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 | 42 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 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 | 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 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 0.0 | 0.0 | 2.8 | 1.9 | 1.4 | 2.5 | 3.5 | 4.4 | 3.6 | 3.1 | 7.4 | 7.5 | 5.5 | 13.4 | 11.1 | 8.9 | 9.4 | 12.2 | 14.5 | 46.0 | 43.8 | 42.8 | 39.1 | 36.1 | 51.5 | 43.4 | 32.5 | 78.5 | 69.2 | 59.2 | 47.7 | 39.2 | 39.6 | 40.6 | 35.2 | 29.2 | 24.8 | 20.6 | 18.7 | 15.0 | 4.7 | 18.6 | 15.9 |
Aktywa trwałe | 0.0 | 0.0 | 0.4 | 0.4 | 0.6 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 1.8 | 2.0 | 1.9 | 4.4 | 5.2 | 5.6 | 5.4 | 5.5 | 6.7 | 7.1 | 7.6 | 8.3 | 9.1 | 10.1 | 5.5 | 5.8 | 11.0 | 7.2 | 8.1 | 7.1 | 7.0 | 6.8 | 4.2 | 4.1 | 4.1 | 4.1 | 4.1 | 12.6 | 12.6 | 12.6 | 3.7 | 4.7 | 4.6 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 1.4 | 1.4 | 1.5 | 1.6 | 1.6 | 1.5 | 1.7 | 1.7 | 4.0 | 4.8 | 5.1 | 5.0 | 5.4 | 6.0 | 6.4 | 6.5 | 7.3 | 7.3 | 8.3 | 3.4 | 3.5 | 8.6 | 4.8 | 5.5 | 5.7 | 5.6 | 5.3 | 2.7 | 2.5 | 2.4 | 2.4 | 2.3 | 10.6 | 10.5 | 10.5 | 1.9 | 1.7 | 1.8 |
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 | 0.0 | 0.0 | 0.0 | -0.0 | 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 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 | 0.8 | 0.9 | 0.9 | 1.1 | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 | 1.3 | 1.4 | 1.5 | 1.5 | 1.7 | 1.8 | 1.8 | 1.7 | 1.8 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 | 0.8 | 0.9 | 0.9 | 1.1 | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 | 1.3 | 1.4 | 1.5 | 1.5 | 1.7 | 1.8 | 1.8 | 1.7 | 1.8 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.3 | 0.3 | 0.3 | 0.6 | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 0.5 | 1.2 | 1.8 | 1.6 | 1.3 | 0.8 | 1.7 | 1.1 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.4 | 0.2 | 0.4 | 0.0 | 0.6 | 1.0 |
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 | 0.5 | 0.5 | 0.8 | 0.8 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.0 | 1.3 | 1.0 |
Aktywa obrotowe | 0.0 | 0.0 | 2.4 | 1.4 | 0.8 | 0.7 | 1.7 | 2.6 | 1.8 | 1.2 | 5.6 | 5.5 | 3.6 | 9.0 | 5.9 | 3.4 | 4.0 | 6.7 | 7.9 | 38.9 | 36.3 | 34.5 | 30.0 | 25.9 | 46.0 | 37.6 | 21.6 | 71.3 | 61.0 | 52.1 | 40.7 | 32.4 | 35.5 | 36.4 | 31.1 | 25.0 | 20.6 | 8.0 | 6.2 | 2.4 | 1.0 | 13.9 | 11.3 |
Środki pieniężne i Inwestycje | 0.0 | 0.0 | 2.0 | 1.4 | 0.8 | 0.4 | 1.4 | 2.2 | 1.6 | 0.9 | 5.5 | 5.4 | 3.4 | 8.1 | 5.4 | 2.9 | 3.5 | 5.8 | 7.0 | 37.9 | 35.5 | 33.7 | 27.5 | 23.1 | 43.6 | 35.2 | 18.0 | 65.6 | 54.9 | 44.1 | 32.4 | 23.0 | 21.5 | 29.6 | 22.0 | 13.4 | 9.4 | 7.0 | 5.3 | 1.4 | 0.3 | 13.0 | 9.7 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.4) | -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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.8) | 0.0 | 0.4 | 0.3 | 0.4 | 0.7 | 0.9 | 0.9 | 0.9 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
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 | 0.8 | 0.5 | 0.5 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 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 | 0.0 | 0.0 | 2.0 | 1.4 | 0.8 | 0.4 | 1.4 | 2.2 | 1.6 | 0.9 | 5.5 | 5.4 | 3.4 | 8.1 | 5.4 | 2.9 | 3.5 | 5.8 | 7.0 | 37.9 | 35.5 | 33.7 | 27.5 | 23.1 | 43.6 | 35.2 | 18.0 | 65.6 | 54.9 | 44.1 | 32.4 | 23.0 | 21.5 | 29.6 | 22.0 | 13.4 | 9.4 | 7.0 | 5.3 | 1.4 | 0.3 | 13.0 | 9.7 |
Należności krótkoterminowe | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.6 | 0.8 | 1.2 | 2.0 | 2 568.3 | 2 566.6 | 0.0 | 1.8 | 2.1 | 0.8 | 0.7 | 0.8 | 0.6 | 0.9 | 1.5 | 5.1 | 5.3 | 3.6 | 2.5 | 4.4 | 3.6 | 2.3 | 2.2 | 1.0 | 1.5 | 0.3 | 0.3 | 0.6 | 1.5 | 2.4 | 3.5 | 2.0 | 2.0 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.5 | 0.0 | 0.4 | 0.4 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 2.5 | 5.7 | 3.7 | 4.3 | 5.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.9 | 1.0 | 0.9 | 0.9 | 0.0 | 0.1 | 0.3 | 0.0 | 0.1 | 0.2 | 0.4 | 0.5 | 0.1 | 0.2 | 0.4 | 0.5 | 0.3 | 0.4 |
Zobowiązania krótkoterminowe | 0.0 | 0.0 | 0.1 | 0.2 | 0.6 | 1.1 | 1.1 | 0.9 | 0.9 | 0.9 | 0.7 | 0.9 | 1.2 | 2.0 | 2.2 | 2.6 | 5.2 | 8.6 | 6.8 | 5.8 | 6.6 | 2.1 | 1.5 | 2.2 | 4.1 | 9.1 | 10.0 | 6.1 | 6.3 | 9.8 | 8.0 | 7.2 | 8.0 | 3.6 | 5.0 | 3.4 | 3.1 | 2.4 | 3.1 | 4.9 | 8.1 | 4.0 | 4.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.2) | (2.0) | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | (1.3) | (0.1) | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.9 | 0.8 | 0.6 | 0.5 | 0.6 | 0.6 | 0.8 | 1.2 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 2.2 | 2.2 | 2.3 | 2.3 | 1.5 | 1.6 | 3.3 | 3.3 | 3.4 | 3.3 | 3.1 | 3.2 | 3.2 | 3.1 | 3.0 | 2.8 | 4.0 | 6.3 | 5.3 | 3.5 | 14.3 | 14.6 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.8) | (0.8) | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.9 | 0.8 | 0.6 | 0.5 | 0.6 | 0.6 | 0.8 | 1.2 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 2.2 | 2.2 | 2.3 | 2.3 | 1.5 | 1.6 | 3.3 | 3.3 | 3.4 | 3.3 | 3.1 | 3.2 | 3.2 | 3.1 | 3.0 | 2.8 | 4.0 | 6.3 | 5.3 | 3.5 | 14.3 | 14.6 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 ogółem | 0.0 | 0.0 | 0.1 | 0.2 | 0.6 | 1.1 | 1.1 | 0.9 | 0.9 | 0.9 | 0.7 | 0.9 | 1.2 | 3.1 | 3.2 | 3.6 | 6.1 | 9.5 | 7.7 | 6.7 | 7.5 | 4.4 | 3.6 | 4.5 | 6.5 | 10.6 | 11.6 | 9.5 | 9.6 | 13.2 | 11.3 | 10.3 | 11.3 | 6.8 | 8.1 | 6.3 | 5.9 | 6.4 | 9.5 | 10.2 | 11.6 | 18.2 | 18.6 |
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 | 0.0 |
Zyski zatrzymane | (0.1) | (0.1) | (0.7) | (1.7) | (2.6) | (3.1) | (4.1) | (4.9) | (5.7) | (11.9) | (13.5) | (15.6) | (17.6) | (21.3) | (24.8) | (28.3) | (31.3) | (38.8) | (42.4) | (45.7) | (49.6) | (53.3) | (57.2) | (62.3) | (76.5) | (89.7) | (101.8) | (110.2) | (120.3) | (134.6) | (152.6) | (160.3) | (161.3) | (155.9) | (162.9) | (167.6) | (171.9) | (177.0) | (182.2) | (187.0) | (198.9) | (192.0) | (195.5) |
Kapitał własny | -0.0 | -0.0 | 2.7 | 1.7 | 0.8 | 1.4 | 2.5 | 3.5 | 2.8 | 2.1 | 6.7 | 6.6 | 4.3 | 10.3 | 7.9 | 5.3 | 3.3 | 2.6 | 6.8 | 39.3 | 36.3 | 38.5 | 35.5 | 31.6 | 45.0 | 32.8 | 20.9 | 69.0 | 59.5 | 46.0 | 36.5 | 29.0 | 28.4 | 33.7 | 27.1 | 22.8 | 18.9 | 14.1 | 9.3 | 4.8 | (6.9) | 0.4 | (2.7) |
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 | 0.0 |
Pasywa | 0.0 | 0.0 | 2.8 | 1.9 | 1.4 | 2.5 | 3.5 | 4.4 | 3.6 | 3.1 | 7.4 | 7.5 | 5.5 | 13.4 | 11.1 | 8.9 | 9.4 | 12.2 | 14.5 | 46.0 | 43.8 | 42.8 | 39.1 | 36.1 | 51.5 | 43.4 | 32.5 | 78.5 | 69.2 | 59.2 | 47.7 | 39.2 | 39.6 | 40.6 | 35.2 | 29.2 | 24.8 | 20.6 | 18.7 | 15.0 | 4.7 | 18.6 | 15.9 |
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 | 1.7 | 1.0 | 1.0 | 1.7 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.0 | 1.3 | 1.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.1 | 0.0 | 0.1 | 1.1 | 1.1 | 1.0 | 3.5 | 6.6 | 4.6 | 5.2 | 5.9 | 2.3 | 2.2 | 2.4 | 2.4 | 2.5 | 2.6 | 4.2 | 4.2 | 3.4 | 3.4 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 5.8 | 4.9 | 0.5 | 3.1 | 3.2 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 2.0 | 1.4 | 0.8 | 0.4 | 1.4 | 2.2 | 1.6 | 0.9 | 5.5 | 5.4 | 3.4 | 8.1 | 5.4 | 2.9 | 3.5 | 5.8 | 7.0 | 37.9 | 35.5 | 33.7 | 27.5 | 23.1 | 43.6 | 35.2 | 18.0 | 65.6 | 54.9 | 44.1 | 32.4 | 23.0 | 21.5 | 29.6 | 22.0 | 13.4 | 9.4 | 7.0 | 5.3 | 1.4 | 0.3 | 13.0 | 9.7 |
Dług netto | -0.0 | -0.0 | (2.0) | (1.4) | (0.8) | 0.1 | (0.9) | (1.8) | (1.2) | (0.5) | (5.5) | (5.4) | (3.3) | (7.1) | (4.3) | (1.9) | (0.1) | 0.8 | (2.4) | (32.7) | (29.6) | (31.4) | (25.3) | (20.8) | (41.2) | (32.8) | (15.5) | (61.3) | (50.7) | (40.7) | (29.0) | (19.7) | (18.2) | (26.3) | (18.7) | (10.0) | (6.1) | (3.6) | 0.5 | 3.5 | 0.2 | (9.9) | (6.6) |
Ticker | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP | LOOP |
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 | USD |