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 | 0.3 | 0.3 | 0.5 | 0.2 | 0.2 | 0.4 | 0.4 | 3.1 | 1.9 | 1.1 | 2.0 | 1.0 | 1.8 | 7.9 | 6.4 | 5.4 | 18.3 | 15.5 | 12.8 | 11.0 | 9.1 | 14.4 | 12.6 | 31.3 | 28.1 | 24.4 | 21.8 | 48.7 | 45.6 | 42.2 | 39.3 | 37.0 | 34.4 | 30.2 | 62.0 | 58.1 | 54.2 | 49.3 | 56.8 | 52.5 | 46.3 | 38.8 |
Aktywa trwałe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 0.6 | 0.5 | 20.8 | 10.3 | 0.5 | 1.8 | 1.8 | 1.8 | 1.7 | 1.4 |
Rzeczowe aktywa trwałe 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 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 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.8 | 0.3 | 1.0 | 0.0 | 0.9 | 1.1 | 0.7 | 0.8 | 1.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.9 | 40.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.3 | 9.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 0.3 | 0.3 | 0.5 | 0.2 | 0.2 | 0.4 | 0.4 | 3.1 | 1.9 | 1.1 | 1.9 | 1.0 | 1.5 | 7.6 | 6.1 | 5.1 | 18.0 | 14.9 | 12.3 | 10.8 | 8.8 | 14.2 | 12.4 | 31.1 | 27.9 | 24.2 | 21.6 | 48.5 | 45.4 | 42.1 | 39.2 | 36.5 | 33.8 | 29.7 | 41.2 | 47.9 | 53.7 | 47.5 | 55.0 | 50.8 | 44.6 | 37.4 |
Środki pieniężne i Inwestycje | 0.2 | 0.3 | 0.5 | 0.1 | 0.2 | 0.3 | 0.4 | 3.0 | 1.7 | 0.9 | 1.5 | 0.9 | 1.4 | 6.7 | 5.7 | 3.9 | 16.8 | 13.7 | 11.0 | 9.7 | 7.9 | 12.6 | 11.8 | 30.6 | 27.5 | 23.4 | 21.3 | 48.1 | 45.1 | 41.0 | 38.4 | 36.1 | 33.5 | 28.7 | 40.4 | 46.5 | 52.9 | 46.5 | 54.1 | 50.2 | 44.1 | 36.3 |
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 | 0.3 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | (0.1) | (0.2) | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.0 | 8.0 | 5.0 | 4.0 | 9.3 | 6.8 | 20.8 | 20.1 | 20.1 | 19.1 | 31.9 | 40.4 | 38.0 | 35.4 | 33.3 | 28.8 | 26.5 | 34.5 | 44.2 | 48.4 | 44.4 | 40.0 | 46.1 | 41.1 | 33.7 |
Środki pieniężne i inne aktywa pieniężne | 0.2 | 0.3 | 0.5 | 0.1 | 0.2 | 0.3 | 0.4 | 3.0 | 1.7 | 0.9 | 1.5 | 0.9 | 1.4 | 6.7 | 5.7 | 3.9 | 16.8 | 2.8 | 3.0 | 4.7 | 3.9 | 3.3 | 5.0 | 9.8 | 7.4 | 3.3 | 2.2 | 16.2 | 4.7 | 3.0 | 3.1 | 2.8 | 4.7 | 2.1 | 5.8 | 2.2 | 4.5 | 2.1 | 14.1 | 4.1 | 3.0 | 2.6 |
Należności krótkoterminowe | 1.0 | 0.2 | 0.3 | 0.6 | 0.7 | 0.6 | 1.0 | 1.1 | 0.2 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.4 | 0.5 | 0.7 | 0.3 | 0.3 | 0.2 | 0.4 | 0.6 | 0.7 | 1.1 | 0.7 | 0.2 | 0.7 | 0.5 | 0.4 | 0.6 | 0.9 | 0.7 | 1.8 | 0.9 | 0.9 | 0.9 | 0.7 | 0.8 | 1.2 | 0.9 | 1.5 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.5) | 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 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
Zobowiązania krótkoterminowe | 1.8 | 0.7 | 0.6 | 0.9 | 1.1 | 1.0 | 1.5 | 1.5 | 0.6 | 1.1 | 1.0 | 0.7 | 1.0 | 1.1 | 1.2 | 1.5 | 1.3 | 1.4 | 0.9 | 1.2 | 1.3 | 0.9 | 1.2 | 1.4 | 2.0 | 1.2 | 1.4 | 1.6 | 1.5 | 1.4 | 1.5 | 1.5 | 2.2 | 2.8 | 1.9 | 2.2 | 2.8 | 2.6 | 3.1 | 4.3 | 5.4 | 4.7 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 1.0 | 0.9 | 0.5 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.0 | 2.1 | 3.7 | 2.6 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
