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 | 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 | 2025 |
Kwartał | Q1 | 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 |
Aktywa | 0.0 | 96.5 | 92.7 | 133.4 | 122.3 | 113.0 | 101.8 | 184.5 | 301.4 | 298.3 | 326.1 | 328.4 | 399.4 | 381.3 | 358.9 | 338.0 | 410.9 | 388.0 | 364.7 | 527.6 | 532.9 | 649.3 | 961.5 | 973.7 | 1 239.9 | 1 124.1 | 1 100.6 |
Aktywa trwałe | (13.2) | 5.9 | 12.8 | 10.7 | 10.2 | 12.5 | 12.3 | 10.6 | 12.5 | 9.7 | 17.9 | 48.6 | 130.5 | 130.4 | 102.8 | 65.8 | 17.5 | 17.5 | 13.5 | 25.8 | 50.8 | 116.7 | 252.2 | 260.5 | 307.7 | 434.4 | 392.8 |
Rzeczowe aktywa trwałe netto | 0.0 | 5.2 | 10.9 | 10.6 | 10.0 | 9.7 | 9.2 | 8.9 | 9.6 | 9.5 | 9.6 | 9.5 | 8.9 | 8.7 | 8.8 | 10.4 | 9.5 | 9.0 | 8.8 | 8.6 | 7.5 | 8.4 | 8.7 | 8.4 | 26.6 | 27.7 | 33.3 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | 2.9 | 1.3 | 1.0 | 1.1 | 0.7 | 0.3 | 3.4 | 0.2 | 0.5 | 0.2 | 6.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 3.0 | 1.5 | 10.2 | 211.5 | 8.1 | 38.3 | 121.2 | 121.3 | 93.6 | 55.2 | 7.7 | 8.3 | 11.7 | 16.4 | 42.4 | 107.5 | 242.6 | 252.0 | 280.1 | 405.8 | 358.7 |
Aktywa obrotowe | 13.2 | 90.7 | 79.9 | 122.6 | 112.2 | 100.5 | 89.5 | 174.0 | 288.8 | 288.6 | 308.2 | 279.8 | 269.0 | 251.0 | 256.0 | 272.2 | 393.4 | 370.5 | 351.2 | 501.8 | 482.2 | 532.6 | 709.4 | 713.2 | 932.2 | 689.7 | 707.9 |
Środki pieniężne i Inwestycje | 13.2 | 90.0 | 79.0 | 120.2 | 109.4 | 100.5 | 87.9 | 170.4 | 288.8 | 283.6 | 302.3 | 274.2 | 264.6 | 368.1 | 252.6 | 268.6 | 386.2 | 373.1 | 351.2 | 510.1 | 511.1 | 632.6 | 698.8 | 701.7 | 920.0 | 676.3 | 692.5 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (121.3) | 0.0 | 0.0 | 0.0 | (8.3) | (4.5) | (16.4) | (42.4) | 532.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 26.3 | 69.5 | 43.7 | 32.0 | 70.5 | 64.9 | 52.4 | 22.9 | 197.4 | 211.5 | 165.6 | 183.7 | 156.1 | 154.7 | 197.3 | 219.5 | 284.3 | 296.2 | 272.2 | 390.9 | 316.9 | 368.1 | 590.4 | 518.6 | 519.7 | 591.9 | 562.5 |
Środki pieniężne i inne aktywa pieniężne | (13.2) | 20.5 | 35.3 | 88.1 | 38.8 | 34.1 | 35.5 | 147.5 | 81.2 | 72.0 | 136.8 | 90.4 | 108.4 | 92.0 | 55.3 | 49.1 | 102.0 | 68.6 | 67.2 | 102.8 | 151.8 | 157.0 | 108.3 | 183.0 | 400.3 | 84.4 | 130.0 |
Należności krótkoterminowe | 0.0 | 1.4 | 1.7 | 1.1 | 0.8 | 0.7 | 0.7 | 1.0 | 1.4 | 1.0 | 1.3 | 2.1 | 2.2 | 2.1 | 3.4 | 4.2 | 3.6 | 4.3 | 4.4 | 5.9 | 5.2 | 6.6 | 6.3 | 15.9 | 12.6 | 15.4 | 17.6 |
Dług krótkoterminowy | 0.0 | 0.0 | 1.2 | 2.5 | 2.2 | 2.3 | 2.4 | 2.4 | 3.0 | 1.5 | 3.2 | 3.2 | 3.3 | 1.7 | 3.5 | 3.6 | 3.7 | 1.9 | 1.9 | 3.9 | 4.2 | 3.5 | 1.2 | 1.2 | 0.0 | 0.3 | 0.6 |
Zobowiązania krótkoterminowe | 0.0 | 5.4 | 5.8 | 6.5 | 5.9 | 6.9 | 7.3 | 7.4 | 54.2 | 38.6 | 36.1 | 35.8 | 38.6 | 45.2 | 57.0 | 58.1 | 32.7 | 31.7 | 29.8 | 25.3 | 24.9 | 27.1 | 25.0 | 40.7 | 40.7 | 46.1 | 50.8 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 2.8 | 4.1 | 4.0 | 5.0 | 5.4 | 5.2 | 44.8 | 27.6 | 25.5 | 22.1 | 22.9 | 29.0 | 39.2 | 35.8 | 10.3 | 8.6 | 6.3 | 2.8 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 140.1 | 6.6 | 6.3 | 6.0 | 5.7 | 5.3 | 5.0 | 51.8 | 61.4 | 56.8 | 52.4 | 43.2 | 34.7 | 13.2 | 10.6 | 9.4 | 6.8 | 1.1 | 0.6 | 0.0 | 1.1 | 1.3 | 1.3 | 18.8 | 18.9 | 25.7 |
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 | (31.2) | (10.2) | (8.0) | (7.3) | (3.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 140.1 | 6.6 | 6.3 | 6.0 | 5.7 | 5.3 | 5.0 | 51.8 | 61.4 | 56.8 | 52.4 | 43.2 | 34.7 | 13.2 | 10.6 | 9.4 | 6.8 | 1.1 | 0.6 | 0.0 | 1.1 | 1.3 | 1.3 | 18.8 | 18.9 | 25.7 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 7.7 | 7.4 | 7.0 | 6.8 | 6.5 | 6.2 | 7.1 | 6.7 | 6.4 | 6.0 | 5.6 | 5.2 | 4.8 | 4.4 | 3.9 | 3.5 | 3.0 | 2.6 | 2.1 | 2.9 | 2.4 | 1.9 | 18.8 | 19.2 | 26.0 |
Zobowiązania ogółem | 0.0 | 145.5 | 12.3 | 12.8 | 11.9 | 113.0 | 12.7 | 12.5 | 301.4 | 298.3 | 93.0 | 88.1 | 81.8 | 381.3 | 70.2 | 68.7 | 42.1 | 388.0 | 364.7 | 527.6 | 24.9 | 28.2 | 26.2 | 42.0 | 59.5 | 64.9 | 76.5 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | 0.0 | (50.5) | (60.1) | (70.7) | (81.7) | (92.5) | (104.5) | (116.9) | (121.9) | (127.0) | (136.0) | (147.0) | (158.5) | (176.7) | (190.8) | (212.8) | (211.2) | (235.4) | (259.0) | (287.0) | (314.4) | (348.4) | (387.9) | (440.7) | (492.5) | (622.8) | (695.0) |
Kapitał własny | 10.3 | (48.9) | 80.3 | 120.6 | 110.4 | 100.4 | 89.1 | 172.1 | 195.4 | 198.3 | 233.1 | 240.3 | 317.6 | 301.5 | 288.7 | 269.3 | 368.8 | 349.5 | 333.8 | 501.6 | 508.0 | 621.1 | 935.3 | 931.7 | 1 180.4 | 1 059.1 | 1 024.1 |
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 | 10.3 | 96.5 | 92.7 | 133.4 | 122.3 | 113.0 | 101.8 | 184.5 | 301.4 | 298.3 | 326.1 | 328.4 | 399.4 | 381.3 | 358.9 | 338.0 | 410.9 | 388.0 | 364.7 | 527.6 | 532.9 | 649.3 | 961.5 | 973.7 | 1 239.9 | 1 124.1 | 1 100.6 |
Inwestycje | 26.3 | 69.5 | 43.7 | 32.0 | 70.5 | 66.4 | 55.4 | 24.4 | 207.6 | 423.1 | 173.6 | 222.0 | 277.3 | 154.7 | 290.9 | 274.7 | 292.0 | 304.5 | 284.0 | 407.2 | 359.3 | 475.6 | 833.1 | 770.6 | 799.9 | 997.8 | 921.2 |
Dług | 0.0 | 0.0 | 7.7 | 7.4 | 7.0 | 6.8 | 6.5 | 6.2 | 7.1 | 6.7 | 6.4 | 6.0 | 5.6 | 5.2 | 4.8 | 4.4 | 3.9 | 3.5 | 3.0 | 2.6 | 2.1 | 2.9 | 2.4 | 1.9 | 18.8 | 19.2 | 26.0 |
Środki pieniężne i inne aktywa pieniężne | (13.2) | 20.5 | 35.3 | 88.1 | 38.8 | 34.1 | 35.5 | 147.5 | 81.2 | 72.0 | 136.8 | 90.4 | 108.4 | 92.0 | 55.3 | 49.1 | 102.0 | 68.6 | 67.2 | 102.8 | 151.8 | 157.0 | 108.3 | 183.0 | 400.3 | 84.4 | 130.0 |
Dług netto | 13.2 | (20.5) | (27.6) | (80.7) | (31.8) | (27.3) | (29.0) | (141.3) | (74.2) | (65.3) | (130.4) | (84.5) | (102.8) | (86.9) | (50.5) | (44.8) | (98.0) | (65.2) | (64.2) | (100.3) | (149.8) | (154.1) | (105.9) | (181.2) | (381.5) | (65.2) | (104.0) |
Ticker | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA | IDYA |
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 |