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 | 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 | 2024 |
Kwartał | 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 | Q3 | Q4 |
Aktywa | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.3 | 2.9 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.8 | 1.2 | 1.8 | 2.5 | 3.0 | 3.4 | 3.7 | 4.2 | 4.8 | 6.8 | 13.8 | 15.2 | 17.2 | 20.5 | 32.1 | 33.5 | 33.4 | 32.6 | 34.4 | 34.8 | 35.0 | 35.6 | 37.1 | 191.5 | 213.5 |
Aktywa trwałe | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 2.9 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.4 | 13.6 | 13.6 | 13.5 | 13.3 | 13.2 | 13.0 | 12.9 | 12.7 | 12.9 | 143.0 | 156.8 |
Rzeczowe aktywa trwałe netto | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.4 | 31.8 | 33.2 |
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 | 10.7 | 10.7 | 10.7 | 10.5 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 | 58.2 | 64.1 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 2.6 | 2.6 | 2.5 | 2.6 | 2.6 | 2.5 | 2.4 | 2.2 | 2.1 | 47.0 | 53.2 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 13.4 | 13.3 | 13.2 | 13.1 | 13.0 | 12.9 | 12.8 | 12.6 | 12.5 | 105.2 | 117.4 |
Należności netto | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.4 | 0.7 | 0.7 | 1.1 | 1.3 | 1.1 | 1.9 | 2.2 | 1.9 | 1.8 | 1.7 | 3.2 | 2.8 | 1.8 | 2.2 | 2.9 | 2.6 | 3.1 | 3.8 | 3.9 | 4.2 | 3.9 | 4.3 | 8.4 | 9.5 |
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 | 0.2 | 0.2 |
Aktywa obrotowe | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.8 | 1.2 | 1.8 | 2.5 | 3.0 | 3.4 | 3.7 | 4.2 | 4.8 | 6.8 | 13.8 | 15.0 | 16.8 | 18.6 | 18.5 | 19.9 | 19.9 | 19.3 | 21.2 | 21.8 | 22.1 | 22.9 | 24.2 | 48.6 | 56.7 |
Środki pieniężne i 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 | 0.1 | 0.4 | 0.6 | 1.1 | 1.4 | 1.7 | 2.3 | 1.9 | 1.9 | 2.9 | 5.0 | 11.7 | 11.8 | 13.9 | 16.8 | 15.2 | 15.8 | 15.9 | 14.9 | 15.4 | 15.8 | 16.1 | 17.1 | 17.3 | 32.8 | 38.4 |
Zapasy | (0.1) | 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 | (0.7) | (0.7) | (0.9) | 0.0 | (0.6) | 0.0 | (1.2) | 0.0 | (1.0) | 0.0 | 0.0 | 0.0 | (1.5) | 0.9 | 0.9 | 1.2 | 1.1 | 1.6 | 1.9 | 1.5 | 1.7 | 2.4 | 3.3 | 4.4 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 0.6 | 1.1 | 1.4 | 1.7 | 2.3 | 1.9 | 1.9 | 2.9 | 5.0 | 11.7 | 11.8 | 13.9 | 16.8 | 15.2 | 15.8 | 15.9 | 14.9 | 15.4 | 15.8 | 16.1 | 17.1 | 17.3 | 32.8 | 38.4 |
Należności krótkoterminowe | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.7 | 0.0 | 0.3 | 0.2 | 0.3 | 0.9 | 1.1 | 0.1 | 1.2 | 2.0 | 1.6 | 1.4 | 2.1 | 2.0 | 2.4 | 2.8 | 2.9 | 9.4 | 12.3 |
Dług krótkoterminowy | 0.8 | 1.8 | 1.6 | 2.7 | 4.0 | 5.6 | 29.7 | 1.7 | 1.3 | 1.0 | 1.0 | 0.9 | 0.9 | 0.1 | 0.9 | 0.5 | 0.2 | 0.2 | 1.2 | 1.2 | 1.0 | 0.5 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 31.0 | 18.9 |
Zobowiązania krótkoterminowe | 0.8 | 1.8 | 1.8 | 3.0 | 4.4 | 5.7 | 29.8 | 4.0 | 2.6 | 2.0 | 1.8 | 1.6 | 1.9 | 1.7 | 1.6 | 2.2 | 1.8 | 1.8 | 1.8 | 1.8 | 1.6 | 1.2 | 1.1 | 1.3 | 1.0 | 0.6 | 1.2 | 1.4 | 1.3 | 4.4 | 4.5 | 3.6 | 2.7 | 3.8 | 3.9 | 4.1 | 4.5 | 4.7 | 51.3 | 69.4 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 1.3 | 0.2 | 0.5 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.7 | 0.1 | 0.4 | (23.2) | 1.3 |
Zobowiązania długoterminowe | 0.8 | 1.8 | 1.6 | 2.7 | 4.0 | 5.6 | 29.7 | 0.0 | -0.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.1 | 1.3 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 1.0 | 1.2 | 0.4 | 0.4 | 0.5 | 0.2 | (0.2) | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 19.9 | 0.0 | 0.3 | 49.8 | 45.5 |
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 | 19.9 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.8 | 1.8 | 1.6 | 2.7 | 4.0 | 5.6 | 29.7 | 0.0 | -0.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.1 | 1.3 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 1.0 | 1.2 | 0.4 | 0.4 | 0.5 | 0.2 | (0.2) | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 19.9 | 0.0 | 0.3 | 49.8 | 45.5 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 4.0 | 4.2 |
Zobowiązania ogółem | 0.8 | 1.8 | 1.8 | 3.0 | 4.4 | 5.7 | 29.8 | 4.0 | 2.6 | 2.0 | 1.8 | 1.6 | 1.9 | 1.7 | 1.6 | 2.2 | 1.9 | 1.9 | 1.9 | 2.0 | 1.6 | 1.2 | 1.1 | 1.3 | 1.0 | 0.6 | 1.2 | 1.6 | 1.5 | 4.6 | 4.6 | 3.7 | 2.8 | 3.9 | 3.9 | 4.1 | 4.5 | 5.0 | 101.1 | 114.9 |
Kapitał (fundusz) podstawowy | 3.0 | 3.3 | 3.3 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | (16.1) | (17.1) | (17.5) | (18.7) | (20.3) | (22.0) | (44.4) | (28.7) | (27.4) | (27.3) | (27.1) | (26.9) | (27.3) | (27.3) | (27.3) | (28.2) | (27.9) | (27.5) | (27.2) | (26.4) | (25.9) | (25.5) | (25.2) | (25.2) | (25.1) | (25.1) | (24.9) | (24.5) | (24.4) | (24.1) | (23.5) | (22.9) | (24.7) | (25.1) | (25.7) | (26.6) | (25.8) | (25.8) | 62.6 | 59.2 |
Kapitał własny | (0.7) | (1.7) | (1.7) | (2.8) | (4.2) | (5.4) | (26.9) | (4.0) | (2.5) | (2.0) | (1.8) | (1.5) | (1.8) | (1.6) | (1.2) | (1.3) | (0.7) | (0.1) | 0.6 | 1.0 | 1.7 | 2.5 | 3.0 | 3.5 | 5.9 | 13.3 | 13.9 | 15.6 | 18.9 | 24.8 | 26.0 | 26.8 | 26.8 | 30.5 | 30.9 | 30.9 | 31.1 | 32.1 | 90.4 | 98.6 |
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 | 0.0 | 0.0 | 2.8 | 2.9 | 2.9 | 3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 4.3 |
Pasywa | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.3 | 2.9 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.8 | 1.2 | 1.8 | 2.5 | 3.0 | 3.4 | 3.7 | 4.2 | 4.8 | 6.8 | 13.8 | 15.2 | 17.2 | 20.5 | 32.1 | 33.5 | 33.4 | 32.6 | 34.4 | 34.8 | 35.0 | 35.6 | 37.1 | 191.5 | 213.5 |
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 | 0.2 | 0.2 |
Dług | 0.8 | 1.8 | 1.6 | 2.7 | 4.0 | 5.6 | 29.7 | 1.7 | 1.3 | 1.0 | 1.0 | 0.9 | 0.9 | 0.1 | 0.9 | 0.5 | 0.4 | 0.3 | 1.4 | 1.4 | 1.0 | 0.5 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.3 | 0.1 | 0.8 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 55.7 | 39.4 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 0.6 | 1.1 | 1.4 | 1.7 | 2.3 | 1.9 | 1.9 | 2.9 | 5.0 | 11.7 | 11.8 | 13.9 | 16.8 | 15.2 | 15.8 | 15.9 | 14.9 | 15.4 | 15.8 | 16.1 | 17.1 | 17.3 | 32.8 | 38.4 |
Dług netto | 0.8 | 1.8 | 1.6 | 2.7 | 4.0 | 5.6 | 29.7 | 1.7 | 1.2 | 1.0 | 1.0 | 0.9 | 0.9 | 0.1 | 0.8 | 0.1 | (0.2) | (0.8) | (0.1) | (0.4) | (1.3) | (1.4) | (1.6) | (2.7) | (4.9) | (11.7) | (11.8) | (13.6) | (16.7) | (14.4) | (15.6) | (15.7) | (14.8) | (15.3) | (15.6) | (16.1) | (17.0) | (17.0) | 22.9 | 1.0 |
Ticker | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI | GMGI |
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 |