Wall Street Experts
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 | 2014 | 2014 | 2015 | 2015 | 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 | 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 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 |
| Aktywa | 46.5 | 47.2 | 44.4 | 42.6 | 40.8 | 48.3 | 46.9 | 47.3 | 48.1 | 48.6 | 46.3 | 45.3 | 44.3 | 46.6 | 45.4 | 46.4 | 44.2 | 46.4 | 46.3 | 49.4 | 49.1 | 48.3 | 46.6 | 48.5 | 51.8 | 54.1 | 53.7 | 66.3 | 66.3 | 58.8 | 60.2 | 43.3 | 43.0 | 42.6 | 42.2 | 42.5 | 42.2 | 42.4 | 46.9 | 46.0 |
| Aktywa trwałe | 28.7 | 29.4 | 31.1 | 27.2 | 28.2 | 36.8 | 36.1 | 35.5 | 36.9 | 39.5 | 38.8 | 37.8 | 35.9 | 37.6 | 36.8 | 36.4 | 35.6 | 35.9 | 38.7 | 39.9 | 39.8 | 38.9 | 38.9 | 38.4 | 39.5 | 42.6 | 44.3 | 56.3 | 56.3 | 38.7 | 41.1 | 41.2 | 41.4 | 40.6 | 40.6 | 40.6 | 40.8 | 41.2 | 41.1 | 42.9 |
| Rzeczowe aktywa trwałe netto | 21.4 | 23.5 | 25.3 | 27.2 | 28.2 | 36.8 | 36.1 | 35.5 | 36.9 | 39.5 | 38.8 | 37.8 | 35.9 | 37.6 | 36.8 | 36.4 | 35.6 | 35.9 | 38.4 | 39.6 | 39.6 | 38.9 | 38.9 | 38.4 | 39.5 | 41.4 | 43.1 | 55.0 | 55.1 | 51.2 | 53.4 | 41.2 | 41.4 | 40.6 | 40.6 | 40.6 | 40.8 | 41.2 | 41.1 | 42.9 |
| 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 | 0.0 | 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 | 0.9 | 1.4 | 0.6 | 0.3 | 0.2 | 0.5 | 0.4 | 0.8 | 0.8 | 0.8 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.0 | 1.0 | 0.8 | 1.0 | 1.4 | 1.6 | 1.3 | 1.9 | 2.9 | 1.6 | 1.4 | 2.2 | 2.7 | 0.5 | 0.6 | 1.3 | 0.7 | 0.9 | 0.7 | 1.2 | 1.0 | 0.7 | 0.9 | 1.5 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Aktywa obrotowe | 17.8 | 17.8 | 13.3 | 15.3 | 12.6 | 11.5 | 10.8 | 11.8 | 11.3 | 9.1 | 7.5 | 7.4 | 8.3 | 8.9 | 8.5 | 10.0 | 8.6 | 10.4 | 7.6 | 9.5 | 9.3 | 9.3 | 7.8 | 10.1 | 12.3 | 11.6 | 9.4 | 10.0 | 10.0 | 20.1 | 19.2 | 2.1 | 1.7 | 2.0 | 1.6 | 1.9 | 1.5 | 1.2 | 5.8 | 3.1 |
| Środki pieniężne i Inwestycje | 12.0 | 9.7 | 6.6 | 4.3 | 2.8 | 1.9 | 2.2 | 2.4 | 2.0 | 0.8 | 1.2 | 1.2 | 1.8 | 2.6 | 2.4 | 3.7 | 3.1 | 4.2 | 2.3 | 3.8 | 3.2 | 2.2 | 1.1 | 3.6 | 5.3 | 5.0 | 2.9 | 2.8 | 2.7 | 0.9 | 0.5 | 0.4 | 0.3 | 0.6 | 0.5 | 0.3 | 0.1 | 0.1 | 3.6 | 1.0 |
| Zapasy | 4.5 | 6.3 | 5.0 | 9.6 | 8.9 | 8.7 | 7.9 | 8.4 | 8.1 | 6.9 | 4.9 | 5.1 | 5.2 | 4.8 | 4.5 | 4.6 | 4.0 | 4.4 | 3.6 | 4.0 | 3.9 | 4.9 | 4.9 | 4.2 | 3.9 | 4.6 | 4.5 | 4.5 | 4.2 | 0.4 | 0.7 | 0.3 | 0.5 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.5 | 0.4 |
