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 | 2017 | 2018 | 2018 | 2019 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 |
Kwartał | Q4 | 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 |
Aktywa | 0.0 | 85.8 | 75.6 | 65.2 | 116.0 | 110.4 | 94.9 | 144.9 | 142.2 | 129.6 | 156.5 | 137.9 | 255.5 | 235.0 | 220.2 | 195.2 | 247.8 | 226.7 | 321.1 | 300.3 | 278.9 | 257.7 | 232.6 | 294.3 | 279.0 | 260.7 | 242.6 |
Aktywa trwałe | (0.4) | 11.7 | 11.6 | 13.8 | 10.7 | 10.4 | 10.5 | 10.1 | 10.1 | 16.7 | 9.5 | 9.4 | 9.4 | 9.0 | 20.2 | 21.0 | 20.1 | 19.2 | 18.3 | 17.4 | 16.4 | 15.5 | 14.6 | 14.0 | 11.5 | 10.8 | 10.1 |
Rzeczowe aktywa trwałe netto | 0.0 | 10.5 | 10.2 | 10.0 | 9.6 | 87.9 | 9.4 | 8.9 | 8.4 | 8.4 | 7.8 | 7.7 | 7.7 | 7.4 | 18.3 | 17.8 | 16.9 | 16.0 | 15.2 | 14.3 | 13.3 | 12.4 | 11.4 | 10.8 | 10.2 | 9.6 | 8.9 |
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 | 0.5 | 0.5 | 0.1 | 0.2 | 0.1 | 0.5 | 1.0 | 0.7 | 2.7 | 0.6 | 0.8 | 1.6 | 4.1 | 1.2 | 1.5 | 1.2 | 1.1 | 1.3 | 0.7 | 1.7 | 2.2 | 1.1 | 3.5 | 3.7 | 3.3 | 1.0 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 0.4 | 74.1 | 64.0 | 51.4 | 105.2 | 100.1 | 84.3 | 134.8 | 132.1 | 112.9 | 147.0 | 128.5 | 246.2 | 226.0 | 200.1 | 174.2 | 227.7 | 207.5 | 302.8 | 282.9 | 262.5 | 242.2 | 218.0 | 280.3 | 267.5 | 249.9 | 232.6 |
Środki pieniężne i Inwestycje | 0.4 | 72.8 | 62.5 | 49.6 | 101.6 | 96.7 | 81.2 | 131.7 | 127.0 | 112.9 | 143.9 | 125.6 | 240.3 | 218.2 | 195.1 | 169.0 | 221.8 | 202.9 | 297.8 | 278.2 | 257.1 | 236.2 | 213.3 | 273.8 | 257.2 | 241.0 | 226.6 |
Zapasy | 0.0 | 0.6 | 0.7 | 1.4 | 3.2 | 3.0 | 2.3 | 1.9 | 4.4 | (2.8) | 2.2 | 2.1 | 4.2 | (1.6) | 3.7 | (0.4) | 0.0 | (0.9) | (1.2) | (1.4) | (1.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 55.8 | 56.0 | 41.8 | 55.9 | 43.1 | 68.8 | 174.9 | 182.8 | 161.8 | 128.8 | 130.9 | 167.8 | 263.1 | 244.2 | 227.0 | 210.7 | 173.4 | 187.1 | 184.6 | 182.8 | 184.4 |
Środki pieniężne i inne aktywa pieniężne | (0.4) | 72.8 | 62.5 | 49.6 | 101.6 | 96.7 | 25.4 | 75.7 | 85.2 | 57.1 | 100.7 | 56.8 | 65.5 | 35.4 | 33.3 | 40.2 | 90.9 | 35.1 | 34.7 | 34.0 | 30.1 | 25.6 | 39.9 | 86.7 | 72.6 | 58.2 | 42.2 |
Należności krótkoterminowe | 0.0 | 1.3 | 2.5 | 3.1 | 4.5 | 2.2 | 3.9 | 3.6 | 3.6 | 4.1 | 4.8 | 4.5 | 3.7 | 4.8 | 6.0 | 5.4 | 2.7 | 3.6 | 3.8 | 3.9 | 3.6 | 2.8 | 3.9 | 3.6 | 4.0 | 1.2 | 1.5 |
Dług krótkoterminowy | 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 | 4.9 | 5.0 | 5.1 | 2.6 | 5.3 | 5.0 | 4.7 | 4.4 | 2.0 | 2.1 | 2.1 | 2.2 | 2.2 |
Zobowiązania krótkoterminowe | 0.0 | 4.2 | 4.7 | 6.3 | 8.6 | 12.1 | 14.2 | 13.9 | 26.5 | 26.7 | 22.6 | 22.5 | 20.6 | 19.2 | 18.3 | 22.1 | 14.7 | 16.7 | 14.4 | 14.8 | 14.1 | 13.7 | 10.7 | 12.7 | 14.5 | 11.0 | 8.1 |
