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 | 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 | 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 | 32.6 | 33.7 | 34.3 | 34.9 | 33.5 | 34.2 | 34.5 | 34.6 | 33.9 | 33.9 | 35.5 | 35.3 | 35.7 | 35.8 | 36.7 | 38.2 | 34.8 | 34.6 | 35.7 | 35.8 | 36.6 | 36.8 | 38.2 | 38.2 | 36.8 | 36.7 | 38.0 | 38.1 | 38.2 | 38.9 | 39.9 | 41.1 | 44.6 | 46.6 | 47.5 | 49.4 | 50.4 | 53.1 | 56.5 | 57.6 | 60.2 |
Aktywa trwałe | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | 2.3 | 2.3 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 | 2.3 | 2.7 | 3.8 | 4.2 | 3.9 | 3.9 | 3.8 | 3.8 | 3.7 | 3.6 | 3.5 | 3.4 | 3.2 | 3.1 | 3.0 | 2.9 | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | 2.6 | 2.8 | 4.0 | 5.1 | 2.8 | 3.3 | 3.9 | 4.6 |
Rzeczowe aktywa trwałe netto | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | 2.3 | 2.3 | 2.4 | 2.4 | 2.4 | 2.3 | 2.2 | 2.2 | 2.6 | 3.8 | 4.2 | 3.9 | 3.9 | 3.8 | 3.8 | 3.7 | 3.6 | 3.5 | 3.4 | 3.2 | 3.1 | 3.0 | 2.9 | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | 2.6 | 2.8 | 4.0 | 5.1 | 2.8 | 3.3 | 3.9 | 4.6 |
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 |
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 |
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 |
Należności netto | 3.7 | 4.3 | 6.7 | 4.1 | 4.2 | 5.0 | 5.3 | 4.2 | 4.1 | 3.6 | 3.5 | 3.6 | 5.6 | 3.7 | 4.5 | 6.1 | 5.9 | 8.1 | 11.0 | 6.7 | 4.5 | 5.2 | 9.0 | 6.4 | 4.3 | 2.4 | 5.6 | 4.4 | 5.1 | 5.7 | 5.7 | 5.7 | 4.6 | 4.3 | 5.8 | 5.9 | 6.0 | 5.3 | 6.6 | 7.0 | 7.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 30.1 | 31.2 | 31.8 | 32.5 | 31.1 | 31.8 | 32.1 | 32.2 | 31.5 | 31.6 | 33.2 | 33.0 | 33.4 | 33.1 | 33.0 | 33.9 | 30.9 | 30.7 | 31.9 | 32.1 | 32.8 | 33.2 | 34.7 | 34.9 | 33.6 | 33.6 | 35.0 | 35.1 | 35.4 | 36.1 | 37.1 | 38.3 | 41.9 | 44.0 | 44.7 | 45.4 | 45.3 | 50.4 | 53.2 | 53.8 | 55.6 |
Środki pieniężne i Inwestycje | 14.6 | 13.7 | 13.0 | 15.4 | 14.8 | 14.9 | 15.6 | 17.3 | 17.8 | 18.6 | 19.5 | 18.7 | 18.6 | 18.3 | 15.8 | 13.8 | 9.1 | 7.3 | 7.1 | 10.2 | 11.8 | 10.1 | 10.5 | 11.9 | 12.2 | 11.5 | 9.9 | 11.4 | 10.1 | 10.5 | 11.8 | 12.7 | 16.4 | 18.5 | 14.7 | 16.1 | 17.5 | 21.1 | 23.2 | 23.5 | 28.3 |
