Rok finansowy |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Aktywa (mln) |
78.4 |
80.847 |
102.039 |
96.011 |
85.729 |
92.66 |
88.374 |
86.741 |
93.826 |
96.92 |
77.92 |
81.42 |
89.575 |
106.303 |
108.646 |
119.461 |
117.825 |
120.214 |
113.319 |
83.584 |
86.771 |
91.312 |
86.016 |
85.88 |
74.496 |
83.253 |
Aktywa trwałe (mln) |
13.7 |
13.674 |
21.905 |
22.131 |
17.793 |
19.825 |
18.834 |
19.978 |
26.223 |
25.936 |
21.849 |
20.78 |
22.095 |
26.943 |
27.893 |
31.599 |
34.226 |
35.903 |
43.464 |
31.509 |
34.072 |
40.041 |
37.337 |
28.75 |
26.189 |
25.132 |
Rzeczowe aktywa trwałe netto |
9.5 |
9.04 |
11.997 |
11.361 |
11.105 |
11.486 |
6.77 |
6.663 |
7.839 |
9.531 |
7.961 |
7.015 |
7.163 |
8.374 |
8.316 |
11.24 |
12.686 |
13.072 |
14.813 |
14.127 |
13.038 |
22.131 |
19.385 |
17.369 |
14.475 |
12.474 |
Wartość firmy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.513 |
0.453 |
0.405 |
0.218 |
0.218 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.617 |
0.617 |
0.617 |
0.617 |
0.617 |
0.617 |
Wartości niematerialne i prawne |
0.0 |
0.0 |
4.987 |
4.938 |
0.0 |
0.616 |
0.591 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.781 |
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 |
4.987 |
4.938 |
0.0 |
0.616 |
0.591 |
0.513 |
0.453 |
0.405 |
0.218 |
0.218 |
0.218 |
0.873 |
0.781 |
0.689 |
0.617 |
0.617 |
0.617 |
0.617 |
0.617 |
0.617 |
0.617 |
0.617 |
0.617 |
0.617 |
Należności netto |
12.2 |
9.59 |
15.16 |
13.053 |
10.788 |
15.278 |
12.728 |
15.936 |
16.222 |
19.978 |
11.661 |
10.504 |
11.663 |
10.866 |
16.506 |
18.18 |
22.618 |
21.377 |
18.95 |
9.362 |
13.032 |
11.345 |
7.463 |
14.268 |
14.631 |
15.137 |
Inwestycje długoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
12.853 |
3.813 |
13.147 |
10.942 |
10.763 |
(7.339) |
(7.977) |
(8.319) |
0.0 |
0.0 |
0.8 |
(21.095) |
0.0 |
0.0 |
(16.279) |
0.0 |
Aktywa obrotowe |
64.7 |
67.173 |
80.134 |
73.88 |
67.936 |
72.835 |
69.54 |
66.763 |
67.603 |
70.984 |
56.071 |
60.64 |
67.48 |
79.36 |
80.753 |
87.862 |
83.599 |
84.311 |
69.855 |
52.075 |
52.699 |
51.271 |
48.679 |
57.13 |
48.307 |
58.121 |
Środki pieniężne i Inwestycje |
0.6 |
41.007 |
35.528 |
36.231 |
33.781 |
31.389 |
30.233 |
24.475 |
15.604 |
15.443 |
14.909 |
20.372 |
20.632 |
22.44 |
21.73 |
23.728 |
18.408 |
17.193 |
9.978 |
14.018 |
11.882 |
14.378 |
20.12 |
21.525 |
12.049 |
18.32 |
Zapasy |
9.7 |
13.307 |
20.471 |
19.601 |
17.734 |
21.925 |
22.948 |
22.971 |
31.201 |
30.218 |
26.051 |
26.975 |
28.172 |
34.299 |
37.15 |
41.227 |
38.239 |
41.278 |
29.051 |
26.186 |
23.356 |
22.996 |
19.661 |
19.906 |
20.526 |
23.431 |
Inwestycje krótkoterminowe |
0.0 |
36.013 |
33.407 |
30.848 |
27.829 |
25.69 |
23.532 |
21.836 |
14.268 |
4.414 |
9.998 |
10.418 |
15.357 |
17.658 |
18.27 |
16.03 |
11.186 |
11.111 |
7.815 |
6.149 |
8.199 |
10.57 |
10.313 |
9.964 |
19.685 |
0.0 |
Środki pieniężne i inne aktywa pieniężne |
0.6 |
4.994 |
2.121 |
5.383 |
5.952 |
5.699 |
6.701 |
2.639 |
1.336 |
11.029 |
4.911 |
9.954 |
5.275 |
4.782 |
3.46 |
7.698 |
7.222 |
6.082 |
2.163 |
7.869 |
3.683 |
3.808 |
9.807 |
11.561 |
(7.636) |
18.32 |
Należności krótkoterminowe |
0.8 |
1.019 |
2.408 |
2.359 |
1.294 |
3.47 |
1.896 |
2.202 |
3.771 |
2.215 |
2.305 |
1.72 |
1.654 |
2.644 |
1.205 |
2.336 |
1.72 |
2.65 |
2.437 |
1.841 |
1.188 |
1.424 |
1.08 |
1.08 |
1.464 |
2.348 |
Dług krótkoterminowy |
0.5 |
0.0 |
0.699 |
0.384 |
0.179 |
3.408 |
0.0 |
0.0 |
5.011 |
5.168 |
1.327 |
0.246 |
0.275 |
6.383 |
0.158 |
0.0 |
0.0 |
0.0 |
3.193 |
0.0 |
0.0 |
1.869 |
1.715 |
1.744 |
1.753 |
3.28 |
Zobowiązania krótkoterminowe |
4.9 |
5.008 |
13.534 |
7.649 |
5.922 |
11.827 |
9.844 |
6.988 |
13.631 |
12.077 |
8.04 |
7.308 |
7.386 |
16.181 |
9.309 |
9.697 |
8.35 |
8.758 |
8.111 |
5.257 |
5.837 |
12.988 |
8.097 |
22.981 |
27.281 |
30.796 |
Rozliczenia międzyokresowe |
0.0 |
0.0 |
7.228 |
4.073 |
3.615 |
4.106 |
0.0 |
0.0 |
3.98 |
0.0 |
0.0 |
0.0 |
0.554 |
0.137 |
1.62 |
1.023 |
0.72 |
0.64 |
0.232 |
0.068 |
0.0 |
(1.424) |
(1.08) |
12.218 |
18.586 |
21.639 |
Zobowiązania długoterminowe |
17.0 |
16.849 |
18.074 |
17.796 |
17.903 |
17.609 |
9.337 |
9.12 |
9.311 |
11.233 |
10.714 |
10.729 |
10.91 |
10.99 |
17.13 |
21.418 |
17.665 |
18.104 |
15.876 |
15.065 |
17.845 |
24.052 |
22.51 |
16.211 |
14.329 |
12.641 |
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 |
0.008 |
0.008 |
0.008 |
0.008 |
0.0 |
Zobowiązania z tytułu leasingu |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.911 |
2.011 |
0.441 |
0.456 |
6.398 |
6.158 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
11.313 |
10.081 |
9.097 |
7.636 |
6.185 |
Zobowiązania ogółem |
21.9 |
21.857 |
31.608 |
25.445 |
23.825 |
29.436 |
19.181 |
16.108 |
22.942 |
23.31 |
18.754 |
18.037 |
18.296 |
27.171 |
26.439 |
31.115 |
26.015 |
26.862 |
23.987 |
20.322 |
23.682 |
37.04 |
30.607 |
39.192 |
41.61 |
43.437 |
Kapitał własny |
56.5 |
58.99 |
70.431 |
70.566 |
61.904 |
63.224 |
69.193 |
70.633 |
70.884 |
73.61 |
59.166 |
63.383 |
71.279 |
79.132 |
82.207 |
88.346 |
91.81 |
93.352 |
89.332 |
63.262 |
63.089 |
54.272 |
55.409 |
46.688 |
32.886 |
39.816 |
Udziały mniejszościowe |
0.0 |
0.0 |
0.226 |
0.224 |
0.195 |
0.048 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 |
78.4 |
80.847 |
102.039 |
96.011 |
85.729 |
92.66 |
88.374 |
86.741 |
93.826 |
96.92 |
77.92 |
81.42 |
89.575 |
106.303 |
108.646 |
119.461 |
117.825 |
120.214 |
113.319 |
83.584 |
86.771 |
91.312 |
86.016 |
85.88 |
74.496 |
83.253 |
Inwestycje |
0.0 |
36.013 |
33.407 |
30.848 |
27.829 |
25.69 |
23.532 |
21.836 |
14.268 |
4.414 |
22.851 |
14.231 |
28.504 |
28.6 |
29.033 |
16.03 |
11.186 |
11.111 |
7.815 |
6.149 |
8.199 |
10.57 |
10.313 |
9.964 |
19.685 |
0.945 |
Dług (mln) |
0.5 |
0.0 |
0.699 |
0.384 |
0.179 |
3.408 |
0.0 |
0.0 |
5.011 |
6.079 |
2.011 |
0.687 |
10.91 |
6.398 |
17.13 |
10.1 |
6.0 |
6.0 |
0.0 |
0.0 |
0.0 |
11.313 |
10.081 |
9.097 |
7.636 |
6.185 |
Środki pieniężne i inne aktywa pieniężne |
0.6 |
4.994 |
2.121 |
5.383 |
5.952 |
5.699 |
6.701 |
2.639 |
1.336 |
11.029 |
4.911 |
9.954 |
5.275 |
4.782 |
3.46 |
7.698 |
7.222 |
6.082 |
2.163 |
7.869 |
3.683 |
3.808 |
9.807 |
11.561 |
(7.636) |
18.32 |
Dług netto |
(0.1) |
(4.994) |
(1.422) |
(4.999) |
(5.773) |
(2.291) |
(6.701) |
(2.639) |
3.675 |
(4.95) |
(2.9) |
(9.267) |
5.635 |
1.616 |
13.67 |
2.402 |
(1.222) |
(0.082) |
(2.163) |
(7.869) |
(3.683) |
7.505 |
0.274 |
(2.464) |
15.272 |
(12.135) |
Ticker |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
FEIM |
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 |