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 | 40 | 41 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 2024 | 2025 |
| 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 | Q2 | Q3 | Q4 | Q1 |
| Aktywa | 85.9 | 78.4 | 83.5 | 71.0 | 53.9 | 46.1 | 44.7 | 43.6 | 40.6 | 39.5 | 50.8 | 49.8 | 51.4 | 61.9 | 65.0 | 60.9 | 66.3 | 71.6 | 75.8 | 76.5 | 74.3 | 73.8 | 78.5 | 81.6 | 78.7 | 78.3 | 105.9 | 98.8 | 96.7 | 94.9 | 96.4 | 101.4 | 102.8 | 105.6 | 111.7 | 111.5 | 113.0 | 101.8 | 97.8 | 177.0 | 163.2 | 158.7 |
| Aktywa trwałe | 24.3 | 23.6 | 21.9 | 21.0 | 12.6 | 11.3 | 10.5 | 9.7 | 8.9 | 8.4 | 7.8 | 7.6 | 7.1 | 19.3 | 18.5 | 18.2 | 24.1 | 32.4 | 30.7 | 29.4 | 28.1 | 26.6 | 25.7 | 25.2 | 25.2 | 25.5 | 25.2 | 24.6 | 23.9 | 23.6 | 23.8 | 26.9 | 27.7 | 28.3 | 30.4 | 30.0 | 33.5 | 28.9 | 28.4 | 11.0 | 10.4 | 10.0 |
| Rzeczowe aktywa trwałe netto | 5.3 | 5.1 | 5.0 | 4.7 | 4.2 | 3.4 | 3.1 | 2.7 | 2.4 | 2.2 | 2.0 | 2.1 | 2.0 | 2.2 | 2.0 | 2.1 | 2.6 | 8.6 | 8.0 | 7.3 | 6.7 | 6.1 | 5.8 | 5.9 | 6.2 | 6.7 | 6.8 | 6.5 | 6.2 | 6.1 | 6.7 | 10.2 | 11.1 | 11.9 | 14.2 | 14.0 | 14.5 | 13.6 | 9.9 | 10.3 | 9.7 | 9.2 |
| Wartość firmy | 8.9 | 8.7 | 7.8 | 7.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 | 5.8 | 5.8 | 9.3 | 10.4 | 10.1 | 10.1 | 10.2 | 10.1 | 10.2 | 10.2 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 8.7 | 8.4 | 8.0 | 7.6 | 7.3 | 6.9 | 6.5 | 6.2 | 5.8 | 5.5 | 5.1 | 4.7 | 4.4 | 10.2 | 9.7 | 9.2 | 11.0 | 12.0 | 11.4 | 10.7 | 10.1 | 9.3 | 8.8 | 8.1 | 7.6 | 7.3 | 7.0 | 6.7 | 6.4 | 6.2 | 5.9 | 5.5 | 5.3 | 5.0 | 4.8 | 4.5 | 4.3 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartość firmy i wartości niematerialne i prawne | 17.6 | 17.1 | 15.8 | 15.4 | 7.3 | 6.9 | 6.5 | 6.2 | 5.8 | 5.5 | 5.1 | 4.7 | 4.4 | 16.1 | 15.5 | 14.9 | 20.3 | 22.4 | 21.5 | 20.8 | 20.3 | 19.5 | 18.9 | 18.3 | 17.8 | 17.6 | 17.3 | 17.0 | 16.7 | 16.5 | 16.1 | 15.7 | 15.5 | 15.2 | 15.0 | 14.7 | 14.5 | 14.2 | 0.0 | 0.0 | 0.0 | 0.0 |
| Należności netto | 13.6 | 9.6 | 13.0 | 10.5 | 7.9 | 8.5 | 9.0 | 9.2 | 9.4 | 8.8 | 10.6 | 10.6 | 12.3 | 12.5 | 14.0 | 14.1 | 15.0 | 15.5 | 17.6 | 19.3 | 18.4 | 20.0 | 18.0 | 20.4 | 18.9 | 18.9 | 17.7 | 19.3 | 20.0 | 19.5 | 21.0 | 23.6 | 24.8 | 21.1 | 22.9 | 25.9 | 22.0 | 17.8 | 3.7 | 4.8 | 4.2 | 3.6 |
