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 | 3.8 | 3.6 | 3.6 | 3.5 | 3.4 | 3.3 | 3.2 | 3.2 | 5.8 | 7.5 | 7.2 | 7.0 | 6.4 | 6.5 | 6.7 | 6.2 | 6.1 | 7.7 | 7.6 | 7.4 | 7.3 | 7.7 | 7.8 | 8.1 | 7.8 | 8.0 | 21.1 | 26.8 | 26.3 | 30.0 | 26.4 | 25.6 | 24.1 | 24.4 | 22.8 | 23.6 | 23.3 | 25.8 | 24.3 | 24.2 | 25.3 |
Aktywa trwałe | 3.4 | 3.4 | 3.2 | 3.1 | 3.0 | 2.9 | 2.8 | 2.7 | 4.5 | 6.2 | 6.2 | 6.1 | 5.8 | 5.6 | 5.5 | 5.3 | 5.2 | 6.8 | 6.6 | 6.4 | 6.2 | 6.4 | 6.4 | 6.3 | 6.1 | 6.1 | 16.0 | 11.5 | 11.3 | 11.8 | 11.7 | 11.4 | 8.7 | 8.8 | 9.2 | 8.9 | 8.8 | 8.8 | 9.7 | 9.6 | 9.9 |
Rzeczowe aktywa trwałe netto | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 1.8 | 1.8 | 1.7 | 1.6 | 1.5 | 1.4 | 1.4 | 1.3 | 2.9 | 2.8 | 2.6 | 2.5 | 2.7 | 2.8 | 2.8 | 2.5 | 2.6 | 2.3 | 2.5 | 2.4 | 2.9 | 2.9 | 2.6 | 2.4 | 2.6 | 3.1 | 2.8 | 2.8 | 2.9 | 3.8 | 3.7 | 4.0 |
Wartość firmy | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 4.0 | 4.0 | 4.0 | 4.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 13.2 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 |
Wartości niematerialne i prawne | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 1.0 | 1.0 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 2.4 | 2.3 | 2.2 | 2.1 | 2.0 | 2.0 | 1.9 | 1.8 | 1.8 | 1.7 | 1.6 | 1.6 | 1.5 | 1.4 |
Wartość firmy i wartości niematerialne i prawne | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.5 | 2.5 | 2.5 | 4.3 | 4.3 | 4.3 | 4.3 | 4.1 | 4.0 | 4.0 | 3.9 | 3.9 | 3.8 | 3.8 | 3.7 | 3.7 | 3.6 | 3.6 | 3.5 | 3.5 | 3.4 | 13.6 | 9.0 | 8.8 | 8.7 | 8.7 | 8.6 | 6.2 | 6.1 | 6.1 | 6.0 | 5.9 | 5.9 | 5.8 | 5.7 | 5.7 |
Należności netto | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.8 | 1.0 | 0.7 | 0.6 | 0.4 | 0.5 | 1.0 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.8 | 0.6 | 0.9 | 0.6 | 0.7 | 1.6 | 1.8 | 2.4 | 3.5 | 2.5 | 2.0 | 3.5 | 3.7 | 2.2 | 2.3 | 1.3 | 4.4 | 1.9 | 2.0 | 2.2 |
Inwestycje długoterminowe | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 1.3 | 1.3 | 1.0 | 0.9 | 0.6 | 0.9 | 1.2 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.1 | 1.3 | 1.4 | 1.7 | 1.7 | 1.9 | 5.0 | 15.2 | 15.1 | 18.2 | 14.7 | 14.2 | 15.4 | 15.5 | 13.6 | 14.7 | 14.5 | 17.0 | 14.7 | 14.6 | 15.4 |
Środki pieniężne i Inwestycje | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.6 | 0.6 | 0.9 | 0.6 | 3.1 | 12.9 | 12.1 | 13.4 | 11.2 | 11.3 | 11.3 | 11.0 | 10.7 | 11.5 | 12.7 | 11.9 | 12.0 | 11.9 | 12.3 |
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 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.5 | 0.8 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.0 | 9.1 | 9.2 | 10.5 | 11.3 | 11.3 | 11.2 | 11.4 | 11.3 |
Środki pieniężne i inne aktywa pieniężne | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.6 | 0.6 | 0.9 | 0.6 | 3.1 | 12.9 | 12.1 | 13.4 | 11.2 | 11.3 | 2.3 | 1.9 | 1.4 | 1.0 | 1.4 | 0.6 | 0.8 | 0.5 | 1.1 |
Należności krótkoterminowe | 0.7 | 0.7 | 1.0 | 1.0 | 1.1 | 1.2 | 1.3 | 1.6 | 1.6 | 1.2 | 1.0 | 1.0 | 1.1 | 1.2 | 1.5 | 1.0 | 1.0 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 0.9 | 1.2 | 1.0 | 1.5 | 1.5 | 1.3 | 1.3 | 4.3 | 1.3 | 1.5 | 3.2 | 3.7 | 2.1 | 2.9 | 2.6 | 4.8 | 2.9 | 0.0 | 0.0 |
Dług krótkoterminowy | 1.0 | 1.0 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 0.7 | 1.0 | 1.0 | 1.0 | 1.2 | 0.8 | 0.8 | 0.8 | 0.9 | 1.2 | 1.3 | 1.3 | 1.4 | 1.5 | 1.4 | 1.5 | 1.8 | 1.8 | 1.7 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.0 | 0.9 | 0.8 | 0.7 | 0.6 | 0.4 | 0.3 | 0.2 | 0.1 |
Zobowiązania krótkoterminowe | 2.9 | 2.6 | 3.3 | 3.4 | 3.6 | 3.7 | 3.9 | 4.2 | 3.8 | 3.6 | 3.4 | 3.4 | 3.6 | 3.3 | 3.6 | 3.0 | 3.1 | 3.3 | 3.4 | 3.6 | 3.7 | 4.0 | 3.8 | 4.3 | 4.4 | 4.9 | 8.7 | 2.9 | 3.0 | 6.0 | 2.9 | 2.8 | 4.5 | 4.9 | 3.2 | 3.8 | 3.5 | 5.6 | 3.5 | 3.0 | 3.5 |
Rozliczenia międzyokresowe | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
Zobowiązania długoterminowe | 2.0 | 2.3 | 1.8 | 1.7 | 1.5 | 1.5 | 1.4 | 1.4 | 0.3 | 1.8 | 1.7 | 1.5 | 1.2 | 1.6 | 1.5 | 1.4 | 1.2 | 2.5 | 2.4 | 2.2 | 1.9 | 1.9 | 2.1 | 1.9 | 1.5 | 1.1 | 0.9 | 1.3 | 0.7 | 1.2 | 1.0 | 0.7 | 0.6 | 0.4 | 0.2 | 0.1 | 0.0 | 0.0 | 0.6 | 0.5 | 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 | 0.4 | 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 |
Zobowiązania długoterminowe | 2.0 | 2.3 | 1.8 | 1.7 | 1.5 | 1.5 | 1.4 | 1.4 | 0.3 | 1.8 | 1.7 | 1.5 | 1.2 | 1.6 | 1.5 | 1.4 | 1.2 | 2.5 | 2.4 | 2.2 | 1.9 | 1.9 | 2.1 | 1.9 | 1.5 | 1.1 | 0.9 | 1.3 | 0.7 | 1.2 | 1.0 | 0.7 | 0.6 | 0.4 | 0.2 | 0.1 | 0.0 | 0.0 | 0.6 | 0.5 | 0.6 |
Zobowiązania z tytułu leasingu | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 2.0 | 2.0 | 1.8 | 1.8 | 2.0 | 2.0 | 1.8 | 1.7 | 3.4 | 3.3 | 3.0 | 2.9 | 3.0 | 3.1 | 2.8 | 2.8 | 2.4 | 2.0 | 1.9 | 2.0 | 2.5 | 2.3 | 2.0 | 1.7 | 1.3 | 1.0 | 0.8 | 0.6 | 0.4 | 0.9 | 0.8 | 0.0 |
Zobowiązania ogółem | 4.9 | 4.9 | 5.1 | 5.1 | 5.1 | 5.2 | 5.3 | 5.5 | 4.1 | 5.5 | 5.1 | 4.9 | 4.8 | 4.9 | 5.1 | 4.4 | 4.4 | 5.9 | 5.7 | 5.7 | 5.6 | 6.0 | 6.0 | 6.2 | 5.8 | 6.0 | 9.5 | 4.2 | 3.7 | 7.1 | 3.9 | 3.6 | 5.1 | 5.3 | 3.4 | 3.9 | 3.5 | 5.6 | 4.0 | 3.6 | 4.1 |
Kapitał (fundusz) podstawowy | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 |
Zyski zatrzymane | (13.8) | (14.0) | (14.2) | (14.4) | (14.6) | (14.8) | (15.0) | (15.2) | (15.6) | (15.3) | (15.3) | (15.2) | (15.9) | (15.9) | (15.9) | (15.7) | (15.7) | (15.7) | (15.7) | (15.8) | (15.8) | (15.9) | (15.7) | (15.7) | (15.7) | (15.8) | (15.7) | (15.5) | (15.5) | (15.4) | (16.2) | (16.8) | (19.9) | (19.8) | (19.6) | (19.4) | (19.5) | (19.1) | (19.4) | (19.3) | (19.0) |
Kapitał własny | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.8 | 22.5 | 22.0 | 18.9 | 19.1 | 19.4 | 19.7 | 19.8 | 20.3 | 20.3 | 20.6 | 21.2 |
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 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.3) | (0.2) | (0.2) |
Pasywa | 3.8 | 3.6 | 3.6 | 3.5 | 3.4 | 3.3 | 3.2 | 3.2 | 5.8 | 7.5 | 7.2 | 7.0 | 6.4 | 6.5 | 6.7 | 6.2 | 6.1 | 7.7 | 7.6 | 7.4 | 7.3 | 7.7 | 7.8 | 8.1 | 7.8 | 8.0 | 21.1 | 26.8 | 26.3 | 30.0 | 26.4 | 25.6 | 24.1 | 24.4 | 22.8 | 23.6 | 23.3 | 25.8 | 24.3 | 24.2 | 25.3 |
Inwestycje | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.0 | 9.1 | 9.2 | 10.5 | 11.3 | 11.3 | 11.2 | 11.4 | 11.3 |
Dług | 1.9 | 3.3 | 3.2 | 3.2 | 3.1 | 3.1 | 3.0 | 3.0 | 1.0 | 2.8 | 2.7 | 2.5 | 2.4 | 2.4 | 2.3 | 2.2 | 2.1 | 3.7 | 3.6 | 3.4 | 3.3 | 3.4 | 3.6 | 3.4 | 3.3 | 3.0 | 2.6 | 2.1 | 2.0 | 2.5 | 2.3 | 2.0 | 1.7 | 1.3 | 1.0 | 0.8 | 0.6 | 0.4 | 0.9 | 0.8 | 0.6 |
Środki pieniężne i inne aktywa pieniężne | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.6 | 0.6 | 0.9 | 0.6 | 3.1 | 12.9 | 12.1 | 13.4 | 11.2 | 11.3 | 2.3 | 1.9 | 1.4 | 1.0 | 1.4 | 0.6 | 0.8 | 0.5 | 1.1 |
Dług netto | 1.8 | 3.2 | 3.2 | 3.1 | 3.1 | 3.0 | 2.9 | 2.9 | 0.7 | 2.6 | 2.5 | 2.3 | 2.3 | 2.2 | 2.2 | 2.0 | 1.8 | 3.5 | 3.5 | 3.2 | 3.0 | 3.0 | 3.0 | 2.8 | 2.4 | 2.3 | (0.5) | (10.8) | (10.1) | (10.9) | (8.9) | (9.3) | (0.6) | (0.6) | (0.4) | (0.2) | (0.8) | (0.2) | 0.1 | 0.3 | (0.4) |
Ticker | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST | DTST |
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 |