| 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 | 12.0 | 9.7 | 6.6 | 4.3 | 2.8 | 1.9 | 2.2 | 2.4 | 2.0 | 0.8 | 1.2 | 1.2 | 1.8 | 2.6 | 2.4 | 3.7 | 3.1 | 4.2 | 2.3 | 3.8 | 3.2 | 2.2 | 1.1 | 3.6 | 5.3 | 5.0 | 2.9 | 2.8 | 2.7 | 0.9 | 0.5 | 0.4 | 0.3 | 0.6 | 0.5 | 0.3 | 0.1 | 0.1 | 3.6 | 1.0 |
| Należności krótkoterminowe | 5.0 | 5.1 | 3.8 | 5.6 | 4.8 | 7.1 | 7.6 | 6.5 | 7.7 | 9.6 | 10.1 | 10.0 | 7.6 | 8.8 | 8.9 | 8.2 | 7.3 | 7.5 | 6.1 | 7.4 | 6.3 | 7.9 | 6.2 | 6.8 | 8.0 | 7.9 | 9.0 | 10.1 | 10.5 | 2.3 | 2.4 | 2.7 | 3.2 | 3.4 | 3.4 | 3.6 | 2.9 | 3.5 | 3.7 | 3.3 |
| Dług krótkoterminowy | 3.0 | 4.7 | 6.3 | 6.0 | 3.2 | 5.7 | 2.6 | 3.4 | 5.1 | 6.3 | 8.5 | 10.3 | 10.2 | 8.9 | 0.9 | 1.0 | 1.1 | 3.9 | 6.1 | 8.2 | 7.7 | 13.1 | 12.9 | 13.1 | 12.0 | 14.7 | 13.5 | 11.3 | 10.8 | 2.3 | 1.3 | 1.1 | 1.9 | 3.0 | 3.5 | 4.1 | 4.3 | 4.5 | 4.9 | 4.8 |
| Zobowiązania krótkoterminowe | 9.4 | 11.3 | 11.5 | 13.1 | 9.7 | 14.2 | 11.6 | 11.4 | 14.8 | 17.7 | 20.6 | 22.3 | 20.0 | 19.8 | 11.9 | 11.1 | 10.3 | 13.3 | 14.1 | 17.3 | 15.8 | 23.7 | 21.1 | 23.3 | 21.4 | 24.0 | 24.0 | 23.1 | 23.0 | 23.1 | 21.2 | 4.2 | 5.3 | 6.9 | 7.5 | 8.4 | 8.1 | 9.0 | 9.7 | 9.4 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 1.4 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.4 | 0.4 |
| Zobowiązania długoterminowe | 9.1 | 7.1 | 5.9 | 5.7 | 7.9 | 12.0 | 15.6 | 15.5 | 14.3 | 14.9 | 13.9 | 12.4 | 12.3 | 12.7 | 20.8 | 20.2 | 20.0 | 18.1 | 19.4 | 19.1 | 19.8 | 11.7 | 10.9 | 10.9 | 10.6 | 6.3 | 6.2 | 10.7 | 7.0 | 4.0 | 4.6 | 3.3 | 2.9 | 2.4 | 2.3 | 2.1 | 2.1 | 2.1 | 6.8 | 6.9 |
| 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 | 9.1 | 7.1 | 5.9 | 5.7 | 7.9 | 12.0 | 15.6 | 15.5 | 14.3 | 14.9 | 13.9 | 12.4 | 12.3 | 12.7 | 20.8 | 20.2 | 20.0 | 18.1 | 19.4 | 19.1 | 19.8 | 11.7 | 10.9 | 10.9 | 10.6 | 6.3 | 6.2 | 10.7 | 7.0 | 4.0 | 4.6 | 3.3 | 2.9 | 2.4 | 2.3 | 2.1 | 2.1 | 2.1 | 6.8 | 6.9 |
| Zobowiązania z tytułu leasingu | 0.2 | 0.1 | 0.7 | 0.6 | 0.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.9 | 0.9 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 0.1 | 0.0 | 2.0 | 1.9 | 1.7 | 2.2 | 2.0 | 1.7 | 1.6 | 1.5 | 1.3 | 1.1 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania ogółem | 18.5 | 18.4 | 17.4 | 18.8 | 17.7 | 26.2 | 27.1 | 26.9 | 29.2 | 32.6 | 34.5 | 34.7 | 32.3 | 32.5 | 32.7 | 31.3 | 30.3 | 31.4 | 33.5 | 36.4 | 35.6 | 35.3 | 32.0 | 34.1 | 32.0 | 30.3 | 30.2 | 33.9 | 30.0 | 27.1 | 25.8 | 7.5 | 8.2 | 9.3 | 9.7 | 10.4 | 10.2 | 11.1 | 16.5 | 16.4 |
| Kapitał (fundusz) podstawowy | 35.4 | 35.4 | 35.4 | 35.4 | 35.4 | 36.4 | 36.4 | 37.0 | 37.0 | 37.1 | 37.3 | 37.3 | 37.3 | 37.3 | 37.3 | 37.3 | 37.3 | 38.3 | 38.3 | 38.3 | 38.3 | 40.0 | 40.0 | 40.0 | 46.2 | 46.2 | 46.2 | 54.9 | 55.5 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 |
| Zyski zatrzymane | (8.7) | (8.1) | (10.0) | (13.3) | (14.0) | (16.8) | (18.8) | (18.6) | (19.9) | (23.2) | (27.5) | (28.8) | (27.5) | (25.5) | (27.0) | (24.6) | (25.9) | (25.9) | (25.6) | (25.2) | (24.4) | (29.7) | (28.0) | (28.4) | (29.2) | (25.2) | (25.6) | (25.3) | (21.9) | (29.2) | (26.5) | (25.2) | (26.1) | (27.6) | (28.6) | (29.0) | (29.0) | (29.8) | (30.6) | (31.4) |
| Kapitał własny | 28.0 | 28.8 | 27.0 | 23.8 | 23.2 | 22.1 | 19.7 | 20.5 | 19.0 | 16.0 | 11.8 | 10.6 | 11.9 | 14.1 | 12.7 | 15.1 | 13.9 | 15.0 | 12.8 | 13.0 | 13.5 | 12.9 | 14.6 | 14.3 | 19.8 | 23.8 | 23.5 | 32.4 | 36.3 | 31.7 | 34.4 | 35.7 | 34.8 | 33.3 | 32.4 | 32.1 | 32.0 | 31.3 | 30.4 | 29.6 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.3 | 0.2 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (2.5) | (2.7) | (3.1) | 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 |
| Pasywa | 46.5 | 47.2 | 44.4 | 42.6 | 40.8 | 48.3 | 46.9 | 47.3 | 48.1 | 48.6 | 46.3 | 45.3 | 44.3 | 46.6 | 45.4 | 46.4 | 44.2 | 46.4 | 46.3 | 49.4 | 49.1 | 48.3 | 46.6 | 48.5 | 51.8 | 54.1 | 53.7 | 66.3 | 66.3 | 58.8 | 60.2 | 43.3 | 43.0 | 42.6 | 42.2 | 42.5 | 42.2 | 42.4 | 46.9 | 46.0 |
| Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Dług | 8.7 | 8.7 | 9.1 | 8.5 | 7.8 | 13.9 | 14.3 | 14.9 | 15.2 | 15.5 | 16.5 | 16.5 | 16.3 | 15.0 | 14.9 | 14.8 | 14.6 | 14.5 | 18.0 | 19.7 | 19.8 | 19.1 | 18.8 | 18.7 | 17.3 | 15.7 | 14.3 | 12.0 | 11.3 | 2.3 | 1.3 | 1.1 | 1.9 | 3.0 | 3.5 | 4.1 | 4.3 | 4.5 | 4.9 | 4.8 |
| Środki pieniężne i inne aktywa pieniężne | 12.0 | 9.7 | 6.6 | 4.3 | 2.8 | 1.9 | 2.2 | 2.4 | 2.0 | 0.8 | 1.2 | 1.2 | 1.8 | 2.6 | 2.4 | 3.7 | 3.1 | 4.2 | 2.3 | 3.8 | 3.2 | 2.2 | 1.1 | 3.6 | 5.3 | 5.0 | 2.9 | 2.8 | 2.7 | 0.9 | 0.5 | 0.4 | 0.3 | 0.6 | 0.5 | 0.3 | 0.1 | 0.1 | 3.6 | 1.0 |
| Dług netto | (3.3) | (1.0) | 2.6 | 4.1 | 5.0 | 12.0 | 12.1 | 12.4 | 13.2 | 14.6 | 15.2 | 15.3 | 14.6 | 12.4 | 12.5 | 11.1 | 11.6 | 10.3 | 15.6 | 15.9 | 16.6 | 16.9 | 17.7 | 15.1 | 12.0 | 10.7 | 11.4 | 9.2 | 8.5 | 1.4 | 0.8 | 0.7 | 1.5 | 2.4 | 3.0 | 3.9 | 4.2 | 4.4 | 1.3 | 3.9 |
| Ticker | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V | GG.V |
| 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 | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |