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 | 137.4 | 140.6 | 138.9 | 133.7 | 136.2 | 143.1 | 138.2 | 138.6 | 137.9 | 141.6 | 111.0 | 111.8 | 113.8 | 118.5 | 120.1 | 116.4 | 122.3 | 136.5 | 133.8 | 132.7 | 130.2 | 128.4 | 125.4 | 124.2 | 120.1 | 119.1 | 106.9 | 101.0 | 96.6 | 99.6 | 90.4 | 82.9 | 77.7 | 78.3 | 74.4 | 75.5 | 83.0 | 80.8 | 80.8 | 81.7 | 93.7 |
| Aktywa trwałe | 73.1 | 70.8 | 69.2 | 67.3 | 70.3 | 72.3 | 72.6 | 73.3 | 64.5 | 64.9 | 64.8 | 63.5 | 66.7 | 67.1 | 66.4 | 71.2 | 73.1 | 84.1 | 83.2 | 81.6 | 77.9 | 74.1 | 74.6 | 72.3 | 62.2 | 61.5 | 61.0 | 59.5 | 50.5 | 55.6 | 55.9 | 47.4 | 39.1 | 39.4 | 38.5 | 37.3 | 38.3 | 40.3 | 39.6 | 39.3 | 40.3 |
| Rzeczowe aktywa trwałe netto | 19.4 | 20.2 | 19.6 | 18.5 | 18.6 | 18.4 | 18.0 | 18.5 | 18.6 | 18.7 | 18.6 | 17.8 | 18.5 | 18.7 | 18.7 | 19.2 | 19.0 | 28.6 | 27.2 | 26.1 | 23.0 | 20.5 | 19.5 | 18.1 | 15.3 | 14.2 | 13.6 | 12.4 | 10.3 | 9.6 | 7.9 | 7.4 | 4.9 | 5.2 | 3.9 | 2.7 | 3.0 | 2.9 | 2.7 | 2.8 | 3.1 |
| Wartość firmy | 9.3 | 10.0 | 9.5 | 10.3 | 9.4 | 9.4 | 12.8 | 11.0 | 11.5 | 11.6 | 11.6 | 11.5 | 11.6 | 11.9 | 11.8 | 14.3 | 11.0 | 11.1 | 11.0 | 11.0 | 10.7 | 10.6 | 10.6 | 10.6 | 9.3 | 9.4 | 9.5 | 9.8 | 10.6 | 15.6 | 16.3 | 9.1 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 9.6 | 9.6 | 9.6 | 9.2 |
| Wartości niematerialne i prawne | 16.6 | 16.8 | 18.2 | 17.8 | 19.0 | 19.0 | 18.7 | 21.8 | 26.1 | 26.4 | 26.4 | 26.4 | 27.9 | 27.7 | 27.1 | 28.4 | 32.6 | 33.7 | 33.9 | 33.3 | 31.1 | 30.1 | 29.9 | 29.3 | 24.7 | 24.7 | 25.3 | 25.8 | 21.1 | 21.7 | 21.2 | 20.5 | 19.0 | 19.0 | 19.1 | 19.0 | 19.0 | 19.7 | 19.5 | 19.5 | 20.2 |
| Wartość firmy i wartości niematerialne i prawne | 25.9 | 26.8 | 27.6 | 28.1 | 28.4 | 28.4 | 31.6 | 32.7 | 37.6 | 38.0 | 37.9 | 37.9 | 39.5 | 39.6 | 39.0 | 42.7 | 43.6 | 44.8 | 44.9 | 44.3 | 41.8 | 40.7 | 40.5 | 39.9 | 34.0 | 34.1 | 34.8 | 35.6 | 31.7 | 37.3 | 37.5 | 29.6 | 27.8 | 27.8 | 27.9 | 27.8 | 27.8 | 29.3 | 29.1 | 29.1 | 29.4 |
| Należności netto | 43.6 | 44.5 | 44.1 | 45.9 | 44.0 | 46.2 | 36.9 | 37.5 | 37.7 | 36.2 | 26.7 | 28.2 | 32.8 | 32.8 | 30.0 | 30.3 | 35.6 | 38.6 | 37.0 | 38.2 | 41.2 | 41.8 | 35.8 | 37.3 | 33.6 | 34.2 | 29.9 | 26.8 | 31.4 | 27.3 | 0.0 | 23.8 | 22.2 | 22.3 | 24.9 | 27.4 | 28.2 | 24.8 | 26.7 | 0.0 | 0.0 |
