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 | 2011 | 2012 | 2013 | 2014 | 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 | Q4 | Q4 | Q4 | Q4 | Q2 | 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 | 6.3 | 8.6 | 5.3 | 0.5 | 0.5 | 0.3 | 18.9 | 0.3 | 17.5 | 1.5 | 22.6 | 22.6 | 22.9 | 22.9 | 31.3 | 31.3 | 31.6 | 31.6 | 33.1 | 33.1 | 34.7 | 34.7 | 35.5 | 35.5 | 37.2 | 37.2 | 36.9 | 36.9 | 44.3 | 44.3 | 52.0 | 52.0 | 79.3 | 79.3 | 80.7 | 80.7 | 71.7 | 71.7 | 69.4 | 69.4 |
Aktywa trwałe | 5.6 | 4.7 | 4.8 | 0.0 | 0.0 | 0.0 | 18.9 | 17.7 | 17.1 | 0.8 | 20.0 | 20.0 | 21.8 | 21.8 | 23.9 | 23.9 | 27.7 | 27.7 | 29.5 | 29.5 | 33.2 | 33.2 | 35.1 | 35.1 | 36.7 | 36.7 | 36.3 | 36.3 | 38.6 | 38.6 | 42.0 | 42.0 | 44.8 | 44.8 | 50.4 | 50.4 | 58.2 | 58.2 | 58.7 | 58.7 |
Rzeczowe aktywa trwałe netto | 5.6 | 4.7 | 4.5 | 0.0 | 0.0 | 0.0 | 18.8 | 17.7 | 17.1 | 17.1 | 19.5 | 19.5 | 21.5 | 21.5 | 23.6 | 0.0 | 27.5 | 27.5 | 29.3 | 0.0 | 33.0 | 33.0 | 34.9 | 0.0 | 36.5 | 36.5 | 36.1 | 0.0 | 38.0 | 38.0 | 41.5 | 0.0 | 44.2 | 44.2 | 47.4 | 0.0 | 52.7 | 52.7 | 53.1 | 0.1 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
Należności netto | 0.1 | 0.1 | 0.1 | 0.3 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.0 | 0.3 | 0.7 | 0.7 | 0.3 | 0.5 | 0.5 | 0.5 | 0.0 | 0.2 | 0.4 | 0.4 | 0.0 | 0.1 | 0.2 | 0.2 | 0.0 | 0.2 | 0.2 | 0.7 | 0.0 | 1.3 | 0.3 | 2.6 | 0.1 | 0.3 | 0.5 | 1.0 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 3.0 | 3.0 | 5.4 | 5.4 | 5.5 | 5.5 |
Aktywa obrotowe | 0.7 | 3.9 | 0.5 | 0.5 | 0.5 | 0.3 | 0.0 | 0.3 | 0.4 | 0.8 | 2.7 | 2.7 | 1.1 | 1.1 | 7.4 | 7.4 | 3.9 | 3.9 | 3.5 | 3.5 | 1.5 | 1.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 5.7 | 5.7 | 10.0 | 10.0 | 34.5 | 34.5 | 30.3 | 30.3 | 13.5 | 13.5 | 10.7 | 10.7 |
Środki pieniężne i Inwestycje | 0.6 | 3.8 | 0.4 | 0.2 | 0.3 | 0.3 | 0.0 | 0.2 | 0.3 | 0.7 | 2.4 | 2.4 | 0.5 | 0.5 | 6.8 | 6.8 | 3.3 | 3.3 | 3.0 | 3.0 | 1.2 | 1.2 | 0.0 | 0.0 | 0.3 | 0.3 | 0.4 | 0.4 | 5.4 | 5.4 | 9.3 | 9.3 | 33.0 | 33.0 | 27.7 | 27.7 | 13.1 | 13.1 | 8.0 | 8.0 |
Zapasy | 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 | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (2.3) | 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 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.6 | 3.8 | 0.4 | 0.2 | 0.3 | 0.3 | 0.0 | 0.2 | 0.3 | 0.7 | 2.4 | 2.4 | 0.5 | 0.5 | 6.8 | 6.8 | 3.3 | 3.3 | 3.0 | 3.0 | 1.2 | 1.2 | 0.0 | 0.0 | 0.3 | 0.3 | 0.4 | 0.4 | 5.4 | 5.4 | 9.3 | 9.3 | 33.0 | 33.0 | 27.7 | 27.7 | 13.1 | 13.1 | 8.0 | 8.0 |
Należności krótkoterminowe | 0.4 | 0.3 | 0.1 | 0.1 | 0.0 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.8 | 0.8 | 1.6 | 1.6 | 1.8 | 1.8 | 1.2 | 1.2 | 1.0 | 1.0 | 1.1 | 1.1 | 0.7 | 0.7 | 2.4 | 2.4 | 5.0 | 5.0 | 6.5 | 6.5 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 2.6 | 1.1 | 1.1 | 1.1 | 1.1 | 0.8 | 0.8 | 1.0 | 1.0 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 1.8 |
Zobowiązania krótkoterminowe | 1.1 | 0.5 | 0.2 | 0.4 | 0.2 | 0.3 | 0.4 | 0.1 | 1.0 | 0.2 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.7 | 0.7 | 3.0 | 3.0 | 2.1 | 2.1 | 2.7 | 2.7 | 2.6 | 2.6 | 2.2 | 2.2 | 1.7 | 1.7 | 1.1 | 1.1 | 0.7 | 0.7 | 3.4 | 3.4 | 5.4 | 5.4 | 8.4 | 8.4 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.7) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (2.6) | 0.0 | 0.0 | 0.0 | (1.1) | 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 |
Zobowiązania długoterminowe | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.9 | 19.7 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.9 | 19.7 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
Zobowiązania z tytułu leasingu | 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 | 0.1 | 0.1 |
Zobowiązania ogółem | 1.1 | 0.5 | 0.2 | 0.4 | 0.2 | 0.3 | 21.3 | 0.1 | 1.0 | 0.2 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.7 | 0.7 | 3.0 | 3.0 | 2.1 | 2.1 | 2.7 | 2.7 | 2.6 | 2.6 | 2.2 | 2.2 | 1.7 | 1.7 | 1.1 | 1.1 | 0.7 | 0.7 | 3.4 | 3.4 | 5.4 | 5.4 | 8.5 | 8.5 |
Kapitał (fundusz) podstawowy | 9.2 | 15.1 | 15.1 | 15.1 | 15.6 | 15.7 | 0.1 | 16.0 | 0.0 | 17.6 | 7.7 | 7.7 | 8.8 | 8.8 | 16.6 | 16.6 | 16.7 | 16.7 | 17.2 | 17.2 | 20.3 | 20.3 | 22.6 | 22.6 | 24.8 | 24.8 | 27.5 | 27.5 | 36.8 | 36.8 | 47.4 | 47.4 | 80.6 | 80.6 | 83.9 | 83.9 | 75.7 | 75.7 | 74.4 | 74.4 |
Zyski zatrzymane | (5.4) | (9.0) | (12.1) | (17.0) | (17.3) | (18.0) | (2.4) | (18.1) | 17.0 | (18.5) | 10.0 | 10.0 | 8.9 | 8.9 | 8.8 | 8.8 | 8.2 | 8.2 | 5.9 | 5.9 | 5.4 | 5.4 | 3.1 | 3.1 | 2.1 | 2.1 | 0.0 | 0.0 | (1.8) | (1.8) | (7.7) | (7.7) | (14.2) | (14.2) | (21.8) | (21.8) | (26.4) | (26.4) | (30.3) | (30.3) |
Kapitał własny | 5.2 | 8.1 | 5.0 | 0.1 | 0.3 | 0.0 | (2.4) | 0.2 | 16.5 | 1.4 | 22.1 | 22.1 | 22.3 | 22.3 | 30.9 | 30.9 | 30.9 | 30.9 | 30.0 | 30.0 | 32.6 | 32.6 | 32.8 | 32.8 | 34.6 | 34.6 | 34.7 | 34.7 | 42.6 | 42.6 | 50.9 | 50.9 | 78.6 | 78.6 | 77.3 | 77.3 | 66.3 | 66.3 | 60.9 | 60.9 |
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 | 6.3 | 8.6 | 5.3 | 0.5 | 0.5 | 0.3 | 18.9 | 0.3 | 17.5 | 1.5 | 22.6 | 22.6 | 22.9 | 22.9 | 31.3 | 31.3 | 31.6 | 31.6 | 33.1 | 33.1 | 34.7 | 34.7 | 35.5 | 35.5 | 37.2 | 37.2 | 36.9 | 36.9 | 44.3 | 44.3 | 52.0 | 52.0 | 79.3 | 79.3 | 80.7 | 80.7 | 71.7 | 71.7 | 69.4 | 69.4 |
Inwestycje | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 3.0 | 3.0 | 5.4 | 5.4 | 5.5 | 5.5 |
Dług | 0.1 | 0.1 | 0.0 | 0.3 | 0.0 | 0.0 | 20.9 | 19.7 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 2.6 | 1.1 | 1.1 | 1.1 | 1.1 | 0.8 | 0.8 | 1.0 | 1.0 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 1.9 |
Środki pieniężne i inne aktywa pieniężne | 0.6 | 3.8 | 0.4 | 0.2 | 0.3 | 0.3 | 0.0 | 0.2 | 0.3 | 0.7 | 2.4 | 2.4 | 0.5 | 0.5 | 6.8 | 6.8 | 3.3 | 3.3 | 3.0 | 3.0 | 1.2 | 1.2 | 0.0 | 0.0 | 0.3 | 0.3 | 0.4 | 0.4 | 5.4 | 5.4 | 9.3 | 9.3 | 33.0 | 33.0 | 27.7 | 27.7 | 13.1 | 13.1 | 8.0 | 8.0 |
Dług netto | (0.5) | (3.7) | (0.4) | 0.1 | (0.3) | (0.3) | 20.9 | 19.5 | 0.3 | -0.0 | (2.4) | (2.4) | (0.5) | (0.5) | (6.8) | (6.8) | (3.3) | (3.3) | (0.5) | (0.5) | (0.1) | (0.1) | 1.1 | 1.1 | 0.5 | 0.5 | 0.5 | 0.5 | (5.1) | (5.1) | (9.3) | (9.3) | (33.0) | (33.0) | (27.7) | (27.7) | (13.1) | (13.1) | (6.1) | (6.1) |
Ticker | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX | EUR.AX |
Waluta | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD |