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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q1 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 0.0 | 13.1 | 0.1 | 9.3 | 22.3 | 138.3 | 127.8 | 109.9 | 190.1 | 169.2 | 126.9 | 97.7 | 138.5 | 106.8 | 99.7 | 109.0 | 154.1 | 186.5 | 155.7 | 248.8 | 216.8 | 260.3 | 263.3 |
Aktywa trwałe | (5.5) | 7.1 | (0.9) | 8.0 | 9.0 | 10.9 | 20.4 | 18.1 | 21.0 | 26.6 | 30.7 | 37.3 | 56.8 | 51.6 | 49.7 | 45.0 | 45.6 | 64.2 | 68.7 | 65.2 | 67.6 | 80.4 | 77.8 |
Rzeczowe aktywa trwałe netto | 0.0 | 5.3 | 0.0 | 5.8 | 5.8 | 5.7 | 8.0 | 8.4 | 10.3 | 12.9 | 19.5 | 25.8 | 34.4 | 31.5 | 24.6 | 23.9 | 24.3 | 41.9 | 46.5 | 54.0 | 54.6 | 48.6 | 46.5 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 |
Wartości niematerialne i prawne | 0.0 | 0.4 | 0.0 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.4 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.7 | 4.7 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.5 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 2.4 | 3.3 | 2.8 | 2.7 | 6.2 | 3.5 | 7.5 | 3.6 | 4.0 | 20.5 | 27.3 | 15.7 | 24.1 | 40.1 | 24.3 |
Inwestycje długoterminowe | 0.0 | 0.6 | 0.0 | 1.1 | 2.0 | 3.7 | 8.2 | 4.1 | 4.7 | 3.5 | 3.5 | 3.7 | 0.0 | 12.2 | 12.3 | 12.4 | 12.5 | 11.8 | 11.9 | 2.5 | 5.0 | 0.0 | 0.0 |
Aktywa obrotowe | 5.5 | 6.0 | 0.9 | 1.3 | 13.3 | 127.4 | 107.4 | 91.7 | 169.1 | 142.6 | 96.2 | 60.5 | 81.6 | 55.1 | 50.0 | 64.0 | 108.5 | 122.3 | 87.0 | 183.5 | 149.2 | 179.9 | 185.5 |
Środki pieniężne i Inwestycje | 5.5 | 0.9 | 0.9 | 0.9 | 6.5 | 121.9 | 100.7 | 74.7 | 144.2 | 104.8 | 55.4 | 16.3 | 38.4 | 17.1 | 16.1 | 23.2 | 58.0 | 72.9 | 34.4 | 55.1 | 23.0 | 74.3 | 82.6 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 4.4 | 5.0 | 13.0 | 10.3 | 12.9 | 23.2 | 23.3 | 14.1 | 16.6 | 20.6 | 24.2 | 20.9 | 23.3 | 25.9 | 32.8 | 40.3 |
Inwestycje krótkoterminowe | 11.0 | 0.0 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (5.5) | 0.9 | (0.9) | 0.9 | 6.5 | 121.9 | 100.7 | 74.7 | 144.2 | 104.8 | 55.4 | 16.3 | 38.4 | 17.1 | 16.1 | 23.2 | 58.0 | 72.9 | 34.4 | 55.1 | 23.0 | 74.3 | 82.6 |
Należności krótkoterminowe | 0.0 | 7.0 | 0.0 | 10.6 | 15.2 | 3.4 | 20.2 | 15.2 | 13.2 | 13.7 | 11.7 | 29.1 | 35.5 | 34.7 | 32.5 | 15.4 | 13.8 | 20.5 | 18.3 | 24.1 | 24.3 | 16.7 | 24.3 |
Dług krótkoterminowy | 0.0 | 76.6 | 0.0 | 85.6 | 109.3 | 1.1 | 1.2 | 6.1 | 6.5 | 7.7 | 7.6 | 15.0 | 3.9 | 6.7 | 12.4 | 5.6 | 5.8 | 4.9 | 5.0 | 6.4 | 6.0 | 3.9 | 3.4 |
Zobowiązania krótkoterminowe | 0.0 | 86.7 | 0.0 | 97.6 | 131.2 | 14.1 | 22.2 | 24.6 | 20.9 | 29.9 | 33.8 | 59.6 | 55.8 | 60.6 | 65.7 | 43.0 | 46.8 | 60.9 | 64.9 | 68.5 | 75.1 | 65.0 | 90.7 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.8 | 1.3 | 1.2 | 7.7 | 1.8 | 0.9 | 0.5 | 3.8 | 0.4 | 2.4 | 3.3 | 3.1 | 2.8 | 4.8 | 0.0 | 22.0 | 39.7 |
Zobowiązania długoterminowe | 0.0 | 0.7 | 0.0 | 0.7 | 1.3 | 1.0 | 3.8 | 16.7 | 110.8 | 106.8 | 103.3 | 96.0 | 171.0 | 178.9 | 209.6 | 295.4 | 235.6 | 236.4 | 238.4 | 331.0 | 559.4 | 1 265.8 | 1 114.8 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 | 0.0 | 57.4 | 25.7 | 3.4 | 2.9 | 2.5 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.7 | 0.0 | 0.7 | 1.3 | 1.0 | 3.8 | 16.7 | 110.8 | 106.8 | 103.3 | 96.0 | 171.0 | 178.9 | 209.6 | 295.4 | 235.6 | 236.4 | 238.4 | 331.0 | 559.4 | 1 265.8 | 1 114.8 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 | 5.8 | 5.7 | 5.5 | 5.4 | 5.0 | 5.1 | 4.8 | 5.0 | 4.5 | 4.1 | 3.7 | 3.5 | 3.1 |
Zobowiązania ogółem | 0.0 | 87.4 | 0.0 | 98.4 | 132.5 | 15.2 | 26.0 | 41.3 | 131.7 | 136.7 | 137.1 | 155.6 | 226.8 | 239.5 | 275.3 | 338.5 | 282.4 | 297.3 | 303.4 | 399.5 | 634.5 | 1 330.8 | 1 205.5 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 20.4 | 20.6 | 17.9 | 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 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | 0.0 | (204.1) | -0.0 | (219.3) | (249.4) | (290.8) | (313.8) | (367.8) | (385.9) | (416.5) | (462.3) | (519.0) | (589.7) | (646.3) | (717.9) | (849.6) | (834.6) | (875.8) | (922.6) | (950.7) | (1 293.6) | (1 561.7) | (1 546.6) |
Kapitał własny | 1.2 | (74.4) | (74.4) | (89.1) | (110.2) | 123.1 | 101.8 | 68.6 | 58.4 | 32.4 | (10.2) | (57.8) | (88.3) | (132.7) | (175.6) | (229.5) | (128.3) | (110.8) | (147.7) | (150.7) | (417.7) | (1 070.5) | (942.2) |
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 | 0.0 | 0.0 | 0.0 | 0.0 |
Pasywa | 1.2 | 13.1 | (74.4) | 9.3 | 22.3 | 138.3 | 127.8 | 109.9 | 190.1 | 169.2 | 126.9 | 97.7 | 138.5 | 106.8 | 99.7 | 109.0 | 154.1 | 186.5 | 155.7 | 248.8 | 216.8 | 260.3 | 263.3 |
Inwestycje | 11.0 | 0.6 | 1.7 | 1.1 | 2.0 | 3.7 | 8.2 | 4.1 | 4.7 | 3.5 | 3.5 | 3.7 | 0.0 | 12.2 | 12.3 | 12.4 | 12.5 | 11.8 | 11.9 | 2.5 | 5.0 | 0.0 | 0.0 |
Dług | 0.0 | 76.6 | 0.0 | 85.6 | 109.8 | 1.4 | 1.3 | 19.6 | 113.4 | 113.5 | 107.8 | 109.9 | 169.0 | 181.1 | 214.8 | 237.7 | 212.0 | 208.9 | 210.1 | 157.4 | 191.2 | 320.4 | 328.6 |
Środki pieniężne i inne aktywa pieniężne | (5.5) | 0.9 | (0.9) | 0.9 | 6.5 | 121.9 | 100.7 | 74.7 | 144.2 | 104.8 | 55.4 | 16.3 | 38.4 | 17.1 | 16.1 | 23.2 | 58.0 | 72.9 | 34.4 | 55.1 | 23.0 | 74.3 | 82.6 |
Dług netto | 5.5 | 75.7 | 0.9 | 84.7 | 103.2 | (120.5) | (99.4) | (55.1) | (30.8) | 8.7 | 52.4 | 93.6 | 130.6 | 164.0 | 198.6 | 214.4 | 154.1 | 136.0 | 175.7 | 102.3 | 168.1 | 246.1 | 246.0 |
Ticker | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE | EOSE |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |