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 | 46.5 | 46.4 | 46.3 | 46.2 | 46.2 | 46.1 | 46.1 | 208.1 | 206.9 | 199.1 | 186.6 | 201.8 | 213.0 | 209.5 | 223.3 | 258.7 | 253.6 | 224.1 | 233.4 | 241.4 | 261.6 | 263.2 | 270.0 | 300.8 | 262.2 | 256.5 | 258.3 | 265.7 | 267.5 | 281.0 | 271.0 | 280.7 | 294.6 | 280.6 | 267.4 | 285.2 | 313.3 | 289.2 | 303.9 | 324.4 | 352.1 | 336.4 |
Aktywa trwałe | 46.0 | 46.0 | 46.0 | 46.0 | 46.1 | 46.1 | 46.0 | 54.2 | 51.7 | 51.1 | 49.2 | 48.1 | 46.8 | 47.9 | 48.3 | 48.5 | 48.6 | 49.2 | 48.8 | 46.2 | 66.2 | 63.8 | 62.3 | 63.1 | 62.7 | 60.6 | 58.6 | 56.0 | 74.6 | 71.0 | 69.1 | 71.4 | 68.6 | 68.3 | 68.2 | 71.0 | 96.3 | 89.8 | 90.7 | 107.3 | 131.8 | 131.9 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 13.2 | 0.0 | 0.0 | 19.1 | 18.5 | 17.9 | 17.4 | 17.5 | 17.9 | 18.3 | 19.3 | 20.0 | 20.5 | 20.6 | 20.8 | 21.6 | 42.3 | 41.1 | 39.8 | 40.1 | 38.5 | 36.2 | 34.3 | 32.5 | 41.7 | 38.5 | 37.1 | 38.4 | 36.5 | 36.7 | 36.8 | 35.2 | 40.6 | 43.4 | 45.5 | 47.4 | 51.7 | 51.7 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.9 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 13.7 | 16.4 | 16.4 | 16.4 | 21.2 | 33.0 | 33.1 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.6 | 17.8 | 16.8 | 15.8 | 15.0 | 14.2 | 13.9 | 13.6 | 13.2 | 13.0 | 12.8 | 12.6 | 12.5 | 12.3 | 12.2 | 11.9 | 11.8 | 11.7 | 11.6 | 11.5 | 11.4 | 16.9 | 16.5 | 16.1 | 15.7 | 15.3 | 15.0 | 14.6 | 16.6 | 25.0 | 24.0 | 23.0 | 32.8 | 41.2 | 39.4 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.4 | 28.3 | 27.3 | 26.3 | 25.5 | 24.7 | 24.4 | 24.0 | 23.7 | 23.4 | 23.3 | 23.1 | 18.6 | 18.4 | 18.3 | 18.0 | 17.9 | 17.8 | 17.7 | 17.6 | 17.5 | 28.3 | 27.9 | 27.5 | 27.1 | 26.7 | 26.3 | 25.9 | 30.3 | 41.4 | 40.4 | 39.4 | 54.1 | 74.3 | 72.5 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 106.1 | 0.0 | 0.0 | 150.9 | 145.9 | 137.2 | 132.6 | 149.1 | 162.3 | 156.8 | 170.1 | 172.7 | 168.4 | 166.3 | 178.8 | 189.3 | 182.3 | 184.1 | 174.4 | 194.1 | 152.9 | 152.2 | 166.3 | 170.7 | 173.3 | 184.7 | 176.7 | 176.5 | 186.0 | 164.1 | 147.5 | 151.4 | 149.4 | 143.0 | 145.7 | 158.0 | 167.2 | 110.9 |
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 | 0.3 | 0.3 | 0.2 | 0.3 | 0.5 | 0.2 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 |
Aktywa obrotowe | 0.5 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 153.9 | 155.2 | 148.0 | 137.4 | 153.7 | 166.3 | 161.6 | 175.0 | 210.2 | 205.0 | 174.8 | 184.6 | 195.2 | 195.4 | 199.4 | 207.7 | 237.7 | 199.4 | 195.9 | 199.7 | 209.7 | 192.9 | 210.0 | 201.9 | 209.3 | 226.0 | 212.3 | 199.2 | 214.2 | 217.0 | 199.4 | 213.3 | 217.1 | 220.3 | 204.5 |
Środki pieniężne i Inwestycje | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.5 | 7.4 | 6.3 | 0.7 | 0.8 | 0.6 | 0.4 | 0.3 | 0.5 | 1.6 | 3.8 | 1.0 | 0.8 | 8.3 | 10.7 | 28.8 | 39.6 | 42.1 | 37.2 | 27.7 | 33.3 | 14.5 | 18.1 | 19.6 | 28.4 | 36.0 | 41.4 | 45.9 | 57.5 | 59.9 | 48.3 | 59.6 | 51.2 | 44.9 | 38.1 |
Zapasy | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 |
Inwestycje krótkoterminowe | 0.0 | 46.0 | 46.0 | 46.0 | 46.1 | 46.1 | 46.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.5 | 7.4 | 6.3 | 0.7 | 0.8 | 0.6 | 0.4 | 0.3 | 0.5 | 1.6 | 3.8 | 1.0 | 0.8 | 8.3 | 10.7 | 28.8 | 39.6 | 42.1 | 37.2 | 27.7 | 33.3 | 14.5 | 18.1 | 19.6 | 28.4 | 36.0 | 41.4 | 45.9 | 57.5 | 59.9 | 48.3 | 59.6 | 51.2 | 44.9 | 38.1 |
Należności krótkoterminowe | 0.0 | 0.1 | 0.1 | 0.2 | 42.6 | 0.5 | 1.0 | 49.0 | 57.0 | 53.8 | 36.6 | 56.3 | 67.4 | 62.1 | 61.4 | 60.1 | 74.4 | 70.7 | 69.7 | 72.9 | 86.3 | 80.5 | 66.7 | 89.0 | 66.8 | 58.0 | 67.0 | 70.9 | 63.8 | 63.7 | 63.2 | 63.8 | 75.1 | 60.2 | 53.4 | 56.6 | 65.3 | 51.9 | 53.3 | 51.8 | 60.8 | 54.9 |
Dług krótkoterminowy | 0.1 | 0.1 | 0.1 | 0.1 | 2.7 | 0.1 | 0.1 | 4.4 | 4.5 | 6.0 | 5.4 | 5.0 | 14.1 | 7.3 | 13.5 | 36.6 | 3.1 | 2.1 | 2.2 | 3.5 | 8.2 | 15.5 | 16.2 | 17.0 | 10.5 | 19.2 | 19.2 | 19.0 | 14.2 | 23.2 | 19.2 | 16.9 | 13.1 | 11.1 | 9.6 | 9.6 | 12.6 | 8.7 | 10.2 | 10.6 | 7.4 | 7.6 |
Zobowiązania krótkoterminowe | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 | 1.1 | 117.4 | 126.7 | 115.0 | 110.2 | 117.2 | 135.5 | 129.2 | 155.7 | 212.3 | 182.1 | 139.5 | 143.0 | 154.8 | 156.9 | 159.6 | 164.8 | 187.0 | 150.3 | 134.5 | 137.9 | 143.1 | 129.7 | 141.6 | 142.1 | 146.0 | 159.1 | 142.5 | 127.3 | 136.5 | 145.1 | 124.4 | 130.6 | 138.2 | 151.0 | 131.7 |
Rozliczenia międzyokresowe | (0.2) | 0.0 | 0.0 | 0.0 | 26.3 | 0.0 | 0.0 | 43.4 | 39.2 | 34.1 | 30.2 | 33.1 | 28.5 | 31.2 | 44.0 | 52.4 | 50.8 | 44.2 | 46.5 | 44.8 | 42.4 | 48.4 | 58.6 | 61.1 | 46.6 | 37.8 | 39.2 | 37.0 | 26.7 | 34.4 | 39.8 | 42.5 | 44.0 | 44.9 | 43.7 | 46.7 | 42.2 | 41.1 | 46.5 | 47.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 41.0 | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 | 1.1 | 47.7 | 22.3 | 27.5 | 19.0 | 30.3 | 21.4 | 36.2 | 22.2 | 3.8 | 25.1 | 35.7 | 42.5 | 41.5 | 57.9 | 56.5 | 55.0 | 60.7 | 58.1 | 45.2 | 42.2 | 39.6 | 49.9 | 52.5 | 40.6 | 41.8 | 40.0 | 38.8 | 34.5 | 34.5 | 47.2 | 39.3 | 40.4 | 44.0 | 47.6 | 43.5 |
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 | 9.2 | 0.0 | 0.0 | 0.0 | 8.3 | 0.0 | 0.0 | 0.0 | 8.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 41.0 | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 | 1.1 | 47.7 | 22.3 | 27.5 | 19.0 | 30.3 | 21.4 | 36.2 | 22.2 | 3.8 | 25.1 | 35.7 | 42.5 | 41.5 | 57.9 | 56.5 | 55.0 | 60.7 | 58.1 | 45.2 | 42.2 | 39.6 | 49.9 | 52.5 | 40.6 | 41.8 | 40.0 | 38.8 | 34.5 | 34.5 | 47.2 | 39.3 | 40.4 | 44.0 | 47.6 | 43.5 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.0 | 27.6 | 26.5 | 22.9 | 25.8 | 24.5 | 23.1 | 21.9 | 20.9 | 23.9 | 23.2 | 20.1 | 19.2 | 19.0 | 18.1 | 16.8 | 32.4 | 33.1 | 30.9 | 22.5 | 17.8 | 0.0 |
Zobowiązania ogółem | 41.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 | 1.1 | 165.0 | 149.1 | 142.5 | 129.3 | 147.6 | 156.9 | 165.4 | 177.9 | 216.2 | 207.3 | 175.2 | 185.5 | 196.4 | 214.7 | 216.0 | 219.8 | 247.7 | 208.4 | 179.7 | 180.1 | 182.7 | 179.7 | 194.1 | 182.7 | 187.9 | 199.1 | 181.3 | 161.8 | 171.1 | 192.4 | 163.7 | 171.0 | 182.2 | 198.6 | 175.2 |
Kapitał (fundusz) podstawowy | 0.0 | 41.0 | 41.0 | 41.0 | 40.9 | 40.6 | 40.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (0.2) | (0.3) | (0.4) | (0.6) | (0.5) | (0.9) | (1.5) | (4.9) | (7.7) | (9.2) | (8.7) | (7.7) | (6.6) | (9.0) | (8.3) | (11.8) | (8.4) | (6.3) | (7.8) | (11.2) | (9.7) | (9.7) | (6.8) | (4.3) | (3.9) | (6.2) | (5.4) | (1.4) | 2.8 | 1.3 | 2.2 | 5.8 | 9.6 | 12.6 | 17.9 | 25.1 | 30.4 | 38.0 | 43.9 | 51.4 | 61.3 | 71.5 |
Kapitał własny | 5.3 | 46.1 | 46.1 | 45.9 | 45.9 | 45.6 | 45.0 | 43.1 | 57.8 | 56.6 | 57.3 | 54.3 | 56.1 | 44.1 | 45.5 | 42.5 | 46.4 | 48.9 | 47.9 | 45.0 | 46.9 | 47.1 | 50.2 | 53.1 | 53.7 | 76.8 | 78.2 | 83.0 | 87.8 | 86.9 | 88.3 | 92.9 | 95.4 | 99.2 | 105.7 | 114.1 | 120.9 | 125.5 | 133.0 | 142.2 | 153.5 | 161.1 |
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 | 0.0 | 0.0 | 0.0 | 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 | 46.5 | 46.4 | 46.3 | 46.2 | 46.2 | 46.1 | 46.1 | 208.1 | 206.9 | 199.1 | 186.6 | 201.8 | 213.0 | 209.5 | 223.3 | 258.7 | 253.6 | 224.1 | 233.4 | 241.4 | 261.6 | 263.2 | 270.0 | 300.8 | 262.2 | 256.5 | 258.3 | 265.7 | 267.5 | 281.0 | 271.0 | 280.7 | 294.6 | 280.6 | 267.4 | 285.2 | 313.3 | 289.2 | 303.9 | 324.4 | 352.1 | 336.4 |
Inwestycje | 0.0 | 46.0 | 46.0 | 46.0 | 46.1 | 46.1 | 46.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.3 | 0.5 | 0.2 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 |
Dług | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 50.8 | 26.0 | 32.8 | 23.5 | 34.6 | 26.9 | 42.5 | 34.5 | 39.3 | 26.8 | 36.4 | 42.2 | 43.1 | 65.3 | 64.8 | 64.1 | 64.4 | 62.4 | 53.6 | 50.8 | 48.1 | 60.6 | 66.0 | 52.1 | 53.3 | 50.3 | 49.0 | 40.0 | 38.7 | 42.0 | 42.7 | 43.1 | 45.7 | 48.7 | 48.0 |
Środki pieniężne i inne aktywa pieniężne | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.5 | 7.4 | 6.3 | 0.7 | 0.8 | 0.6 | 0.4 | 0.3 | 0.5 | 1.6 | 3.8 | 1.0 | 0.8 | 8.3 | 10.7 | 28.8 | 39.6 | 42.1 | 37.2 | 27.7 | 33.3 | 14.5 | 18.1 | 19.6 | 28.4 | 36.0 | 41.4 | 45.9 | 57.5 | 59.9 | 48.3 | 59.6 | 51.2 | 44.9 | 38.1 |
Dług netto | (0.3) | (0.2) | (0.1) | -0.0 | 0.0 | 0.0 | 0.1 | 50.2 | 18.6 | 26.5 | 22.8 | 33.8 | 26.3 | 42.1 | 34.3 | 38.7 | 25.1 | 32.6 | 41.1 | 42.4 | 56.9 | 54.1 | 35.3 | 24.8 | 20.3 | 16.5 | 23.1 | 14.8 | 46.2 | 47.9 | 32.5 | 24.9 | 14.3 | 7.7 | (5.9) | (18.8) | (17.9) | (5.6) | (16.5) | (5.5) | 3.8 | 9.9 |
Ticker | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB | LMB |
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 |