| Inwestycje długoterminowe | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 |
| Aktywa obrotowe | 61.6 | 54.8 | 61.7 | 50.0 | 41.3 | 34.9 | 34.1 | 33.9 | 31.7 | 31.1 | 43.0 | 42.3 | 44.2 | 42.6 | 46.5 | 42.7 | 42.2 | 39.2 | 45.2 | 47.1 | 46.2 | 47.2 | 52.8 | 56.3 | 53.4 | 52.8 | 80.7 | 74.2 | 72.7 | 71.3 | 72.6 | 74.5 | 75.1 | 77.3 | 81.3 | 81.5 | 79.5 | 72.9 | 69.4 | 166.0 | 152.8 | 148.7 |
| Środki pieniężne i Inwestycje | 36.5 | 33.1 | 30.8 | 21.4 | 16.7 | 9.0 | 9.4 | 9.2 | 9.1 | 7.9 | 18.0 | 15.7 | 19.1 | 16.7 | 17.9 | 14.2 | 10.9 | 8.9 | 11.1 | 11.1 | 9.4 | 8.7 | 13.1 | 12.3 | 11.4 | 11.5 | 36.4 | 29.2 | 28.6 | 27.6 | 25.0 | 21.2 | 16.6 | 20.8 | 21.9 | 19.7 | 24.4 | 22.4 | 19.0 | 145.4 | 135.6 | 132.4 |
| Zapasy | 9.3 | 9.9 | 12.5 | 15.2 | 14.7 | 15.2 | 13.8 | 12.1 | 11.6 | 12.6 | 12.5 | 13.4 | 11.1 | 11.6 | 12.8 | 12.0 | 13.6 | 12.5 | 13.6 | 14.0 | 16.1 | 15.9 | 18.7 | 20.4 | 20.3 | 19.3 | 21.9 | 21.6 | 19.9 | 20.5 | 22.2 | 25.1 | 29.0 | 30.6 | 31.1 | 29.4 | 28.7 | 28.5 | 11.3 | 10.7 | 7.5 | 7.8 |
| 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 | 0.6 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 36.5 | 33.1 | 30.8 | 21.4 | 16.7 | 9.0 | 9.4 | 9.2 | 9.1 | 7.9 | 18.0 | 15.7 | 19.1 | 16.7 | 17.9 | 14.2 | 10.9 | 8.9 | 11.1 | 11.1 | 9.4 | 8.7 | 13.1 | 12.3 | 11.4 | 11.5 | 36.4 | 29.2 | 28.6 | 27.6 | 25.0 | 21.2 | 16.6 | 20.8 | 21.9 | 19.7 | 24.4 | 22.4 | 18.4 | 145.4 | 135.6 | 132.4 |
| Należności krótkoterminowe | 8.4 | 6.7 | 8.7 | 5.5 | 6.3 | 5.1 | 7.5 | 6.4 | 6.0 | 7.4 | 8.5 | 7.6 | 5.9 | 7.0 | 7.2 | 5.6 | 5.7 | 6.3 | 8.2 | 7.6 | 8.8 | 8.5 | 9.2 | 9.5 | 11.0 | 10.2 | 8.6 | 9.3 | 10.5 | 11.3 | 13.8 | 15.1 | 14.8 | 9.9 | 12.8 | 12.1 | 12.2 | 9.6 | 2.9 | 6.0 | 2.7 | 2.7 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.2 | 9.7 | 9.6 | 8.1 | 7.9 | 8.6 | 10.0 | 19.7 | 15.3 | 2.0 | 14.2 | 14.6 | 12.1 | 3.8 | 3.8 | 16.0 | 3.3 | 24.8 | 25.7 | 21.4 | 23.6 | 2.5 | 1.3 | 1.3 | 2.3 | 1.9 | 1.9 | 1.2 | 11.1 | 11.6 | 3.4 | 11.7 | 11.5 | 8.7 | 0.9 | 0.9 | 0.9 |
| Zobowiązania krótkoterminowe | 16.1 | 16.8 | 20.9 | 14.5 | 16.2 | 26.6 | 27.4 | 26.4 | 22.6 | 22.9 | 23.9 | 24.1 | 21.2 | 31.8 | 31.2 | 26.9 | 29.5 | 29.9 | 34.0 | 34.4 | 34.5 | 36.2 | 41.6 | 43.9 | 41.6 | 42.7 | 30.1 | 20.8 | 20.8 | 20.0 | 21.8 | 23.8 | 23.4 | 27.9 | 32.2 | 31.7 | 30.8 | 27.3 | 28.2 | 19.0 | 8.0 | 7.2 |
| Rozliczenia międzyokresowe | 0.5 | 0.4 | 4.7 | 1.4 | 1.5 | 1.4 | 1.2 | 1.1 | 1.1 | 0.9 | 1.1 | 1.1 | 1.1 | 4.3 | 2.9 | 2.3 | 2.2 | 2.8 | 3.1 | 2.9 | 2.2 | 1.7 | 2.3 | 2.2 | 2.0 | 1.6 | 2.3 | 2.3 | 2.2 | 1.5 | 2.0 | 2.1 | 2.1 | 1.8 | 2.4 | 2.5 | 2.3 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 20.1 | 19.9 | 23.7 | 23.8 | 23.5 | 13.2 | 13.3 | 13.0 | 14.1 | 11.6 | 10.8 | 9.9 | 6.3 | 5.7 | 3.8 | 4.0 | 3.1 | 6.8 | 6.3 | 5.3 | 4.4 | 4.3 | 4.4 | 3.8 | 2.9 | 2.6 | 2.1 | 1.7 | 1.3 | 1.1 | 1.1 | 3.7 | 4.0 | 4.0 | 5.2 | 5.0 | 7.9 | 4.3 | 4.5 | 1.3 | 1.2 | 1.0 |
| 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 | (2.4) | (2.2) | (1.9) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | 0.0 | 0.0 | 0.0 | 3.5 | 0.0 | 0.0 | 0.0 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 20.1 | 19.9 | 23.7 | 23.8 | 23.5 | 13.2 | 13.3 | 13.0 | 14.1 | 11.6 | 10.8 | 9.9 | 6.3 | 5.7 | 3.8 | 4.0 | 3.1 | 6.8 | 6.3 | 5.3 | 4.4 | 4.3 | 4.4 | 3.8 | 2.9 | 2.6 | 2.1 | 1.7 | 1.3 | 1.1 | 1.1 | 3.7 | 4.0 | 4.0 | 5.2 | 5.0 | 7.9 | 4.3 | 4.5 | 1.3 | 1.2 | 1.0 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.8 | 13.3 | 0.0 | 12.2 | 12.6 | 6.1 | 5.7 | 5.3 | 4.8 | 4.3 | 4.8 | 4.6 | 3.6 | 3.1 | 2.8 | 2.5 | 2.2 | 1.9 | 1.6 | 4.1 | 4.6 | 4.6 | 6.2 | 5.7 | 5.4 | 5.0 | 2.2 | 2.1 | 2.0 | 0.0 |
| Zobowiązania ogółem | 36.2 | 36.7 | 44.6 | 38.3 | 39.7 | 39.7 | 40.7 | 39.5 | 36.7 | 34.5 | 34.7 | 34.1 | 27.5 | 37.5 | 35.0 | 30.9 | 32.6 | 36.8 | 40.3 | 39.7 | 38.9 | 40.4 | 46.0 | 47.7 | 44.5 | 45.3 | 32.2 | 22.6 | 22.2 | 21.1 | 22.9 | 27.4 | 27.4 | 32.0 | 37.4 | 36.6 | 38.7 | 31.6 | 32.7 | 20.3 | 9.2 | 8.2 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (338.7) | (344.5) | (351.6) | (358.8) | (377.8) | (386.7) | (389.7) | (390.4) | (391.5) | (392.2) | (394.1) | (395.1) | (399.6) | (402.0) | (404.7) | (405.0) | (404.4) | (405.2) | (404.8) | (403.7) | (405.5) | (407.6) | (410.3) | (409.9) | (410.6) | (412.1) | (409.6) | (407.1) | (409.0) | (410.0) | (410.2) | (409.7) | (409.4) | (412.1) | (413.2) | (413.3) | (414.9) | (419.4) | (425.6) | (339.7) | (340.0) | (344.8) |
| Kapitał własny | 47.9 | 41.8 | 38.8 | 32.6 | 14.0 | 6.4 | 4.0 | 3.9 | 3.8 | 4.8 | 16.2 | 15.6 | 23.7 | 24.2 | 29.9 | 29.9 | 33.5 | 34.7 | 35.4 | 36.7 | 35.5 | 33.4 | 32.5 | 33.9 | 34.2 | 33.0 | 73.7 | 76.3 | 74.5 | 73.8 | 73.5 | 74.0 | 75.4 | 73.6 | 74.3 | 74.8 | 74.3 | 70.2 | 65.1 | 156.7 | 154.1 | 0.0 |
| Udziały mniejszościowe | (1.7) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 85.9 | 78.4 | 83.5 | 71.0 | 53.9 | 46.1 | 44.7 | 43.6 | 40.6 | 39.5 | 50.8 | 49.8 | 51.4 | 61.9 | 65.0 | 60.9 | 66.3 | 71.6 | 75.8 | 76.5 | 74.3 | 73.8 | 78.5 | 81.6 | 78.7 | 78.3 | 105.9 | 98.8 | 96.7 | 94.9 | 96.4 | 101.4 | 102.8 | 105.6 | 111.7 | 111.5 | 113.0 | 101.8 | 97.8 | 177.0 | 163.2 | 158.7 |
| Inwestycje | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 |
| Dług | 13.9 | 14.0 | 18.0 | 18.1 | 18.1 | 17.8 | 17.9 | 8.3 | 9.8 | 7.6 | 15.6 | 6.5 | 2.9 | 4.6 | 2.0 | 2.0 | 2.0 | 6.1 | 5.7 | 5.3 | 4.8 | 4.3 | 4.8 | 4.6 | 3.6 | 3.1 | 2.8 | 2.5 | 2.2 | 1.9 | 1.6 | 4.1 | 4.6 | 14.5 | 16.1 | 5.7 | 15.4 | 14.9 | 10.1 | 2.1 | 2.0 | 1.8 |
| Środki pieniężne i inne aktywa pieniężne | 36.5 | 33.1 | 30.8 | 21.4 | 16.7 | 9.0 | 9.4 | 9.2 | 9.1 | 7.9 | 18.0 | 15.7 | 19.1 | 16.7 | 17.9 | 14.2 | 10.9 | 8.9 | 11.1 | 11.1 | 9.4 | 8.7 | 13.1 | 12.3 | 11.4 | 11.5 | 36.4 | 29.2 | 28.6 | 27.6 | 25.0 | 21.2 | 16.6 | 20.8 | 21.9 | 19.7 | 24.4 | 22.4 | 18.4 | 145.4 | 135.6 | 132.4 |
| Dług netto | (22.6) | (19.1) | (12.8) | (3.4) | 1.4 | 8.8 | 8.5 | (0.9) | 0.7 | (0.2) | (2.4) | (9.3) | (16.1) | (12.1) | (15.9) | (12.2) | (8.9) | (2.8) | (5.4) | (5.7) | (4.6) | (4.4) | (8.3) | (7.7) | (7.9) | (8.4) | (33.5) | (26.7) | (26.3) | (25.7) | (23.4) | (17.1) | (12.1) | (6.3) | (5.8) | (13.9) | (9.0) | (7.6) | (8.9) | (143.2) | (133.6) | (130.6) |
| Ticker | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE | INVE |
| 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 | USD | USD |