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 | 0.0 | 1.0 | 0.9 | 0.5 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.0 | 2.1 | 3.7 | 2.6 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.5) | 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 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.0 |
Zobowiązania ogółem | 1.8 | 1.7 | 1.5 | 1.3 | 1.5 | 1.4 | 1.5 | 1.5 | 0.6 | 1.1 | 1.2 | 1.1 | 1.0 | 3.2 | 4.9 | 4.1 | 1.3 | 1.6 | 1.1 | 1.3 | 1.4 | 1.0 | 1.3 | 1.5 | 2.1 | 1.2 | 1.5 | 1.6 | 1.5 | 1.4 | 1.5 | 2.0 | 2.6 | 3.2 | 2.3 | 2.5 | 3.1 | 2.9 | 3.4 | 4.6 | 5.6 | 4.9 |
Kapitał (fundusz) podstawowy | 35.2 | 30.0 | 31.2 | 28.8 | 36.4 | 30.4 | 31.1 | 34.1 | 41.0 | 41.0 | 42.7 | 42.7 | 0.0 | 48.9 | 49.0 | 49.1 | 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 | 0.0 | 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 | (38.9) | (36.0) | (37.1) | (34.6) | (34.0) | (36.7) | (37.3) | (37.6) | (46.7) | (48.0) | (49.1) | (50.0) | (40.2) | (51.5) | (55.0) | (55.6) | (46.0) | (49.2) | (51.7) | (54.1) | (56.6) | (59.0) | (61.5) | (64.7) | (68.9) | (72.5) | (75.8) | (79.3) | (82.5) | (86.0) | (89.4) | (92.4) | (96.2) | (101.4) | (105.9) | (110.4) | (115.6) | (120.7) | (125.8) | (132.1) | (140.0) | (147.7) |
Kapitał własny | (1.5) | (1.4) | (0.9) | (1.1) | (1.2) | (1.0) | (1.0) | 1.6 | 1.2 | 0.0 | 0.7 | -0.0 | 0.8 | 4.7 | 1.5 | 1.3 | 17.0 | 13.9 | 11.7 | 9.7 | 7.6 | 13.3 | 11.3 | 29.8 | 26.0 | 23.1 | 20.3 | 47.0 | 44.0 | 40.8 | 37.7 | 35.1 | 31.8 | 27.0 | 59.7 | 55.6 | 51.1 | 46.3 | 53.4 | 48.0 | 40.7 | 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 | 0.3 | 0.3 | 0.5 | 0.2 | 0.2 | 0.4 | 0.4 | 3.1 | 1.9 | 1.1 | 2.0 | 1.0 | 1.8 | 7.9 | 6.4 | 5.4 | 18.3 | 15.5 | 12.8 | 11.0 | 9.1 | 14.4 | 12.6 | 31.3 | 28.1 | 24.4 | 21.8 | 48.7 | 45.6 | 42.2 | 39.3 | 37.0 | 34.4 | 30.2 | 62.0 | 58.1 | 54.2 | 49.3 | 56.8 | 52.5 | 46.3 | 38.8 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.0 | 8.0 | 5.0 | 4.0 | 9.3 | 6.8 | 20.8 | 20.1 | 20.1 | 19.1 | 63.8 | 80.8 | 38.0 | 35.4 | 33.3 | 28.8 | 26.5 | 54.8 | 54.0 | 48.4 | 44.4 | 40.0 | 46.1 | 41.1 | 0.0 |
Dług | 0.0 | 1.0 | 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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 |
Środki pieniężne i inne aktywa pieniężne | 0.2 | 0.3 | 0.5 | 0.1 | 0.2 | 0.3 | 0.4 | 3.0 | 1.7 | 0.9 | 1.5 | 0.9 | 1.4 | 6.7 | 5.7 | 3.9 | 16.8 | 2.8 | 3.0 | 4.7 | 3.9 | 3.3 | 5.0 | 9.8 | 7.4 | 3.3 | 2.2 | 16.2 | 4.7 | 3.0 | 3.1 | 2.8 | 4.7 | 2.1 | 5.8 | 2.2 | 4.5 | 2.1 | 14.1 | 4.1 | 3.0 | 2.6 |
Dług netto | (0.2) | 0.8 | 0.4 | (0.1) | (0.2) | (0.3) | (0.4) | (3.0) | (1.7) | (0.9) | (1.5) | (0.9) | (1.4) | (6.7) | (5.7) | (3.9) | (16.8) | (2.5) | (2.8) | (4.6) | (3.7) | (3.1) | (4.8) | (9.7) | (7.3) | (3.2) | (2.1) | (16.2) | (4.7) | (3.0) | (3.0) | (2.3) | (4.3) | (1.7) | (5.4) | (1.8) | (4.1) | (1.7) | (13.7) | (3.8) | (2.7) | (2.3) |
Ticker | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC | DMAC |
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 |