Zapasy | 11.5 | 12.8 | 11.6 | 12.5 | 11.7 | 11.4 | 10.7 | 10.3 | 9.3 | 8.8 | 9.7 | 10.4 | 8.9 | 10.3 | 11.3 | 13.8 | 15.7 | 14.9 | 13.2 | 14.8 | 15.6 | 17.1 | 14.8 | 16.0 | 16.5 | 19.3 | 18.8 | 18.8 | 19.3 | 18.9 | 18.6 | 18.6 | 18.8 | 18.7 | 19.9 | 19.3 | 17.9 | 19.6 | 19.2 | 19.4 | 17.6 |
Inwestycje krótkoterminowe | 4.4 | 4.2 | 4.2 | 5.0 | 5.2 | 5.4 | 5.6 | 8.7 | 9.0 | 9.2 | 9.4 | 11.3 | 11.4 | 11.4 | 11.5 | 7.4 | 5.8 | 5.8 | 5.7 | 5.6 | 5.7 | 5.7 | 5.1 | 2.8 | 3.2 | 3.0 | 3.1 | 3.1 | 3.1 | 3.2 | 3.7 | 5.4 | 10.1 | 13.9 | 12.0 | 13.1 | 13.9 | 15.6 | 18.9 | 18.7 | 20.3 |
Środki pieniężne i inne aktywa pieniężne | 10.2 | 9.4 | 8.9 | 10.4 | 9.5 | 9.5 | 10.0 | 8.6 | 8.9 | 9.4 | 10.1 | 7.4 | 7.2 | 6.9 | 4.3 | 6.3 | 3.3 | 1.5 | 1.5 | 4.7 | 6.1 | 4.4 | 5.4 | 9.1 | 9.0 | 8.5 | 6.8 | 8.3 | 7.0 | 7.3 | 8.1 | 7.3 | 6.3 | 4.6 | 2.7 | 3.1 | 3.6 | 5.6 | 4.4 | 4.8 | 8.0 |
Należności krótkoterminowe | 0.9 | 1.7 | 1.0 | 1.1 | 0.6 | 0.7 | 0.6 | 0.9 | 0.4 | 0.6 | 2.3 | 2.3 | 1.3 | 1.5 | 1.8 | 2.6 | 2.6 | 1.9 | 2.2 | 2.1 | 1.9 | 1.5 | 2.9 | 2.7 | 3.3 | 2.9 | 2.7 | 2.2 | 2.6 | 2.1 | 2.1 | 2.9 | 2.9 | 2.9 | 1.2 | 1.9 | 2.1 | 2.8 | 3.8 | 3.9 | 2.7 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 krótkoterminowe | 2.0 | 3.1 | 3.2 | 3.4 | 2.2 | 2.3 | 1.9 | 2.2 | 1.6 | 1.9 | 3.4 | 3.5 | 3.0 | 3.1 | 3.2 | 7.3 | 4.2 | 3.5 | 3.5 | 4.1 | 5.2 | 6.0 | 6.7 | 7.2 | 6.5 | 7.5 | 7.5 | 7.2 | 7.3 | 7.4 | 7.6 | 8.0 | 10.3 | 11.6 | 11.5 | 12.7 | 12.1 | 13.8 | 15.3 | 15.1 | 15.4 |
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 | 0.1 | 0.0 | 0.0 | 0.0 | 0.7 | 1.8 | 2.8 | 2.2 | 2.2 | 1.7 | 2.7 | 3.1 | 3.1 | 2.9 | 3.4 | 3.4 | 2.6 | 5.3 | 6.6 | 8.1 | 7.6 | 7.6 | 7.7 | 9.0 | 8.7 | 0.0 |
Zobowiązania długoterminowe | 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 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Rezerwy z tytułu odroczonego podatku | 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 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 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 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 ogółem | 2.2 | 3.3 | 3.4 | 3.6 | 2.4 | 2.5 | 2.1 | 2.4 | 1.8 | 2.1 | 3.6 | 3.5 | 3.0 | 3.1 | 3.2 | 7.4 | 4.3 | 3.6 | 3.8 | 4.3 | 5.4 | 6.2 | 7.0 | 7.4 | 6.7 | 7.7 | 7.6 | 7.4 | 7.4 | 7.5 | 7.8 | 8.1 | 10.5 | 11.8 | 11.6 | 12.7 | 12.1 | 13.8 | 15.3 | 15.1 | 15.4 |
Kapitał (fundusz) podstawowy | 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 | 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 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 |
Zyski zatrzymane | 21.9 | 21.9 | 21.9 | 22.2 | 22.2 | 22.6 | 22.8 | 22.7 | 22.3 | 22.0 | 21.7 | 21.5 | 22.6 | 22.3 | 22.4 | 19.5 | 19.1 | 19.5 | 20.0 | 19.5 | 19.1 | 18.4 | 18.8 | 18.4 | 17.6 | 16.5 | 17.4 | 17.7 | 17.7 | 18.4 | 18.7 | 19.4 | 20.6 | 21.2 | 21.9 | 22.6 | 24.0 | 24.6 | 26.0 | 27.0 | 28.2 |
Kapitał własny | 30.4 | 30.4 | 30.9 | 31.3 | 31.1 | 31.7 | 32.4 | 32.3 | 32.1 | 31.8 | 31.9 | 31.8 | 32.7 | 32.7 | 33.5 | 30.8 | 30.5 | 31.0 | 31.9 | 31.5 | 31.1 | 30.5 | 31.2 | 30.9 | 30.1 | 29.1 | 30.3 | 30.7 | 30.8 | 31.5 | 32.1 | 32.9 | 34.1 | 34.8 | 35.9 | 36.7 | 38.2 | 39.3 | 41.3 | 42.5 | 44.8 |
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 |
Pasywa | 32.6 | 33.7 | 34.3 | 34.9 | 33.5 | 34.2 | 34.5 | 34.6 | 33.9 | 33.9 | 35.5 | 35.3 | 35.7 | 35.8 | 36.7 | 38.2 | 34.8 | 34.6 | 35.7 | 35.8 | 36.6 | 36.8 | 38.2 | 38.2 | 36.8 | 36.7 | 38.0 | 38.1 | 38.2 | 38.9 | 39.9 | 41.1 | 44.6 | 46.6 | 47.5 | 49.4 | 50.4 | 53.1 | 56.5 | 57.6 | 60.2 |
Inwestycje | 4.4 | 4.2 | 4.2 | 5.0 | 5.2 | 5.4 | 5.6 | 8.7 | 9.0 | 9.2 | 9.4 | 11.3 | 11.4 | 11.4 | 11.5 | 7.4 | 5.8 | 5.8 | 5.7 | 5.6 | 5.7 | 5.7 | 5.1 | 2.8 | 3.2 | 3.0 | 3.1 | 3.1 | 3.1 | 3.2 | 3.7 | 5.4 | 20.1 | 13.9 | 12.0 | 13.1 | 13.9 | 15.6 | 18.9 | 18.7 | 20.3 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 10.2 | 9.4 | 8.9 | 10.4 | 9.5 | 9.5 | 10.0 | 8.6 | 8.9 | 9.4 | 10.1 | 7.4 | 7.2 | 6.9 | 4.3 | 6.3 | 3.3 | 1.5 | 1.5 | 4.7 | 6.1 | 4.4 | 5.4 | 9.1 | 9.0 | 8.5 | 6.8 | 8.3 | 7.0 | 7.3 | 8.1 | 7.3 | 6.3 | 4.6 | 2.7 | 3.1 | 3.6 | 5.6 | 4.4 | 4.8 | 8.0 |
Dług netto | (10.2) | (9.4) | (8.9) | (10.4) | (9.5) | (9.5) | (10.0) | (8.6) | (8.9) | (9.4) | (10.1) | (7.4) | (7.2) | (6.9) | (4.3) | (6.3) | (3.3) | (1.5) | (1.5) | (4.7) | (6.1) | (4.4) | (5.4) | (9.1) | (9.0) | (8.5) | (6.8) | (8.3) | (7.0) | (7.3) | (8.1) | (7.3) | (6.3) | (4.6) | (2.7) | (3.1) | (3.6) | (5.6) | (4.4) | (4.8) | (8.0) |
Ticker | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP | ESP |
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 |