| Inwestycje długoterminowe | 2.2 | 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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (2.1) | 0.0 | 0.0 | 0.0 | 0.0 |
| Aktywa obrotowe | 64.3 | 69.8 | 69.6 | 66.4 | 66.0 | 70.7 | 65.5 | 65.3 | 73.5 | 76.7 | 46.2 | 48.2 | 47.1 | 51.5 | 53.7 | 45.1 | 49.2 | 52.4 | 50.6 | 51.1 | 52.3 | 54.4 | 50.8 | 51.9 | 57.9 | 57.6 | 45.9 | 41.5 | 46.0 | 44.0 | 34.5 | 35.6 | 38.6 | 38.9 | 36.0 | 38.2 | 44.7 | 40.5 | 40.2 | 42.4 | 53.3 |
| Środki pieniężne i Inwestycje | 11.9 | 13.8 | 12.6 | 12.6 | 15.1 | 16.0 | 19.1 | 18.0 | 28.3 | 32.6 | 12.0 | 11.7 | 6.1 | 9.5 | 13.4 | 4.8 | 5.3 | 5.5 | 6.1 | 5.3 | 0.9 | 5.6 | 8.8 | 8.3 | 11.0 | 14.9 | 6.7 | 5.5 | 4.5 | 6.9 | 4.4 | 3.7 | 2.1 | 3.4 | 4.1 | 4.5 | 6.6 | 7.2 | 6.6 | 6.6 | 4.8 |
| Zapasy | 1.1 | 1.4 | 1.5 | 1.5 | 1.5 | 1.4 | 1.7 | 1.7 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.7 | 1.9 | 2.1 | 2.1 | 2.1 | 2.0 | 2.4 | 1.8 | 1.6 | 1.4 | 1.5 | 1.2 | 1.2 | 1.4 | 1.8 | 1.4 | 1.4 | 1.6 | 2.5 | 1.0 | 0.8 | 1.1 | 1.1 | 0.7 | 0.7 | 0.9 | 0.9 | 0.6 |
| 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 | 11.9 | 13.8 | 12.6 | 12.6 | 15.1 | 16.0 | 19.1 | 18.0 | 28.3 | 32.6 | 12.0 | 11.7 | 6.1 | 9.5 | 13.4 | 4.8 | 5.3 | 5.5 | 6.1 | 5.3 | 0.9 | 5.6 | 8.8 | 8.3 | 11.0 | 14.9 | 6.7 | 5.5 | 4.5 | 6.9 | 4.4 | 3.7 | 2.1 | 3.4 | 4.1 | 4.5 | 6.6 | 7.2 | 6.6 | 6.6 | 4.8 |
| Należności krótkoterminowe | 20.1 | 17.4 | 15.1 | 14.7 | 15.7 | 17.5 | 16.2 | 15.6 | 17.3 | 17.3 | 13.0 | 13.1 | 14.0 | 16.2 | 11.9 | 11.2 | 16.0 | 16.2 | 13.7 | 16.3 | 15.7 | 14.6 | 12.1 | 10.3 | 10.8 | 12.1 | 15.5 | 10.1 | 12.0 | 11.0 | 5.8 | 8.5 | 8.6 | 10.0 | 7.4 | 11.7 | 8.2 | 10.4 | 7.4 | 8.7 | 10.5 |
| Dług krótkoterminowy | 6.0 | 7.0 | 6.9 | 6.3 | 7.5 | 6.8 | 5.9 | 6.8 | 4.3 | 3.9 | 3.9 | 3.7 | 4.3 | 4.2 | 22.5 | 11.6 | 14.3 | 16.0 | 14.8 | 11.0 | 9.9 | 8.8 | 5.5 | 6.4 | 5.7 | 5.3 | 5.5 | 4.2 | 24.1 | 30.3 | 15.5 | 13.4 | 6.2 | 8.3 | 8.4 | 7.9 | 10.8 | 9.4 | 8.8 | 9.7 | 8.2 |
| Zobowiązania krótkoterminowe | 50.3 | 51.2 | 50.4 | 43.4 | 47.3 | 50.3 | 48.6 | 47.5 | 43.0 | 44.8 | 33.2 | 33.7 | 34.8 | 38.5 | 62.1 | 40.5 | 46.9 | 51.0 | 47.4 | 46.1 | 47.5 | 45.5 | 43.4 | 41.0 | 41.7 | 40.9 | 43.5 | 36.6 | 61.5 | 64.2 | 47.5 | 38.9 | 40.6 | 41.0 | 37.3 | 36.5 | 41.5 | 38.0 | 37.1 | 36.2 | 36.7 |
| Rozliczenia międzyokresowe | 21.0 | 10.0 | 12.7 | 8.0 | 20.5 | 9.4 | 10.2 | 11.0 | 16.8 | 6.9 | 6.8 | 6.5 | 12.4 | 6.8 | 14.9 | 5.8 | 12.3 | 6.0 | 7.0 | 8.3 | 17.3 | 8.0 | 8.2 | 7.9 | 18.3 | 9.9 | 15.6 | 12.4 | 16.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.6 | 11.1 | 18.7 | 8.8 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 21.9 | 20.8 | 20.3 | 20.4 | 18.3 | 20.7 | 20.2 | 20.9 | 25.8 | 25.7 | 24.9 | 24.2 | 23.3 | 23.0 | 9.6 | 26.0 | 26.2 | 35.1 | 35.1 | 34.7 | 31.7 | 31.2 | 30.7 | 30.2 | 30.2 | 28.7 | 27.6 | 29.9 | 15.2 | 16.3 | 22.8 | 21.9 | 19.1 | 18.8 | 17.3 | 16.3 | 17.5 | 17.8 | 17.4 | 17.0 | 27.0 |
| Rezerwy z tytułu odroczonego podatku | 2.9 | 2.7 | 3.0 | 2.9 | 2.8 | 3.0 | 2.7 | 3.3 | 3.8 | 4.0 | 3.9 | 3.8 | 3.7 | 3.7 | 3.6 | 3.5 | 3.6 | 3.6 | 3.5 | 3.5 | 3.3 | 3.1 | 3.1 | 3.0 | 2.9 | 2.7 | 2.7 | 2.7 | 1.7 | 1.7 | 1.5 | 1.4 | 1.3 | 1.3 | 1.3 | 1.2 | 1.7 | 2.0 | 0.0 | 1.7 | 0.1 |
| Zobowiązania długoterminowe | 21.9 | 20.8 | 20.3 | 20.4 | 18.3 | 20.7 | 20.2 | 20.9 | 25.8 | 25.7 | 24.9 | 24.2 | 23.3 | 23.0 | 9.6 | 26.0 | 26.2 | 35.1 | 35.1 | 34.7 | 31.7 | 31.2 | 30.7 | 30.2 | 30.2 | 28.7 | 27.6 | 29.9 | 15.2 | 16.3 | 22.8 | 21.9 | 19.1 | 18.8 | 17.3 | 16.3 | 17.5 | 17.8 | 17.4 | 17.0 | 27.0 |
| Zobowiązania z tytułu leasingu | 2.5 | 2.5 | 2.5 | 2.6 | 2.7 | 2.7 | 2.5 | 2.7 | 3.0 | 2.8 | 2.9 | 3.0 | 3.7 | 4.0 | 4.3 | 4.3 | 4.2 | 14.3 | 14.2 | 13.7 | 11.4 | 10.4 | 9.7 | 10.0 | 9.3 | 8.6 | 8.0 | 7.4 | 6.2 | 5.6 | 4.6 | 4.2 | 4.1 | 4.2 | 2.7 | 2.0 | 2.2 | 2.2 | 2.0 | 2.0 | 2.4 |
| Zobowiązania ogółem | 72.2 | 72.0 | 70.7 | 63.9 | 65.6 | 70.9 | 68.9 | 68.5 | 68.8 | 70.5 | 58.1 | 57.9 | 58.2 | 61.4 | 71.7 | 66.4 | 73.1 | 86.1 | 82.5 | 80.9 | 79.2 | 76.7 | 74.1 | 71.2 | 71.9 | 69.6 | 71.0 | 66.5 | 76.7 | 80.5 | 70.3 | 60.7 | 59.7 | 59.8 | 54.6 | 52.8 | 59.0 | 55.8 | 54.5 | 53.2 | 63.8 |
| Kapitał (fundusz) podstawowy | 9.1 | 9.2 | 9.2 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 |
