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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2018 | 2018 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
| Kwartał | Q1 | Q4 | Q1 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
| Aktywa | 0.0 | 1 147.0 | 1 087.0 | 1 022.0 | 1 069.1 | 1 073.7 | 1 042.2 | 1 019.6 | 1 032.6 | 1 022.9 | 1 034.0 | 1 066.1 | 1 068.3 | 1 190.0 | 1 192.2 | 1 180.9 | 1 186.3 | 1 154.0 | 1 140.0 | 1 113.3 | 1 228.6 | 1 205.3 | 1 109.9 | 1 103.0 | 792.7 | 806.1 |
| Aktywa trwałe | (15.7) | 714.6 | 713.5 | 722.4 | 730.0 | 799.9 | 787.7 | 805.0 | 811.1 | 803.0 | 792.0 | 787.2 | 792.5 | 787.9 | 783.3 | 807.8 | 799.6 | 777.2 | 776.0 | 773.9 | 872.7 | 847.3 | 564.9 | 560.3 | 555.3 | 551.9 |
| Rzeczowe aktywa trwałe netto | 0.0 | 676.5 | 678.7 | 686.5 | 686.5 | 758.0 | 753.4 | 765.5 | 767.0 | 765.7 | 759.3 | 751.6 | 754.9 | 753.5 | 752.5 | 765.2 | 759.2 | 751.8 | 750.2 | 748.6 | 808.6 | 785.1 | 510.2 | 513.3 | 505.7 | 500.0 |
| 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 |
| 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 |
| 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 |
| Należności netto | 0.0 | 11.5 | 6.5 | 8.3 | 10.1 | 8.9 | 22.4 | 27.8 | 9.7 | 16.4 | 26.2 | 20.5 | 2.3 | 28.8 | 22.9 | 20.0 | 39.4 | 38.6 | 39.7 | 16.6 | 29.4 | 41.0 | 13.1 | 15.7 | 23.5 | 19.1 |
| 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 | 22.4 | 22.4 | 22.9 | 0.0 |
| Aktywa obrotowe | 15.7 | 432.5 | 373.5 | 299.6 | 339.1 | 273.8 | 254.5 | 214.6 | 221.6 | 219.8 | 242.0 | 278.9 | 275.8 | 402.1 | 408.9 | 373.1 | 386.7 | 376.8 | 364.0 | 339.4 | 355.9 | 358.0 | 544.9 | 542.6 | 237.4 | 254.2 |
| Środki pieniężne i Inwestycje | 15.7 | 16.8 | 31.8 | 30.2 | 25.6 | 25.0 | 25.5 | 16.7 | 23.4 | 14.4 | 8.0 | 44.9 | 37.2 | 71.1 | 59.0 | 60.8 | 87.4 | 57.1 | 47.5 | 110.7 | 115.3 | 119.5 | 72.9 | 347.9 | 85.4 | 102.2 |
| Zapasy | 0.0 | 389.5 | 326.7 | 253.2 | 263.7 | 232.5 | 206.6 | 170.0 | 171.4 | 175.3 | 191.1 | 206.6 | 214.0 | 251.1 | 271.9 | 247.3 | 258.2 | 279.3 | 275.9 | 211.4 | 210.3 | 196.5 | 148.3 | 144.5 | 122.2 | 129.1 |
| Inwestycje krótkoterminowe | 31.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | (15.7) | 16.8 | 31.8 | 30.2 | 25.6 | 25.0 | 25.5 | 16.7 | 23.4 | 14.4 | 8.0 | 44.9 | 37.2 | 71.1 | 59.0 | 60.8 | 87.4 | 57.1 | 47.3 | 110.6 | 115.3 | 119.5 | 72.9 | 347.9 | 85.4 | 102.2 |
| Należności krótkoterminowe | 0.0 | 42.4 | 23.8 | 36.5 | 30.5 | 29.6 | 33.9 | 78.5 | 89.4 | 85.0 | 71.9 | 93.9 | 60.8 | 92.2 | 130.0 | 102.3 | 106.6 | 71.4 | 40.5 | 25.6 | 64.3 | 33.7 | 26.1 | 25.6 | 16.8 | 17.0 |
| Dług krótkoterminowy | 0.0 | 238.7 | 197.7 | 125.6 | 218.5 | 139.9 | 119.7 | 54.9 | 49.0 | 33.3 | 27.4 | 24.5 | 48.6 | 62.5 | 70.4 | 82.3 | 96.3 | 81.5 | 107.1 | 85.0 | 56.8 | 77.4 | 45.2 | 28.4 | 20.4 | 49.3 |
| Zobowiązania krótkoterminowe | 0.0 | 322.4 | 262.2 | 198.5 | 290.0 | 214.0 | 204.3 | 185.0 | 187.7 | 175.5 | 182.3 | 196.0 | 190.4 | 299.9 | 285.0 | 258.6 | 265.3 | 224.7 | 199.5 | 173.3 | 217.3 | 197.8 | 105.7 | 83.5 | 67.7 | 86.8 |
| Rozliczenia międzyokresowe | 0.0 | 1.1 | 1.3 | 2.6 | 4.6 | 3.0 | 1.9 | 0.3 | 1.2 | 0.2 | 2.5 | 4.9 | 0.0 | 0.0 | 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 | 0.0 | 293.6 | 291.1 | 112.9 | 87.4 | 167.1 | 156.9 | 157.9 | 154.8 | 149.8 | 138.2 | 139.0 | 124.9 | 121.1 | 131.4 | 125.1 | 114.8 | 117.3 | 117.3 | 111.9 | 86.8 | 67.1 | 40.5 | 43.1 | 34.5 | 33.8 |
| 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 |
| Zobowiązania długoterminowe | 0.0 | 293.6 | 291.1 | 112.9 | 87.4 | 167.1 | 156.9 | 157.9 | 154.8 | 149.8 | 138.2 | 139.0 | 124.9 | 121.1 | 131.4 | 125.1 | 114.8 | 117.3 | 117.3 | 111.9 | 86.8 | 67.1 | 40.5 | 43.1 | 34.5 | 33.8 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 71.6 | 67.8 | 65.0 | 67.5 | 66.2 | 66.1 | 67.7 | 68.7 | 69.1 | 67.2 | 65.4 | 63.4 | 65.6 | 72.1 | 69.7 | 49.3 | 28.4 | 27.9 | 30.8 | 27.8 | 27.6 |
| Zobowiązania ogółem | 0.0 | 616.0 | 553.3 | 311.4 | 377.4 | 381.1 | 361.2 | 342.8 | 342.5 | 325.3 | 320.5 | 335.0 | 315.3 | 421.1 | 416.4 | 383.7 | 380.1 | 342.0 | 316.8 | 285.2 | 304.1 | 264.9 | 146.2 | 126.6 | 102.2 | 120.6 |
| Kapitał (fundusz) podstawowy | 0.0 | 469.9 | 469.9 | 573.8 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 573.2 | 160.5 | 160.5 |
| Zyski zatrzymane | 0.0 | 58.2 | 58.5 | 61.3 | 37.4 | 38.4 | 26.6 | 22.5 | 28.5 | 35.9 | 51.1 | 68.7 | 90.4 | 106.2 | 102.0 | 123.4 | 132.6 | 138.4 | 149.6 | 154.6 | 169.8 | 183.4 | 298.3 | 300.0 | 291.1 | 286.1 |
| Kapitał własny | 517.8 | 531.0 | 533.7 | 710.6 | 691.7 | 692.7 | 680.9 | 676.8 | 690.2 | 697.6 | 713.6 | 731.1 | 753.1 | 768.9 | 775.8 | 797.2 | 806.2 | 812.1 | 823.1 | 828.1 | 924.5 | 940.4 | 963.6 | 976.3 | 690.5 | 685.5 |
| 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 | 80.9 | 83.3 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pasywa | 517.8 | 1 147.0 | 1 087.0 | 1 022.0 | 1 069.1 | 1 073.7 | 1 042.2 | 1 019.6 | 1 032.6 | 1 022.9 | 1 034.0 | 1 066.1 | 1 068.3 | 1 190.0 | 1 192.2 | 1 180.9 | 1 186.3 | 1 154.0 | 1 140.0 | 1 113.3 | 1 228.6 | 1 205.3 | 1 109.9 | 1 103.0 | 792.7 | 806.1 |
| Inwestycje | 31.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 22.4 | 22.4 | 22.9 | 22.9 |
| Dług | 0.0 | 401.9 | 360.2 | 191.1 | 276.3 | 275.9 | 244.9 | 182.6 | 179.2 | 158.9 | 146.2 | 143.3 | 153.3 | 163.1 | 182.8 | 187.6 | 194.9 | 181.3 | 206.8 | 179.1 | 126.0 | 126.5 | 75.5 | 60.0 | 47.0 | 75.1 |
| Środki pieniężne i inne aktywa pieniężne | (15.7) | 16.8 | 31.8 | 30.2 | 25.6 | 25.0 | 25.5 | 16.7 | 23.4 | 14.4 | 8.0 | 44.9 | 37.2 | 71.1 | 59.0 | 60.8 | 87.4 | 57.1 | 47.3 | 110.6 | 115.3 | 119.5 | 72.9 | 347.9 | 85.4 | 102.2 |
| Dług netto | 15.7 | 385.0 | 328.4 | 160.9 | 250.8 | 250.9 | 219.4 | 165.9 | 155.9 | 144.5 | 138.2 | 98.4 | 116.0 | 92.0 | 123.8 | 126.8 | 107.5 | 124.2 | 159.4 | 68.5 | 10.7 | 7.1 | 2.6 | (288.0) | (38.4) | (27.1) |
| Ticker | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK | GGRP.JK |
| 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 |