Rozliczenia międzyokresowe | 0.0 | 2.8 | 2.1 | 3.2 | 3.9 | 4.0 | 4.6 | 4.5 | 13.6 | 14.9 | 12.1 | 9.9 | 6.1 | 4.7 | 2.9 | 1.8 | 1.4 | 0.9 | 0.7 | 0.5 | 0.3 | 0.0 | (2.0) | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 5.5 | 5.4 | 5.4 | 5.2 | 11.1 | 10.0 | 8.8 | 10.8 | 7.7 | 6.1 | 4.5 | 4.3 | 4.3 | 12.8 | 12.4 | 11.7 | 11.0 | 10.5 | 10.1 | 9.3 | 8.8 | 8.3 | 7.8 | 7.2 | 6.6 | 6.1 |
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 | (0.2) | (0.2) | (0.2) | 0.0 | 0.0 | 0.0 | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 5.5 | 5.4 | 5.4 | 5.2 | 11.1 | 10.0 | 8.8 | 10.8 | 7.7 | 6.1 | 4.5 | 4.3 | 4.3 | 12.8 | 12.4 | 11.7 | 11.0 | 10.5 | 10.1 | 9.3 | 8.8 | 8.3 | 7.8 | 7.2 | 6.6 | 6.1 |
Zobowiązania z tytułu leasingu | 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 | 15.2 | 14.6 | 14.0 | 13.4 | 12.8 | 12.2 | 11.5 | 10.8 | 10.1 | 9.7 | 9.1 | 8.6 | 0.0 |
Zobowiązania ogółem | 0.0 | 9.8 | 10.1 | 11.7 | 13.8 | 23.3 | 24.2 | 22.7 | 37.2 | 34.4 | 28.7 | 27.0 | 24.9 | 23.5 | 31.1 | 34.5 | 26.4 | 27.7 | 24.9 | 24.9 | 23.4 | 22.5 | 19.0 | 20.5 | 21.7 | 17.7 | 14.2 |
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Zyski zatrzymane | 0.0 | (68.1) | (105.0) | (118.1) | (134.7) | (150.8) | (169.3) | (184.9) | (203.9) | (221.6) | (238.6) | (258.3) | (279.0) | (302.5) | (328.4) | (362.5) | (386.2) | (412.3) | (437.1) | (460.9) | (484.9) | (509.7) | (536.5) | (481.1) | (502.8) | (519.4) | (537.1) |
Kapitał własny | 1.3 | 76.0 | 65.4 | 53.5 | 102.1 | 87.2 | 70.6 | 122.1 | 105.0 | 95.2 | 127.8 | 110.9 | 230.6 | 211.5 | 189.2 | 160.8 | 221.4 | 198.9 | 296.3 | 275.4 | 255.5 | 235.2 | 213.6 | 273.8 | 257.3 | 243.0 | 228.5 |
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 | 0.0 |
Pasywa | 1.3 | 85.8 | 75.6 | 65.2 | 116.0 | 110.4 | 94.9 | 144.9 | 142.2 | 129.6 | 156.5 | 137.9 | 255.5 | 235.0 | 220.2 | 195.2 | 247.8 | 226.7 | 321.1 | 300.3 | 278.9 | 257.7 | 232.6 | 294.3 | 279.0 | 260.7 | 242.6 |
Inwestycje | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 55.8 | 56.0 | 41.8 | 55.9 | 43.1 | 68.8 | 174.9 | 182.8 | 161.8 | 128.8 | 130.9 | 167.8 | 263.1 | 244.2 | 227.0 | 211.8 | 174.6 | 187.1 | 184.6 | 182.8 | 184.4 |
Dług | 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 | 0.5 | 15.2 | 14.6 | 14.0 | 13.4 | 12.8 | 12.2 | 11.5 | 10.8 | 10.1 | 9.7 | 9.1 | 8.6 | 8.1 |
Środki pieniężne i inne aktywa pieniężne | (0.4) | 72.8 | 62.5 | 49.6 | 101.6 | 96.7 | 25.4 | 75.7 | 85.2 | 57.1 | 100.7 | 56.8 | 65.5 | 35.4 | 33.3 | 40.2 | 90.9 | 35.1 | 34.7 | 34.0 | 30.1 | 25.6 | 39.9 | 86.7 | 72.6 | 58.2 | 42.2 |
Dług netto | 0.4 | (72.8) | (62.4) | (49.6) | (101.5) | (96.7) | (25.3) | (75.7) | (85.2) | (57.0) | (100.7) | (56.8) | (65.5) | (34.9) | (18.1) | (25.5) | (76.9) | (21.7) | (21.9) | (21.8) | (18.6) | (14.7) | (29.8) | (77.0) | (63.5) | (49.6) | (34.1) |
Ticker | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC | FULC |
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 |