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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2018 | 2018 | 2018 | 2019 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q1 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 0.0 | 97.0 | 97.0 | 80.5 | 80.5 | 0.0 | 58.2 | 0.0 | 98.2 | 288.3 | 270.1 | 254.9 | 240.6 | 353.5 | 324.9 | 302.9 | 280.2 | 261.8 | 244.0 | 352.5 | 361.6 | 339.9 | 629.9 | 620.1 | 604.0 | 560.4 | 515.7 |
Aktywa trwałe | (23.8) | 2.9 | 2.9 | 5.1 | 5.1 | (72.9) | 5.7 | (49.7) | 5.7 | 5.7 | 5.6 | 6.2 | 74.9 | 97.2 | 81.9 | 56.4 | 47.7 | 41.3 | 37.0 | 42.2 | 33.4 | 43.3 | 94.3 | 67.5 | 93.3 | 125.5 | 183.2 |
Rzeczowe aktywa trwałe netto | 0.0 | 2.5 | 2.5 | 4.0 | 4.0 | 0.0 | 5.0 | 0.0 | 5.0 | 5.1 | 5.0 | 5.6 | 8.8 | 29.0 | 32.6 | 34.9 | 35.5 | 35.3 | 34.3 | 33.6 | 32.7 | 31.7 | 30.6 | 29.4 | 41.6 | 40.6 | 39.1 |
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 |
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 |
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 |
Należności netto | 0.0 | 1.1 | 1.1 | 1.2 | 1.2 | 0.0 | 1.0 | 0.0 | 0.9 | 1.5 | 1.0 | 1.2 | 0.8 | 0.0 | 0.0 | 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 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 | 65.5 | 67.7 | 48.4 | 20.5 | 11.1 | 4.9 | 1.4 | 0.0 | 0.0 | 11.0 | 62.9 | 35.7 | 48.8 | 80.6 | 0.0 |
Aktywa obrotowe | 23.8 | 94.1 | 94.1 | 75.4 | 75.4 | 72.9 | 52.5 | 49.7 | 92.5 | 282.7 | 264.5 | 248.8 | 165.7 | 256.3 | 243.0 | 246.5 | 232.5 | 220.5 | 207.0 | 310.3 | 328.2 | 296.6 | 535.6 | 552.6 | 510.8 | 434.9 | 332.6 |
Środki pieniężne i Inwestycje | 23.8 | 91.8 | 91.8 | 72.9 | 72.9 | 72.9 | 49.7 | 49.7 | 88.8 | 276.7 | 259.9 | 243.7 | 161.7 | 247.8 | 236.2 | 241.1 | 227.7 | 213.6 | 201.9 | 310.3 | 319.7 | 288.2 | 525.9 | 541.9 | 501.9 | 424.9 | 321.4 |
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 | (0.7) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 47.7 | 0.0 | 0.0 | 0.0 | 0.0 | 145.7 | 0.0 | 99.3 | 0.0 | 0.0 | 0.0 | 0.0 | 70.7 | 94.8 | 160.2 | 127.6 | 119.4 | 161.2 | 121.9 | 74.0 | 44.0 | 39.1 | 250.3 | 352.9 | 314.4 | 275.5 | 187.9 |
Środki pieniężne i inne aktywa pieniężne | (23.8) | 91.8 | 91.8 | 72.9 | 72.9 | (72.9) | 49.7 | (49.7) | 88.8 | 276.7 | 259.9 | 243.7 | 91.0 | 153.0 | 76.0 | 113.5 | 108.3 | 52.4 | 201.9 | 310.3 | 275.7 | 249.1 | 275.6 | 189.1 | 187.5 | 149.3 | 133.5 |
Należności krótkoterminowe | 0.0 | 1.0 | 1.0 | 1.1 | 1.1 | 0.0 | 1.7 | 0.0 | 1.3 | 1.8 | 1.3 | 2.0 | 3.7 | 4.8 | 2.7 | 3.3 | 1.5 | 3.3 | 2.4 | 3.5 | 4.7 | 3.5 | 4.2 | 3.4 | 2.9 | 4.4 | 4.2 |
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 | 1.2 | 4.1 | 5.2 | 5.3 | 2.7 | 2.7 | 6.2 | 6.3 | 3.1 | 3.2 | 6.4 | 0.0 | 5.6 | 5.7 |
Zobowiązania krótkoterminowe | 0.0 | 8.1 | 8.1 | 8.6 | 8.6 | 0.0 | 13.0 | 0.0 | 14.3 | 16.7 | 13.9 | 9.9 | 11.4 | 16.3 | 12.1 | 14.3 | 13.6 | 15.7 | 11.3 | 13.7 | 18.2 | 19.0 | 16.4 | 19.4 | 29.5 | 29.1 | 26.9 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 4.9 | 0.0 | 4.2 | 0.0 | 5.9 | 0.0 | 5.6 | 6.6 | 7.1 | 3.0 | 1.7 | 2.6 | 2.1 | 2.3 | 2.2 | 0.9 | 0.8 | 0.6 | 0.1 | 0.3 | 1.3 | 0.0 | 0.0 | 0.3 | 0.9 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 116.5 | 0.0 | 114.2 | 0.0 | 118.2 | 0.0 | 13.8 | 15.2 | 13.8 | 4.4 | 5.1 | 18.0 | 16.8 | 16.1 | 15.2 | 14.8 | 14.1 | 13.6 | 13.5 | 13.1 | 12.9 | 12.4 | 21.6 | 20.6 | 19.1 |
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 | 0.2 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 116.5 | 0.0 | 114.2 | 0.0 | 118.2 | 0.0 | 13.8 | 15.2 | 13.8 | 4.4 | 5.1 | 18.0 | 16.8 | 16.1 | 15.2 | 14.8 | 14.1 | 13.6 | 13.5 | 13.1 | 12.9 | 12.4 | 21.6 | 20.6 | 19.1 |
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 | 16.4 | 16.8 | 17.0 | 16.6 | 16.1 | 15.7 | 15.6 | 15.2 | 14.7 | 14.2 | 13.7 | 19.7 | 24.6 | 0.0 |
Zobowiązania ogółem | 0.0 | 8.1 | 124.6 | 8.6 | 122.8 | 0.0 | 131.2 | 0.0 | 28.0 | 31.9 | 27.7 | 14.3 | 16.5 | 34.4 | 28.9 | 30.4 | 28.7 | 30.5 | 25.4 | 725.3 | 31.7 | 32.1 | 29.3 | 31.8 | 51.1 | 49.8 | 46.0 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (30.0) | (30.0) | (46.2) | (46.2) | 0.0 | (79.0) | 0.0 | (115.1) | (135.7) | (152.1) | (159.7) | (181.9) | (207.0) | (233.3) | (261.4) | (287.1) | (314.5) | (343.2) | (372.8) | (383.0) | (415.3) | (447.7) | (482.7) | (526.5) | (576.2) | (624.2) |
Kapitał własny | (1.1) | 75.4 | (27.6) | 60.7 | (42.3) | 60.7 | (73.0) | 30.0 | 70.2 | 256.4 | 242.4 | 240.6 | 224.1 | 319.1 | 296.1 | 272.5 | 251.4 | 231.3 | (343.2) | (372.8) | 329.9 | 307.8 | 600.6 | 588.3 | 552.9 | 510.6 | 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 |
Pasywa | (1.1) | 83.4 | 97.0 | 69.3 | 80.5 | 60.7 | 58.2 | 30.0 | 98.2 | 288.3 | 270.1 | 254.9 | 240.6 | 353.5 | 324.9 | 302.9 | 280.2 | 261.8 | (317.8) | 352.5 | 361.6 | 339.9 | 629.9 | 620.1 | 604.0 | 560.4 | 515.7 |
Inwestycje | 47.7 | 0.0 | 0.0 | 0.0 | 0.0 | 145.7 | 0.0 | 99.3 | 0.0 | 0.0 | 0.0 | 0.0 | 136.2 | 162.4 | 208.5 | 148.1 | 130.5 | 166.1 | 123.3 | 74.0 | 44.0 | 50.1 | 313.3 | 388.6 | 363.1 | 356.1 | 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 | 16.4 | 16.8 | 17.0 | 16.6 | 16.1 | 15.7 | 15.6 | 15.2 | 14.7 | 14.2 | 13.7 | 24.8 | 24.6 | 23.9 |
Środki pieniężne i inne aktywa pieniężne | (23.8) | 91.8 | 91.8 | 72.9 | 72.9 | (72.9) | 49.7 | (49.7) | 88.8 | 276.7 | 259.9 | 243.7 | 91.0 | 153.0 | 76.0 | 113.5 | 108.3 | 52.4 | 201.9 | 310.3 | 275.7 | 249.1 | 275.6 | 189.1 | 187.5 | 149.3 | 133.5 |
Dług netto | 23.8 | (91.8) | (91.8) | (72.9) | (72.9) | 72.9 | (49.7) | 49.7 | (88.8) | (276.7) | (259.9) | (243.7) | (91.0) | (136.6) | (59.2) | (96.5) | (91.7) | (36.2) | (186.2) | (294.7) | (260.5) | (234.4) | (261.4) | (175.4) | (162.7) | (124.7) | (109.7) |
Ticker | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT | FDMT |
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 |