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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 |
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 |
Aktywa | 1.4 | 2.5 | 1.6 | 10.1 | 9.5 | 12.3 | 12.8 | 10.6 | 9.7 | 12.0 | 18.3 | 16.1 | 14.3 | 11.2 | 19.1 | 16.7 | 14.3 | 12.4 | 10.9 | 8.9 | 10.1 | 12.2 | 11.0 | 9.2 | 15.2 | 20.6 | 18.1 | 25.5 | 18.1 | 17.6 | 15.5 | 17.7 | 18.7 | 16.5 | 19.9 | 15.9 | 13.7 | 42.4 | 40.8 | 38.5 | 36.5 |
Aktywa trwałe | 1.2 | 0.1 | 0.1 | 0.1 | 0.1 | 4.0 | 4.0 | 4.4 | 5.6 | 5.6 | 5.9 | 5.8 | 5.8 | 5.8 | 5.8 | 6.1 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.7 | 13.3 | 13.6 | 13.7 | 13.6 | 9.1 | 11.1 | 11.1 | 11.0 | 11.0 | 10.9 | 10.9 | 8.9 | 9.0 | 9.0 | 9.0 | 6.9 | 6.8 |
Rzeczowe aktywa trwałe netto | 0.0 | 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 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 3.5 | 3.5 | 3.5 | 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 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.9 | 4.2 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 0.0 | 0.0 | 4.2 | 4.2 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 9.7 | 9.7 | 9.7 | 9.7 | 8.7 | 10.8 | 10.8 | 10.7 | 10.7 | 10.7 | 10.7 | 8.8 | 8.8 | 8.8 | 8.8 | 6.7 | 6.7 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.9 | 4.2 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.6 | 5.6 | 13.2 | 13.2 | 13.2 | 13.2 | 8.7 | 10.8 | 10.8 | 10.7 | 10.7 | 10.7 | 10.7 | 8.8 | 8.8 | 8.8 | 8.8 | 6.7 | 6.7 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.6 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 | 1.6 | 1.4 | 1.7 | 0.8 | 1.3 | 2.0 | 2.0 | 3.7 | 2.1 | 0.9 |
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 | 0.0 |
Aktywa obrotowe | 0.2 | 2.5 | 1.4 | 10.0 | 9.4 | 8.3 | 8.8 | 6.3 | 4.2 | 6.4 | 12.4 | 10.2 | 8.5 | 5.3 | 13.2 | 10.6 | 8.5 | 6.7 | 5.1 | 3.1 | 4.3 | 6.4 | 5.2 | 3.5 | 1.8 | 7.0 | 4.4 | 11.9 | 9.0 | 6.5 | 4.4 | 6.6 | 7.7 | 5.6 | 9.0 | 7.0 | 4.7 | 33.5 | 31.8 | 31.7 | 29.7 |
Środki pieniężne i Inwestycje | 0.2 | 2.3 | 1.3 | 9.9 | 8.4 | 7.2 | 8.0 | 5.7 | 3.6 | 5.4 | 11.8 | 9.2 | 7.8 | 3.6 | 12.6 | 9.9 | 8.0 | 5.9 | 4.5 | 2.5 | 3.8 | 5.9 | 4.7 | 2.9 | 1.2 | 6.6 | 3.7 | 11.1 | 7.9 | 5.1 | 2.4 | 4.8 | 6.0 | 3.4 | 8.0 | 5.4 | 2.5 | 31.3 | 27.8 | 29.0 | 26.8 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 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 | 0.4 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 21.2 | 23.4 | 23.0 |
Środki pieniężne i inne aktywa pieniężne | 0.2 | 2.3 | 1.3 | 9.9 | 8.4 | 7.2 | 8.0 | 5.7 | 3.6 | 5.4 | 11.8 | 9.2 | 7.8 | 3.6 | 12.6 | 9.9 | 8.0 | 5.9 | 4.5 | 2.5 | 3.8 | 5.9 | 4.7 | 2.9 | 1.2 | 6.6 | 3.7 | 11.1 | 7.9 | 5.1 | 2.4 | 4.8 | 6.0 | 3.4 | 8.0 | 5.4 | 2.5 | 31.3 | 6.6 | 5.6 | 3.8 |
Należności krótkoterminowe | 0.6 | 0.3 | 0.3 | 0.2 | 0.4 | 0.9 | 1.2 | 1.4 | 1.4 | 1.3 | 1.0 | 0.7 | 0.7 | 0.2 | 0.4 | 0.3 | 0.1 | 0.2 | 0.1 | 1.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.4 | 0.5 | 0.3 | 0.4 | 0.2 | 0.3 | 0.8 | 0.7 | 1.0 | 0.6 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.7 | 0.4 |
Dług krótkoterminowy | 3.2 | 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 | 0.1 | 0.3 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 5.0 | 0.4 | 0.6 | 1.4 | 3.4 | 5.6 | 5.1 | 6.2 | 7.3 | 10.4 | 11.0 | 12.6 | 14.8 | 4.5 | 4.1 | 4.2 | 3.9 | 0.9 | 0.9 | 2.2 | 1.4 | 0.8 | 0.8 | 0.9 | 1.8 | 1.4 | 1.4 | 2.0 | 1.6 | 2.5 | 2.9 | 3.0 | 3.3 | 2.2 | 1.9 | 2.1 | 1.6 | 1.6 | 1.7 | 3.5 | 6.0 |
Rozliczenia międzyokresowe | 0.9 | 0.0 | 0.0 | 1.0 | 1.9 | 2.7 | 2.6 | 3.4 | 4.2 | 8.2 | 8.9 | 10.3 | 12.3 | 2.9 | 2.7 | 2.7 | 2.7 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 0.0 | 0.0 | 0.0 | 1.4 | 1.5 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 36.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.2 | 2.8 | 2.7 | 2.7 | 2.7 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 2.1 | 2.1 | 2.4 | 2.4 | 6.4 | 6.5 | 6.2 | 6.2 | 7.2 | 3.9 | 3.8 | 4.1 | 4.0 | 4.2 | 4.4 | 5.7 | 6.0 | 5.9 | 6.1 | 5.0 | 4.7 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 1.5 | 1.5 | 1.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.5 |
Zobowiązania długoterminowe | 36.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.2 | 2.8 | 2.7 | 2.7 | 2.7 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 2.1 | 2.1 | 2.4 | 2.4 | 6.4 | 6.5 | 6.2 | 6.2 | 7.2 | 3.9 | 3.8 | 4.1 | 4.0 | 4.2 | 4.4 | 5.7 | 6.0 | 5.9 | 6.1 | 5.0 | 4.7 |
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
Zobowiązania ogółem | 41.4 | 0.4 | 0.6 | 1.4 | 3.4 | 5.6 | 6.3 | 7.4 | 10.1 | 13.1 | 13.7 | 15.4 | 16.2 | 5.9 | 5.5 | 5.6 | 5.3 | 2.4 | 2.4 | 3.7 | 3.5 | 2.9 | 3.2 | 3.3 | 8.2 | 7.9 | 7.6 | 8.1 | 8.8 | 6.4 | 6.7 | 7.1 | 7.3 | 6.4 | 6.2 | 7.8 | 7.6 | 7.5 | 7.7 | 8.5 | 10.7 |
Kapitał (fundusz) podstawowy | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 |
Zyski zatrzymane | (56.9) | (59.7) | (61.2) | (62.6) | (65.3) | (67.7) | (71.5) | (74.9) | (78.6) | (81.5) | (84.8) | (89.0) | (91.8) | (84.7) | (87.5) | (90.6) | (93.2) | (92.3) | (94.1) | (97.5) | (100.2) | (102.2) | (103.9) | (105.9) | (108.3) | (110.9) | (113.4) | (116.4) | (124.7) | (124.4) | (126.8) | (132.0) | (134.5) | (136.3) | (138.9) | (144.7) | (147.0) | (133.5) | (135.7) | (139.2) | (143.4) |
Kapitał własny | (40.0) | 2.1 | 0.9 | 8.7 | 6.1 | 6.7 | 6.5 | 3.2 | (0.3) | (1.1) | 4.6 | 0.7 | (1.9) | 5.3 | 13.5 | 11.1 | 8.9 | 10.0 | 8.5 | 5.2 | 6.6 | 9.3 | 7.8 | 6.0 | 7.0 | 12.7 | 10.5 | 17.3 | 9.2 | 11.3 | 8.8 | 10.5 | 11.4 | 10.2 | 13.6 | 8.1 | 6.1 | 34.9 | 33.1 | 30.0 | 25.8 |
Udziały mniejszościowe | 6.8 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1.4 | 2.5 | 1.6 | 10.1 | 9.5 | 12.3 | 12.8 | 10.6 | 9.7 | 12.0 | 18.3 | 16.1 | 14.3 | 11.2 | 19.1 | 16.7 | 14.3 | 12.4 | 10.9 | 8.9 | 10.1 | 12.2 | 11.0 | 9.2 | 15.2 | 20.6 | 18.1 | 25.5 | 18.1 | 17.6 | 15.5 | 17.7 | 18.7 | 16.5 | 19.9 | 15.9 | 13.7 | 42.4 | 40.8 | 38.5 | 36.5 |
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 | 21.2 | 23.4 | 23.0 |
Dług | 3.2 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.3 | 0.4 | 0.5 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Środki pieniężne i inne aktywa pieniężne | 0.2 | 2.3 | 1.3 | 9.9 | 8.4 | 7.2 | 8.0 | 5.7 | 3.6 | 5.4 | 11.8 | 9.2 | 7.8 | 3.6 | 12.6 | 9.9 | 8.0 | 5.9 | 4.5 | 2.5 | 3.8 | 5.9 | 4.7 | 2.9 | 1.2 | 6.6 | 3.7 | 11.1 | 7.9 | 5.1 | 2.4 | 4.8 | 6.0 | 3.4 | 8.0 | 5.4 | 2.5 | 31.3 | 6.6 | 5.6 | 3.8 |
Dług netto | 3.0 | (2.3) | (1.3) | (9.9) | (8.4) | (7.2) | (8.0) | (5.7) | (3.6) | (5.4) | (11.7) | (9.2) | (7.8) | (3.6) | (12.6) | (9.9) | (8.0) | (5.9) | (4.4) | (2.3) | (3.7) | (5.7) | (4.3) | (2.6) | (0.8) | (6.1) | (3.4) | (10.8) | (7.6) | (4.9) | (2.3) | (4.7) | (5.9) | (3.4) | (7.9) | (5.4) | (2.3) | (31.2) | (6.5) | (5.6) | (3.7) |
Ticker | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX | KPRX |
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 |