Rok finansowy |
1998 |
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 |
Aktywa (mln) |
247.301059 |
186.588144 |
153.281455 |
144.422649 |
111.131513 |
100.269642 |
115.12966 |
90.897515 |
120.379694 |
135.567674 |
103.750347 |
107.497523 |
117.749363 |
112.947149 |
97.286727 |
90.081 |
74.661 |
89.788 |
90.712 |
108.783 |
109.966 |
137.475 |
133.080999 |
167.782 |
240.293 |
238.3 |
Aktywa trwałe (mln) |
90.439638 |
53.852616 |
33.072947 |
36.33233 |
31.548683 |
17.214285 |
32.904327 |
31.309794 |
53.233674 |
49.826474 |
42.66405 |
50.236444 |
46.965548 |
29.52894 |
31.630064 |
10.152 |
10.403 |
19.365 |
20.02 |
19.967 |
20.096 |
27.506 |
38.997 |
37.436999 |
44.325 |
51.4 |
Rzeczowe aktywa trwałe netto |
85.432143 |
44.271565 |
7.082686 |
10.698458 |
10.701457 |
9.4625 |
3.176308 |
2.357354 |
20.209243 |
20.307387 |
18.375386 |
20.869412 |
19.907898 |
18.567569 |
19.938268 |
8.803 |
9.105 |
18.154 |
18.938 |
18.829 |
19.012 |
26.354 |
37.897 |
36.392 |
42.358 |
46.1 |
Wartość firmy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
7.469543 |
17.797456 |
18.014873 |
13.302678 |
14.512573 |
14.375464 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.01 |
1.0 |
Wartości niematerialne i prawne |
4.964667 |
8.800672 |
25.876747 |
25.620795 |
20.832729 |
7.751785 |
13.58754 |
6.118796 |
3.166082 |
2.893406 |
2.386984 |
2.763843 |
2.622208 |
1.467209 |
1.541668 |
1.349 |
1.298 |
1.211 |
1.082 |
1.138 |
1.084 |
1.152 |
1.1 |
1.044999 |
0.957 |
0.5 |
Wartość firmy i wartości niematerialne i prawne |
4.964667 |
8.800672 |
25.876747 |
25.620795 |
20.832729 |
7.751785 |
13.58754 |
13.58834 |
20.963539 |
20.908279 |
15.689662 |
17.276416 |
16.997673 |
1.467209 |
1.541668 |
1.349 |
1.298 |
1.211 |
1.082 |
1.138 |
1.084 |
1.152 |
1.1 |
1.044999 |
1.967 |
1.5 |
Należności netto |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
3.394642 |
0.0 |
0.0 |
0.0 |
0.0 |
1.711892 |
0.0 |
0.0 |
0.0 |
0.0 |
19.928 |
23.731 |
26.363 |
25.278 |
29.536 |
25.92 |
29.614 |
21.539 |
45.223 |
59.028 |
41.2 |
Inwestycje długoterminowe |
0.042827 |
0.780379 |
0.113514 |
0.013077 |
0.014496 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
3.829753 |
5.609 |
14.977 |
14.99 |
14.055 |
14.46 |
23.168 |
34.725 |
36.836999 |
41.944 |
0.0 |
Aktywa obrotowe |
156.86142 |
132.735527 |
120.208507 |
108.090318 |
79.582829 |
83.055357 |
82.225333 |
59.587721 |
67.146019 |
85.741199 |
61.086297 |
57.261079 |
70.783814 |
83.418208 |
65.656663 |
73.605 |
59.464 |
66.035 |
65.662 |
82.904 |
84.234 |
105.631 |
89.812 |
127.771 |
192.353 |
186.9 |
Środki pieniężne i Inwestycje |
3.971404 |
5.183138 |
41.985302 |
36.848146 |
14.927921 |
18.085714 |
29.365505 |
15.6635 |
4.143727 |
5.441745 |
6.459501 |
8.967313 |
13.395894 |
19.395106 |
27.6353 |
25.99 |
18.301 |
18.381 |
21.683 |
30.767 |
27.484 |
41.136 |
39.766 |
41.589 |
86.752 |
104.5 |
Zapasy |
37.819763 |
21.220493 |
8.561357 |
7.693648 |
10.097447 |
10.641071 |
8.8998 |
9.744304 |
16.47499 |
18.512642 |
12.372779 |
11.218327 |
9.996676 |
4.235498 |
5.394224 |
3.686 |
4.353 |
4.46 |
4.179 |
5.356 |
9.878 |
11.456 |
11.271 |
20.559 |
18.09 |
13.6 |
Inwestycje krótkoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.016108 |
0.0 |
0.0 |
0.0 |
4.848014 |
8.164999 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
34.913 |
14.0 |
Środki pieniężne i inne aktywa pieniężne |
3.971404 |
5.183138 |
41.985302 |
36.848146 |
14.927921 |
18.085714 |
29.365505 |
15.6635 |
4.143727 |
5.441745 |
6.459501 |
8.967313 |
13.395894 |
19.395106 |
22.787285 |
17.825 |
18.301 |
18.381 |
21.683 |
30.767 |
27.484 |
41.136 |
39.766 |
41.589 |
51.839 |
90.5 |
Należności krótkoterminowe |
32.130326 |
30.736916 |
22.554964 |
18.267149 |
17.724087 |
20.466071 |
30.836657 |
25.357904 |
36.656805 |
45.513138 |
34.561483 |
34.172604 |
40.493108 |
23.90852 |
25.977278 |
20.908 |
26.855 |
29.37 |
33.223 |
40.635 |
39.484 |
43.668 |
32.137999 |
51.065 |
59.672 |
65.3 |
Dług krótkoterminowy |
2.291258 |
6.152553 |
12.169912 |
32.05905 |
7.151485 |
4.421428 |
4.919825 |
0.156583 |
4.63157 |
7.57759 |
0.0 |
9.898712 |
0.591856 |
6.357905 |
2.659944 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.63 |
1.117 |
1.15 |
1.435 |
1.4 |
Zobowiązania krótkoterminowe |
79.3342 |
73.459034 |
73.71251 |
64.683318 |
38.655069 |
41.417857 |
38.689197 |
27.42102 |
42.967418 |
53.7293 |
34.782608 |
44.310956 |
42.059786 |
50.729723 |
28.879623 |
34.295 |
36.278 |
37.254 |
40.363 |
47.821 |
50.752 |
60.839 |
51.118 |
73.027 |
87.401 |
91.3 |
Rozliczenia międzyokresowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(24.8875) |
(10.83896) |
(9.028495) |
(10.379891) |
(14.804165) |
0.0 |
(7.893728) |
(8.642053) |
(5.210533) |
(4.993455) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(1.63) |
(1.117) |
(1.15) |
(1.435) |
0.0 |
Zobowiązania długoterminowe |
70.847814 |
10.01244 |
11.094515 |
13.315316 |
2.390271 |
2.2625 |
34.503989 |
36.014178 |
38.079191 |
32.819038 |
37.396576 |
39.928747 |
48.453102 |
41.945099 |
46.122396 |
28.110416 |
24.313 |
24.082 |
21.024 |
18.869 |
15.947 |
13.688 |
16.592 |
11.789 |
12.672 |
12.5 |
Rezerwy z tytułu odroczonego podatku |
3.925282 |
6.09762 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.476559 |
0.298 |
0.808 |
1.601 |
0.763 |
0.931 |
0.968 |
1.193 |
0.85 |
0.357 |
1.6 |
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 |
0.235936 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
2.045 |
13.206 |
12.089 |
13.75 |
12.3 |
Zobowiązania ogółem |
150.182015 |
83.471474 |
84.807025 |
77.998634 |
41.045341 |
43.680357 |
73.193187 |
63.435198 |
81.046609 |
86.548339 |
72.179184 |
84.239703 |
90.512889 |
92.674823 |
75.00202 |
62.412 |
60.591 |
61.336 |
61.387 |
66.69 |
66.699 |
74.527 |
67.71 |
84.816 |
100.073 |
103.8 |
Kapitał własny |
96.776425 |
102.780605 |
68.474429 |
66.424015 |
70.086172 |
56.589285 |
41.936473 |
27.462316 |
39.333085 |
49.019335 |
31.571162 |
23.25782 |
27.236473 |
20.272326 |
22.284707 |
27.669 |
14.07 |
28.452 |
29.325 |
42.093 |
43.267 |
62.948 |
65.370999 |
82.966 |
140.22 |
134.5 |
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 |
Pasywa |
247.301059 |
186.588144 |
153.281455 |
144.422649 |
111.131513 |
100.269642 |
115.12966 |
90.897515 |
120.379694 |
135.567674 |
103.750347 |
107.497523 |
117.749363 |
112.947149 |
97.286727 |
90.059858 |
74.661 |
89.788 |
90.712 |
108.783 |
109.966 |
137.475 |
133.081 |
167.782 |
240.293 |
238.3 |
Inwestycje |
0.042827 |
0.780379 |
0.113514 |
0.013077 |
0.014496 |
0.0125 |
0.015344 |
0.013765 |
0.013714 |
0.015865 |
0.016108 |
0.015975 |
0.014242 |
0.0 |
4.848014 |
8.164999 |
0.0 |
0.0 |
0.0 |
0.0 |
14.46 |
23.168 |
34.725 |
36.836999 |
34.913 |
14.0 |
Dług (mln) |
45.05098 |
6.159016 |
12.169912 |
32.05905 |
7.151485 |
4.421428 |
4.919825 |
0.156583 |
4.63157 |
19.47645 |
12.593905 |
13.961402 |
13.774113 |
10.91324 |
10.379599 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
2.045 |
13.206 |
12.089 |
13.75 |
12.3 |
Środki pieniężne i inne aktywa pieniężne |
3.971404 |
5.183138 |
41.985302 |
36.848146 |
14.927921 |
18.085714 |
29.365505 |
15.6635 |
4.143727 |
5.441745 |
6.459501 |
8.967313 |
13.395894 |
19.395106 |
22.787285 |
17.825 |
18.301 |
18.381 |
21.683 |
30.767 |
27.484 |
41.136 |
39.766 |
41.589 |
51.839 |
90.5 |
Dług netto |
41.079576 |
0.975877 |
(29.81539) |
(4.789097) |
(7.776436) |
(13.664286) |
(24.445681) |
(15.506917) |
0.487843 |
14.034705 |
6.134403 |
4.994088 |
0.378218 |
(8.481866) |
(12.407686) |
(17.825) |
(18.301) |
(18.381) |
(21.683) |
(30.767) |
(27.484) |
(39.091) |
(26.56) |
(29.5) |
(38.089) |
(78.2) |
Ticker |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
FOUR.L |
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 |