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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 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 |
Kwartał | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 1.8 | 2.4 | 2.6 | 2.5 | 2.3 | 3.0 | 2.9 | 3.1 | 3.5 | 3.0 | 4.5 | 5.0 | 4.7 | 4.5 | 10.6 | 20.3 | 20.1 | 19.9 | 26.0 | 25.7 | 28.0 | 36.8 | 36.1 | 36.3 | 41.1 | 62.6 | 62.0 | 59.0 | 56.0 |
Aktywa trwałe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 1.7 | 1.9 | 2.1 | 2.2 | 2.2 | 2.5 | 2.7 | 2.8 | 2.8 | 3.0 | 3.2 | 3.4 | 3.6 | 3.8 | 5.1 | 6.2 | 6.8 | 7.7 | 9.1 | 12.6 | 18.9 | 17.3 | 17.8 | 18.4 | 21.5 | 26.0 | 28.0 | 28.9 |
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 | 1.6 | 1.7 | 1.9 | 2.1 | 2.2 | 2.2 | 2.5 | 2.7 | 2.8 | 2.6 | 2.7 | 2.8 | 2.8 | 2.8 | 2.9 | 3.1 | 4.6 | 4.8 | 5.1 | 6.5 | 9.2 | 14.5 | 13.0 | 13.7 | 14.1 | 16.8 | 0.7 | 0.7 | 24.3 |
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 |
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 | 0.2 | 0.2 | 0.4 | 0.6 | 0.8 | 0.9 | 2.0 | 1.7 | 2.1 | 2.5 | 2.6 | 3.4 | 4.3 | 4.3 | 4.1 | 4.3 | 4.7 | 4.5 | 4.5 | 4.5 |
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 | 0.2 | 0.2 | 0.4 | 0.6 | 0.8 | 0.9 | 2.0 | 1.6 | 2.1 | 2.5 | 2.6 | 3.4 | 4.3 | 4.3 | 4.1 | 4.3 | 4.7 | 4.5 | 4.5 | 4.5 |
Należności 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.4 | 5.0 | 5.9 | 3.9 | 4.7 | 5.5 | 2.3 | 1.9 |
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 |
Aktywa obrotowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.7 | 0.7 | 0.4 | 0.1 | 0.7 | 0.4 | 0.5 | 0.7 | 0.2 | 1.5 | 1.8 | 1.3 | 0.9 | 6.9 | 15.3 | 13.8 | 13.1 | 18.3 | 16.6 | 15.4 | 18.0 | 18.8 | 18.5 | 22.7 | 41.2 | 36.0 | 31.0 | 27.1 |
Środki pieniężne i Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.6 | 0.6 | 0.3 | 0.0 | 0.6 | 0.3 | 0.4 | 0.7 | 0.1 | 0.3 | 0.6 | 0.4 | 0.3 | 6.5 | 15.1 | 13.6 | 12.8 | 17.8 | 16.1 | 14.7 | 17.1 | 13.2 | 12.1 | 18.1 | 35.9 | 30.0 | 28.2 | 24.7 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 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 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.6 | 0.6 | 0.3 | 0.0 | 0.6 | 0.3 | 0.4 | 0.7 | 0.1 | 0.3 | 0.6 | 0.4 | 0.3 | 6.5 | 15.1 | 13.6 | 12.8 | 17.8 | 16.1 | 14.7 | 17.1 | 13.2 | 12.1 | 18.1 | 35.9 | 30.0 | 28.2 | 24.7 |
Należności krótkoterminowe | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.4 | 0.3 | 0.4 | 0.7 | 0.0 | 0.0 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
Zobowiązania krótkoterminowe | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 | 0.1 | 0.3 | 0.2 | 0.3 | 0.4 | 0.1 | 0.2 | 0.2 | 0.4 | 0.5 | 0.4 | 0.6 | 0.8 | 0.8 | 2.8 | 4.6 | 1.9 | 2.0 | 3.0 | 3.4 | 4.0 | 2.2 | 0.9 |
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 | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | (0.4) | (0.7) | 0.0 | 0.0 | (4.5) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.4 | 0.7 | 0.7 | 0.6 | 0.9 | 0.9 | 0.9 | 0.8 |
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 |
Zobowiązania długoterminowe | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.4 | 0.7 | 0.7 | 0.6 | 0.9 | 0.9 | 0.9 | 0.8 |
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 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.3 | 0.5 | 0.4 | 0.3 | 0.6 | 0.6 | 0.7 | 0.7 | 0.5 | 0.5 | 0.6 |
Zobowiązania ogółem | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 | 0.1 | 0.4 | 0.3 | 0.4 | 0.5 | 0.1 | 0.2 | 0.3 | 0.5 | 0.5 | 0.6 | 0.7 | 1.0 | 1.1 | 3.3 | 5.0 | 2.6 | 2.7 | 3.6 | 4.4 | 4.8 | 3.1 | 1.7 |
Kapitał (fundusz) podstawowy | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.7 | 15.4 | 16.1 | 16.7 | 17.0 | 17.0 | 17.9 | 18.1 | 18.1 | 19.4 | 19.5 | 20.3 | 21.3 | 21.3 | 21.3 | 28.1 | 36.5 | 37.0 | 37.4 | 44.4 | 44.9 | 46.4 | 48.4 | 52.7 | 54.8 | 60.0 | 82.4 | 83.0 | 83.5 | 83.5 |
Zyski zatrzymane | (14.7) | (14.7) | (14.8) | (14.8) | (14.8) | (14.9) | (14.9) | (14.9) | (14.9) | (15.0) | (15.0) | (15.4) | (15.6) | (16.2) | (16.4) | (16.8) | (17.3) | (17.5) | (18.0) | (18.6) | (19.4) | (19.9) | (20.3) | (20.7) | (21.1) | (22.0) | (23.6) | (24.7) | (25.6) | (26.8) | (28.1) | (30.0) | (31.8) | (33.7) | (36.2) | (38.2) | (40.7) | (42.8) | (45.2) | (47.6) |
Kapitał własny | (0.1) | (0.2) | (0.2) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.4) | (0.4) | (0.1) | 1.6 | 2.1 | 2.3 | 2.3 | 2.0 | 2.8 | 2.8 | 2.8 | 3.3 | 2.6 | 4.0 | 4.8 | 4.6 | 4.2 | 10.1 | 19.8 | 19.4 | 19.2 | 25.0 | 24.6 | 24.7 | 31.8 | 33.5 | 33.6 | 37.5 | 58.3 | 57.2 | 55.9 | 54.3 |
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 |
Pasywa | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 1.8 | 2.4 | 2.6 | 2.5 | 2.3 | 3.0 | 2.9 | 3.1 | 3.5 | 3.0 | 4.5 | 5.0 | 4.7 | 4.5 | 10.6 | 20.3 | 20.1 | 19.9 | 26.0 | 25.7 | 28.0 | 36.8 | 36.1 | 36.3 | 41.1 | 62.6 | 62.0 | 59.0 | 56.0 |
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 | 0.0 | 0.0 | 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 |
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 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.3 | 0.3 | 0.3 | 0.5 | 0.4 | 0.3 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.6 | 0.6 | 0.3 | 0.0 | 0.6 | 0.3 | 0.4 | 0.7 | 0.1 | 0.3 | 0.6 | 0.4 | 0.3 | 6.5 | 15.1 | 13.6 | 12.8 | 17.8 | 16.1 | 14.7 | 17.1 | 13.2 | 12.1 | 18.1 | 35.9 | 30.0 | 28.2 | 24.7 |
Dług netto | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | (0.1) | (0.2) | (0.6) | (0.6) | (0.3) | -0.0 | (0.6) | (0.3) | (0.4) | (0.6) | -0.0 | (0.3) | (0.6) | (0.4) | (0.1) | (6.3) | (15.0) | (13.3) | (12.5) | (17.6) | (15.7) | (14.3) | (16.8) | (12.7) | (11.5) | (17.5) | (35.2) | (29.3) | (27.6) | (24.2) |
Ticker | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V | ETL.V |
Waluta | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |