 | 14.0 | 10.1 | 9.7 | 8.8 | 6.7 | 7.3 | 6.1 | 24.4 | 33.5 | 128.2 | 124.8 | 138.9 | 133.5 | 140.4 | 130.1 | 120.5 | 113.2 | 106.3 | 96.5 | 86.6 | 77.8 | 69.7 | 60.9 | 52.4 | 49.4 | 82.9 | 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 | 0.0 |
Pasywa | 28.9 | 45.8 | 43.6 | 77.0 | 71.4 | 66.0 | 56.7 | 53.0 | 44.0 | 33.9 | 12.6 | 12.2 | 12.3 | 10.4 | 21.8 | 17.9 | 14.2 | 14.5 | 13.9 | 11.9 | 13.1 | 11.8 | 30.1 | 39.5 | 134.7 | 129.6 | 143.7 | 141.3 | 149.5 | 139.2 | 131.3 | 123.6 | 116.2 | 106.5 | 97.5 | 88.5 | 81.6 | 74.0 | 66.1 | 62.9 | 97.2 | 84.8 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.0 | 24.4 | 24.0 | 18.6 | 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 | 110.9 | 129.5 | 120.9 | 128.9 | 109.3 | 101.0 | 95.6 | 88.9 | 82.0 | 70.1 | 66.1 | 53.2 | 48.5 | 34.8 | 44.6 | 40.3 | 0.0 |
Dług | 15.0 | 15.1 | 15.2 | 15.3 | 16.5 | 16.2 | 15.2 | 16.4 | 16.5 | 16.6 | 1.6 | 1.5 | 1.3 | 1.2 | 0.0 | 0.0 | 0.0 | 2.3 | 2.1 | 1.9 | 1.7 | 1.5 | 1.6 | 1.4 | 0.9 | 0.6 | 0.4 | 3.3 | 3.1 | 3.1 | 3.0 | 2.8 | 2.7 | 2.6 | 2.4 | 2.3 | 2.1 | 2.0 | 1.8 | 1.7 | 1.5 | 1.4 |
Środki pieniężne i inne aktywa pieniężne | 27.3 | 44.0 | 41.3 | 74.1 | 67.5 | 60.0 | 22.6 | 22.6 | 37.9 | 10.2 | 7.8 | 7.4 | 8.2 | 6.7 | 18.5 | 15.1 | 11.5 | 11.3 | 10.8 | 9.0 | 10.2 | 9.3 | 27.8 | 36.4 | 131.0 | 14.7 | 10.6 | 13.2 | 11.9 | 20.1 | 21.0 | 18.7 | 16.3 | 15.0 | 19.4 | 15.2 | 21.7 | 18.7 | 25.5 | 13.0 | 51.5 | 24.1 |
Dług netto | (12.3) | (28.9) | (26.1) | (58.9) | (51.0) | (43.8) | (7.4) | (6.2) | (21.4) | 6.4 | (6.1) | (5.9) | (6.9) | (5.5) | (18.5) | (15.1) | (11.5) | (9.0) | (8.7) | (7.1) | (8.5) | (7.8) | (26.1) | (35.0) | (130.1) | (14.0) | (10.2) | (9.9) | (8.8) | (16.9) | (18.0) | (15.9) | (13.6) | (12.4) | (16.9) | (12.9) | (19.5) | (16.7) | (23.7) | (11.4) | (49.9) | (22.7) |
Ticker | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF | CRDF |
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 |