| Zyski zatrzymane | 32.6 | 35.9 | 35.6 | 38.9 | 39.8 | 41.3 | 38.4 | 39.2 | 38.0 | 39.8 | 21.8 | 22.8 | 24.6 | 26.1 | 19.2 | 20.8 | 20.3 | 21.3 | 22.1 | 22.7 | 21.7 | 23.1 | 22.3 | 24.5 | 19.8 | 21.0 | 7.3 | 5.8 | (8.9) | (9.5) | (11.5) | (9.9) | (13.5) | (13.0) | (11.8) | (9.0) | 5.9 | 6.8 | 7.7 | 9.9 | 11.3 |
| Kapitał własny | 65.1 | 68.6 | 68.1 | 69.8 | 70.6 | 72.1 | 69.3 | 70.2 | 69.1 | 71.1 | 52.9 | 53.9 | 55.6 | 57.1 | 48.3 | 49.9 | 49.3 | 50.4 | 51.3 | 51.9 | 51.0 | 51.8 | 51.2 | 53.0 | 48.2 | 49.5 | 35.8 | 34.5 | 19.9 | 19.2 | 20.1 | 22.2 | 18.0 | 18.6 | 19.9 | 22.7 | 24.0 | 25.0 | 26.3 | 28.5 | 29.9 |
| Udziały mniejszościowe | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Pasywa | 137.4 | 140.6 | 138.9 | 133.7 | 136.2 | 143.1 | 138.2 | 138.6 | 137.9 | 141.6 | 111.0 | 111.8 | 113.8 | 118.5 | 120.1 | 116.4 | 122.3 | 136.5 | 133.8 | 132.7 | 130.2 | 128.4 | 125.4 | 124.2 | 120.1 | 119.1 | 106.9 | 101.0 | 96.6 | 99.6 | 90.4 | 82.9 | 77.7 | 78.3 | 74.4 | 75.5 | 83.0 | 80.8 | 80.8 | 81.7 | 93.7 |
| Inwestycje | 2.2 | 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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (2.1) | 0.0 | 0.0 | 0.0 | 0.0 |
| Dług | 24.0 | 24.5 | 23.5 | 23.1 | 22.3 | 23.8 | 22.8 | 23.7 | 24.3 | 23.3 | 22.8 | 22.0 | 21.6 | 21.3 | 26.8 | 32.1 | 34.8 | 44.7 | 43.6 | 39.7 | 36.2 | 35.0 | 31.2 | 31.8 | 30.1 | 28.3 | 27.4 | 28.4 | 31.1 | 36.6 | 30.2 | 27.8 | 19.4 | 21.1 | 19.8 | 18.5 | 22.6 | 21.1 | 20.1 | 20.7 | 29.2 |
| Środki pieniężne i inne aktywa pieniężne | 11.9 | 13.8 | 12.6 | 12.6 | 15.1 | 16.0 | 19.1 | 18.0 | 28.3 | 32.6 | 12.0 | 11.7 | 6.1 | 9.5 | 13.4 | 4.8 | 5.3 | 5.5 | 6.1 | 5.3 | 0.9 | 5.6 | 8.8 | 8.3 | 11.0 | 14.9 | 6.7 | 5.5 | 4.5 | 6.9 | 4.4 | 3.7 | 2.1 | 3.4 | 4.1 | 4.5 | 6.6 | 7.2 | 6.6 | 6.6 | 4.8 |
| Dług netto | 12.1 | 10.7 | 10.9 | 10.4 | 7.2 | 7.8 | 3.7 | 5.7 | (3.9) | (9.3) | 10.8 | 10.3 | 15.5 | 11.8 | 13.4 | 27.3 | 29.5 | 39.2 | 37.4 | 34.4 | 35.3 | 29.4 | 22.5 | 23.5 | 19.1 | 13.4 | 20.7 | 22.9 | 26.6 | 29.8 | 25.8 | 24.1 | 17.3 | 17.8 | 15.7 | 14.0 | 16.0 | 14.0 | 13.4 | 14.1 | 24.4 |
| Ticker | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA | CTS.WA |
| Waluta | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |