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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 |
Aktywa | 0.0 | 79.1 | 76.2 | 78.9 | 294.8 | 287.4 | 281.1 | 281.3 | 267.2 | 256.3 | 241.3 | 232.4 | 230.2 | 231.5 | 217.3 | 198.0 | 194.4 | 180.3 | 168.0 |
Aktywa trwałe | (23.2) | 6.3 | 6.2 | 6.4 | 6.6 | 6.6 | 13.9 | 25.9 | 25.4 | 24.8 | 24.9 | 25.2 | 39.2 | 39.2 | 38.7 | 37.8 | 37.3 | 23.4 | 22.4 |
Rzeczowe aktywa trwałe netto | 0.0 | 5.7 | 5.6 | 5.9 | 6.1 | 6.2 | 6.5 | 18.2 | 17.8 | 17.3 | 17.4 | 17.8 | 17.8 | 17.8 | 17.4 | 16.6 | 16.1 | 16.3 | 15.4 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 3.6 | 0.0 | 0.0 | 4.0 | 1.2 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | 14.8 | 14.7 | 14.6 | 14.5 | 14.0 | 0.4 | 0.3 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 3.6 | 0.0 | 0.0 | 4.0 | 7.1 | 7.0 | 6.9 | 6.9 | 6.8 | 6.7 | 20.6 | 20.6 | 20.5 | 20.4 | 19.9 | 6.3 | 6.2 |
Należności netto | 0.0 | 12.9 | 15.0 | 21.2 | 23.2 | 20.7 | 24.9 | 24.3 | 22.2 | 22.7 | 23.9 | 24.6 | 27.1 | 27.0 | 24.5 | 25.3 | 24.0 | 23.1 | 22.3 |
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 |
Aktywa obrotowe | 23.2 | 72.8 | 70.0 | 72.6 | 288.2 | 280.9 | 267.2 | 255.4 | 241.8 | 231.5 | 216.4 | 207.2 | 191.0 | 192.3 | 178.6 | 160.2 | 157.1 | 156.9 | 145.6 |
Środki pieniężne i Inwestycje | 23.2 | 58.6 | 53.6 | 47.0 | 258.5 | 255.5 | 238.6 | 228.2 | 213.1 | 203.2 | 187.6 | 178.9 | 157.7 | 159.6 | 148.7 | 130.0 | 126.8 | 129.1 | 118.8 |
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 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 46.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 50.2 | 76.4 | 84.3 |
Środki pieniężne i inne aktywa pieniężne | (23.2) | 58.6 | 53.6 | 47.0 | 258.5 | 255.5 | 238.6 | 228.2 | 213.1 | 203.2 | 187.6 | 178.9 | 157.7 | 159.6 | 148.7 | 130.0 | 76.5 | 52.8 | 34.5 |
Należności krótkoterminowe | 0.0 | 3.6 | 4.3 | 6.1 | 8.0 | 4.7 | 7.5 | 8.6 | 6.8 | 8.5 | 6.5 | 5.1 | 6.5 | 5.2 | 2.0 | 4.0 | 3.4 | 4.0 | 5.4 |
Dług krótkoterminowy | 0.0 | 1.1 | 1.1 | 1.2 | 1.2 | 1.0 | 0.7 | 1.3 | 1.6 | 1.9 | 2.0 | 2.0 | 1.9 | 1.9 | 2.0 | 1.9 | 1.9 | 2.3 | 2.5 |
Zobowiązania krótkoterminowe | 0.0 | 12.2 | 11.9 | 16.5 | 20.7 | 18.6 | 19.6 | 22.9 | 22.3 | 22.8 | 20.4 | 20.0 | 21.1 | 23.1 | 17.0 | 20.5 | 21.0 | 25.7 | 19.4 |
Rozliczenia międzyokresowe | 0.0 | 1.6 | 2.8 | 1.5 | 1.6 | 2.2 | 3.0 | 2.7 | 2.7 | 4.1 | 4.2 | 3.3 | 3.0 | 4.3 | 3.5 | 3.5 | 3.0 | 4.3 | 3.9 |
Zobowiązania długoterminowe | 0.0 | 161.8 | 161.5 | 161.3 | 0.1 | 0.1 | 0.7 | 10.6 | 10.2 | 9.9 | 9.1 | 8.6 | 8.1 | 8.1 | 7.1 | 6.6 | 6.1 | 7.1 | 6.4 |
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 |
Zobowiązania długoterminowe | 0.0 | 161.8 | 161.5 | 161.3 | 0.1 | 0.1 | 0.7 | 10.6 | 10.2 | 9.9 | 9.1 | 8.6 | 8.1 | 8.1 | 7.1 | 6.6 | 6.1 | 7.1 | 6.4 |
Zobowiązania z tytułu leasingu | 0.0 | 2.1 | 1.8 | 1.6 | 1.3 | 1.0 | 0.7 | 11.2 | 11.1 | 10.9 | 10.7 | 10.2 | 9.7 | 9.2 | 8.9 | 8.3 | 1.9 | 9.3 | 8.8 |
Zobowiązania ogółem | 0.0 | 174.0 | 173.4 | 177.7 | 20.8 | 18.7 | 20.2 | 33.5 | 32.4 | 32.7 | 29.5 | 28.5 | 29.2 | 31.2 | 24.1 | 27.1 | 27.1 | 32.8 | 25.9 |
Kapitał (fundusz) podstawowy | 0.0 | 0.1 | 0.1 | 0.1 | 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 |
Zyski zatrzymane | 0.0 | (103.1) | (106.0) | (109.1) | (118.4) | (127.5) | (139.3) | (159.5) | (179.5) | (198.2) | (218.6) | (233.5) | (234.5) | (240.4) | (251.2) | (263.1) | (272.2) | (297.4) | (308.8) |
Kapitał własny | 26.4 | (94.9) | (97.2) | (98.8) | 274.0 | 268.7 | 260.8 | 247.8 | 234.8 | 223.6 | 211.8 | 203.9 | 201.0 | 200.3 | 193.2 | 170.9 | 167.3 | 147.5 | 142.2 |
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 |
Pasywa | 26.4 | 79.1 | 76.2 | 78.9 | 294.8 | 287.4 | 281.1 | 281.3 | 267.2 | 256.3 | 241.3 | 232.4 | 230.2 | 231.5 | 217.3 | 198.0 | 194.4 | 180.3 | 168.0 |
Inwestycje | 46.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 50.2 | 76.4 | 84.3 |
Dług | 0.0 | 2.1 | 1.8 | 1.6 | 1.3 | 1.0 | 0.7 | 11.2 | 11.1 | 10.9 | 10.7 | 10.2 | 9.7 | 9.2 | 8.9 | 8.3 | 7.8 | 9.3 | 8.8 |
Środki pieniężne i inne aktywa pieniężne | (23.2) | 58.6 | 53.6 | 47.0 | 258.5 | 255.5 | 238.6 | 228.2 | 213.1 | 203.2 | 187.6 | 178.9 | 157.7 | 159.6 | 148.7 | 130.0 | 76.5 | 52.8 | 34.5 |
Dług netto | 23.2 | (56.4) | (51.8) | (45.5) | (257.2) | (254.5) | (237.9) | (217.0) | (202.1) | (192.3) | (177.0) | (168.7) | (148.0) | (150.4) | (139.8) | (121.7) | (68.7) | (43.5) | (25.7) |
Ticker | LAW | LAW | LAW | LAW | LAW | LAW | LAW | LAW | LAW | LAW | LAW | LAW | LAW | LAW | LAW | LAW | LAW | LAW | LAW |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |