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 | 42 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 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 | Q2 |
Aktywa | 4.2 | 4.0 | 11.0 | 7.8 | 7.5 | 4.6 | 17.5 | 13.7 | 10.4 | 16.0 | 13.7 | 8.4 | 5.6 | 3.4 | 22.3 | 18.5 | 16.0 | 13.2 | 9.6 | 7.1 | 54.8 | 47.4 | 41.8 | 38.3 | 80.6 | 76.2 | 210.0 | 203.5 | 198.2 | 191.5 | 182.6 | 175.7 | 169.5 | 165.0 | 158.5 | 153.7 | 149.1 | 144.5 | 137.9 | 132.7 | 128.1 | 122.6 | 115.4 |
Aktywa trwałe | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.5 | 0.7 | 0.3 | 0.2 | 0.4 | 0.4 | 0.5 | 1.8 | 0.5 | 0.4 | 0.6 | 0.5 | 0.3 | 0.3 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.1 | 0.4 | 0.3 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.2 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 |
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 | 0.0 |
Wartości niematerialne i prawne | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.3 | 0.2 | 0.2 | 0.3 | 0.4 | 0.0 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 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 | 0.0 | 0.0 | 0.0 | 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 | 3.8 | 3.6 | 10.6 | 7.4 | 7.0 | 4.0 | 17.1 | 13.3 | 10.4 | 15.6 | 13.4 | 8.1 | 5.6 | 2.7 | 22.0 | 18.3 | 16.0 | 12.8 | 9.1 | 5.3 | 54.8 | 47.4 | 41.2 | 37.7 | 80.6 | 76.2 | 209.4 | 203.0 | 197.6 | 190.9 | 182.1 | 175.2 | 169.5 | 164.6 | 158.5 | 153.3 | 148.8 | 143.9 | 137.3 | 132.1 | 127.6 | 122.1 | 86.7 |
Środki pieniężne i Inwestycje | 3.7 | 3.4 | 10.4 | 6.2 | 1.6 | 2.6 | 15.9 | 12.4 | 9.0 | 10.9 | 12.6 | 7.3 | 4.0 | 1.9 | 21.7 | 18.1 | 14.8 | 12.2 | 8.6 | 4.9 | 53.3 | 45.9 | 39.9 | 36.5 | 56.3 | 52.5 | 208.6 | 202.3 | 194.9 | 189.2 | 181.0 | 174.6 | 57.1 | 163.1 | 44.3 | 152.5 | 148.1 | 142.1 | 135.9 | 130.7 | 126.8 | 120.5 | 86.3 |
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 | 0.4 | 0.0 | 0.0 | 0.0 | (0.4) | 0.0 | 0.0 | 0.0 | (0.3) | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 110.6 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.0 | 22.0 | 57.0 | 57.1 | 57.1 | 68.1 | 94.8 | 106.7 | 110.2 | 111.9 | 112.7 | 114.0 | 114.4 | 106.8 | 44.2 | 44.7 | 23.1 | 27.1 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 3.7 | 3.4 | 10.4 | 6.2 | 1.6 | 2.6 | 15.9 | 12.4 | 9.0 | 10.9 | 12.6 | 7.3 | 4.0 | 1.9 | 21.7 | 18.1 | 14.8 | 12.2 | 8.6 | 4.9 | 53.3 | 45.9 | 39.9 | 36.5 | 56.3 | 52.5 | 151.6 | 145.2 | 137.8 | 121.1 | 86.2 | 67.9 | 57.1 | 51.2 | 44.3 | 38.5 | 33.7 | 35.3 | 91.7 | 86.0 | 103.7 | 93.3 | 86.3 |
Należności krótkoterminowe | 0.6 | 0.7 | 1.1 | 1.1 | 2.0 | 3.1 | 1.2 | 1.9 | 3.5 | 1.4 | 3.0 | 1.8 | 1.3 | 1.5 | 1.4 | 0.5 | 0.5 | 0.6 | 0.7 | 1.9 | 1.1 | 1.0 | 1.3 | 1.2 | 0.7 | 1.4 | 1.7 | 0.9 | 1.4 | 1.6 | 0.8 | 0.6 | 1.0 | 1.6 | 1.2 | 2.1 | 2.0 | 2.6 | 2.0 | 1.9 | 2.4 | 1.8 | 0.0 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 1.3 | 2.0 | 2.7 | 2.8 | 2.8 | 2.8 | 2.9 | 2.9 | 3.0 | 3.7 | 0.0 | 0.1 | 0.1 | 0.1 | 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 | 0.0 |
Zobowiązania krótkoterminowe | 2.2 | 1.0 | 2.1 | 3.4 | 3.1 | 4.0 | 10.6 | 10.4 | 3.6 | 1.5 | 3.7 | 3.5 | 3.8 | 4.3 | 4.2 | 3.4 | 3.3 | 3.6 | 3.7 | 5.0 | 5.6 | 1.2 | 1.5 | 1.3 | 1.2 | 2.0 | 3.2 | 3.0 | 3.9 | 3.7 | 3.7 | 4.0 | 2.3 | 2.9 | 2.1 | 3.4 | 3.5 | 3.5 | 4.2 | 3.6 | 3.3 | 3.7 | 0.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | (0.1) | (0.1) | (0.2) | 0.0 | 0.0 | (0.2) | (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 | (2.0) | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 | 13.0 | 15.9 | 7.1 | 6.1 | 5.4 | 4.8 | 4.1 | 3.5 | 2.8 | 2.2 | 1.4 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 1.4 | 0.8 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.0 |
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 | 0.0 |
Zobowiązania długoterminowe | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 | 13.0 | 15.9 | 7.1 | 6.1 | 5.4 | 4.8 | 4.1 | 3.5 | 2.8 | 2.2 | 1.4 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 1.4 | 0.8 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.0 |
Zobowiązania ogółem | 2.2 | 1.0 | 2.1 | 3.4 | 3.1 | 4.0 | 10.6 | 10.4 | 10.9 | 14.5 | 19.6 | 10.6 | 9.9 | 9.8 | 9.0 | 7.6 | 6.9 | 6.4 | 5.9 | 6.5 | 5.6 | 1.3 | 1.5 | 1.4 | 1.3 | 2.1 | 4.6 | 3.8 | 4.2 | 3.9 | 3.9 | 4.1 | 2.4 | 3.0 | 2.2 | 3.4 | 3.5 | 3.8 | 4.4 | 3.8 | 3.5 | 3.9 | 1.9 |
Kapitał (fundusz) podstawowy | 3.8 | 0.0 | 6.9 | 7.3 | 19.4 | 19.4 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 40.2 | 40.2 | 40.2 | 42.3 | 42.3 | 49.0 | 76.2 | 78.5 | 76.6 | 76.8 | 131.1 | 134.4 | 276.7 | 277.4 | 277.4 | 277.6 | 278.0 | 278.1 | 278.1 | 278.1 | 278.1 | 278.1 | 278.2 | 278.5 | 279.7 | 279.8 | 279.9 | 279.9 | 279.9 |
Zyski zatrzymane | (5.9) | (6.6) | (9.5) | (14.8) | (13.1) | (19.6) | (20.1) | (24.0) | (28.2) | (26.8) | (34.4) | (30.8) | (33.0) | (34.9) | (39.2) | (42.1) | (44.4) | (47.1) | (50.5) | (53.8) | (54.8) | (62.1) | (68.8) | (73.7) | (81.0) | (87.5) | (100.5) | (109.2) | (117.8) | (126.9) | (137.7) | (146.6) | (152.9) | (159.6) | (166.7) | (174.0) | (179.5) | (185.4) | (194.4) | (201.6) | (208.0) | (216.5) | (222.9) |
Kapitał własny | 2.0 | 3.0 | 8.9 | 4.4 | 4.4 | 0.7 | 6.9 | 3.3 | (0.5) | 1.5 | (5.9) | (2.2) | (4.3) | (6.3) | 13.4 | 10.9 | 9.2 | 6.8 | 3.7 | 0.6 | 49.2 | 46.0 | 40.3 | 36.9 | 79.2 | 74.1 | 205.4 | 199.7 | 194.0 | 187.5 | 178.7 | 171.5 | 167.1 | 162.0 | 156.3 | 150.2 | 145.6 | 140.7 | 133.5 | 128.9 | 124.6 | 122.6 | 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 | 0.0 |
Pasywa | 4.2 | 4.0 | 11.0 | 7.8 | 7.5 | 4.6 | 17.5 | 13.7 | 10.4 | 16.0 | 13.7 | 8.4 | 5.6 | 3.4 | 22.3 | 18.5 | 16.0 | 13.2 | 9.6 | 7.1 | 54.8 | 47.4 | 41.8 | 38.3 | 80.6 | 76.2 | 210.0 | 203.5 | 198.2 | 191.5 | 182.6 | 175.7 | 169.5 | 165.0 | 158.5 | 153.7 | 149.1 | 144.5 | 137.9 | 132.7 | 128.1 | 122.6 | 117.3 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.0 | 22.0 | 57.0 | 57.1 | 57.1 | 68.1 | 94.8 | 106.7 | 110.2 | 111.9 | 112.7 | 114.0 | 114.4 | 106.8 | 44.2 | 44.7 | 23.1 | 27.1 | 0.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.7 | 7.8 | 7.8 | 5.9 | 8.1 | 7.5 | 6.9 | 3.5 | 5.7 | 5.1 | 4.4 | 3.7 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 3.7 | 3.4 | 10.4 | 6.2 | 1.6 | 2.6 | 15.9 | 12.4 | 9.0 | 10.9 | 12.6 | 7.3 | 4.0 | 1.9 | 21.7 | 18.1 | 14.8 | 12.2 | 8.6 | 4.9 | 53.3 | 45.9 | 39.9 | 36.5 | 56.3 | 52.5 | 151.6 | 145.2 | 137.8 | 121.1 | 86.2 | 67.9 | 57.1 | 51.2 | 44.3 | 38.5 | 33.7 | 35.3 | 91.7 | 86.0 | 103.7 | 93.3 | 86.3 |
Dług netto | (3.7) | (3.4) | (10.4) | (6.2) | (1.6) | (2.6) | (15.9) | (12.4) | (9.0) | (3.1) | (4.8) | 0.5 | 2.0 | 6.2 | (14.2) | (11.2) | (11.3) | (6.5) | (3.5) | (0.5) | (49.6) | (45.9) | (39.8) | (36.4) | (56.3) | (52.5) | (151.2) | (144.9) | (137.5) | (120.8) | (86.0) | (67.6) | (56.9) | (51.0) | (44.3) | (38.4) | (33.6) | (35.0) | (91.3) | (85.6) | (103.4) | (93.0) | (86.3) |
Ticker | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX | EPIX |
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 | USD |