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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| Aktywa | 28.7 | 29.1 | 30.2 | 30.5 | 33.3 | 32.6 | 34.0 | 35.2 | 38.0 | 43.6 | 42.4 | 44.6 | 44.1 | 44.0 | 41.2 | 42.8 | 44.4 | 44.2 | 47.9 | 48.9 | 54.5 | 52.4 | 54.8 | 54.3 | 54.0 | 52.3 | 54.2 | 55.6 | 60.7 | 56.7 | 60.7 | 63.3 | 62.3 | 60.7 | 59.4 | 61.3 | 67.2 | 66.5 | 69.5 | 76.4 |
| Aktywa trwałe | 18.3 | 18.4 | 19.4 | 18.5 | 18.3 | 20.1 | 20.0 | 21.2 | 22.0 | 27.2 | 26.1 | 26.4 | 27.1 | 27.4 | 24.4 | 24.5 | 23.9 | 24.5 | 27.4 | 27.6 | 28.4 | 28.7 | 29.1 | 28.4 | 29.2 | 28.7 | 29.3 | 29.1 | 32.3 | 32.6 | 37.2 | 37.8 | 41.0 | 41.1 | 40.8 | 41.0 | 42.9 | 45.0 | 45.4 | 44.6 |
| Rzeczowe aktywa trwałe netto | 5.1 | 4.8 | 4.6 | 4.6 | 4.7 | 4.7 | 4.7 | 5.1 | 5.6 | 5.5 | 5.7 | 5.7 | 5.8 | 6.0 | 8.1 | 7.9 | 7.8 | 9.6 | 11.8 | 11.9 | 11.9 | 12.2 | 11.9 | 11.6 | 11.3 | 11.0 | 10.7 | 10.4 | 10.2 | 10.4 | 10.8 | 13.4 | 14.7 | 14.3 | 13.6 | 13.3 | 14.4 | 16.0 | 16.0 | 15.6 |
| Wartość firmy | 4.4 | 4.4 | 3.4 | 3.4 | 3.4 | 4.9 | 4.4 | 4.4 | 4.4 | 8.2 | 6.9 | 6.9 | 6.9 | 6.9 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 |
| Wartości niematerialne i prawne | 5.8 | 6.2 | 8.3 | 7.4 | 6.9 | 7.3 | 7.5 | 8.1 | 8.4 | 9.9 | 10.1 | 10.4 | 11.0 | 11.1 | 12.0 | 12.3 | 11.9 | 11.6 | 11.8 | 11.9 | 12.7 | 12.6 | 13.3 | 12.6 | 13.0 | 12.9 | 13.8 | 13.9 | 17.5 | 17.7 | 18.7 | 19.0 | 19.3 | 19.8 | 20.2 | 20.7 | 21.4 | 21.8 | 22.3 | 21.8 |
| Wartość firmy i wartości niematerialne i prawne | 10.3 | 10.6 | 11.7 | 10.8 | 10.4 | 12.2 | 12.0 | 12.6 | 12.8 | 18.1 | 17.0 | 17.4 | 18.0 | 18.0 | 14.6 | 14.9 | 14.5 | 14.1 | 14.4 | 14.5 | 15.2 | 15.1 | 15.8 | 15.4 | 15.9 | 15.7 | 16.6 | 16.7 | 20.3 | 20.5 | 21.5 | 21.8 | 22.1 | 22.6 | 23.0 | 23.5 | 24.2 | 24.6 | 25.1 | 24.7 |
| Należności netto | 6.6 | 6.7 | 6.6 | 6.5 | 6.4 | 6.0 | 7.2 | 6.3 | 8.0 | 8.2 | 8.9 | 10.2 | 8.3 | 10.0 | 10.2 | 10.5 | 10.6 | 9.9 | 10.9 | 13.6 | 15.6 | 10.7 | 8.9 | 11.8 | 7.8 | 5.3 | 7.5 | 6.9 | 9.5 | 6.0 | 8.5 | 10.7 | 10.5 | 9.0 | 7.6 | 9.2 | 13.0 | 10.2 | 15.7 | 0.0 |
| Inwestycje długoterminowe | (10.3) | (10.6) | (11.7) | 1.5 | (10.4) | (12.2) | 2.5 | 2.7 | 2.7 | 2.7 | 2.2 | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.8) | (1.3) | (1.3) | (1.3) | (1.3) | (1.4) | (1.4) | (1.0) | (2.0) | (1.9) | (1.9) | (1.8) | (1.8) | 3.2 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.0 | 0.0 |
| Aktywa obrotowe | 10.4 | 10.7 | 10.8 | 12.0 | 15.0 | 12.5 | 14.0 | 13.9 | 16.0 | 16.4 | 16.3 | 18.1 | 16.9 | 16.7 | 16.8 | 18.3 | 20.5 | 19.8 | 20.5 | 21.3 | 26.1 | 23.8 | 25.7 | 25.9 | 24.8 | 23.6 | 24.9 | 26.6 | 28.4 | 24.1 | 23.5 | 25.5 | 21.3 | 19.6 | 18.6 | 20.2 | 24.3 | 21.5 | 24.1 | 31.8 |
| Środki pieniężne i Inwestycje | 1.0 | 1.4 | 2.0 | 2.7 | 5.6 | 4.3 | 4.1 | 5.0 | 5.3 | 3.9 | 3.3 | 2.5 | 3.6 | 3.4 | 3.4 | 3.4 | 6.7 | 5.5 | 6.1 | 2.8 | 5.2 | 7.6 | 11.4 | 8.7 | 13.2 | 13.6 | 14.6 | 15.2 | 12.7 | 11.1 | 4.1 | 2.7 | 2.8 | 2.6 | 4.6 | 5.1 | 7.1 | 5.0 | 2.6 | 4.1 |
| Zapasy | 1.9 | 2.2 | 2.0 | 2.7 | 1.9 | 2.0 | 2.5 | 2.4 | 2.4 | 3.0 | 3.3 | 4.3 | 2.9 | 2.8 | 2.9 | 4.1 | 2.9 | 3.8 | 3.2 | 4.4 | 4.9 | 4.9 | 4.8 | 4.7 | 3.2 | 4.0 | 2.3 | 3.8 | 5.8 | 6.3 | 10.3 | 11.5 | 7.6 | 7.1 | 5.6 | 5.3 | 3.9 | 5.7 | 5.3 | 7.3 |
| Inwestycje krótkoterminowe | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.3 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1.0 | 1.2 | 1.8 | 2.5 | 5.6 | 4.1 | 4.1 | 5.0 | 5.3 | 3.9 | 3.3 | 2.5 | 3.6 | 3.4 | 3.4 | 3.4 | 6.7 | 5.5 | 6.1 | 2.8 | 5.2 | 7.6 | 11.4 | 8.7 | 13.2 | 13.6 | 14.6 | 15.2 | 12.7 | 11.1 | 4.1 | 2.7 | 2.8 | 2.6 | 4.6 | 5.1 | 7.1 | 5.0 | 2.6 | 4.1 |
| Należności krótkoterminowe | 3.1 | 4.7 | 4.8 | 4.6 | 4.4 | 4.2 | 5.9 | 5.7 | 5.0 | 6.7 | 4.6 | 5.4 | 6.0 | 6.1 | 5.4 | 6.0 | 5.0 | 3.4 | 3.5 | 4.6 | 8.6 | 6.5 | 3.3 | 2.6 | 3.1 | 3.3 | 1.6 | 1.4 | 3.5 | 1.6 | 4.6 | 4.1 | 2.5 | 1.9 | 2.3 | 2.7 | 5.5 | 2.1 | 5.7 | 8.2 |
| Dług krótkoterminowy | 1.9 | 1.2 | 1.2 | 1.3 | 1.5 | 1.5 | 1.7 | 0.9 | 2.9 | 0.7 | 1.0 | 0.9 | 0.6 | 0.8 | 1.5 | 1.8 | 0.3 | 1.0 | 1.3 | 1.3 | 1.3 | 1.2 | 1.4 | 1.5 | 1.5 | 1.7 | 1.5 | 1.4 | 1.1 | 0.9 | 0.9 | 2.9 | 1.0 | 0.9 | (1.3) | (1.8) | (2.5) | (2.5) | 0.5 | 0.9 |
| Zobowiązania krótkoterminowe | 7.1 | 6.9 | 7.0 | 7.1 | 8.5 | 6.9 | 7.8 | 7.5 | 8.9 | 12.1 | 9.4 | 10.6 | 10.0 | 8.0 | 7.9 | 8.8 | 9.6 | 7.1 | 9.1 | 8.2 | 12.6 | 11.4 | 11.6 | 10.1 | 10.4 | 14.4 | 9.4 | 11.4 | 12.5 | 9.1 | 12.8 | 15.9 | 9.9 | 7.8 | 7.7 | 8.5 | 12.3 | 8.9 | 11.8 | 15.6 |
| Rozliczenia międzyokresowe | (3.1) | (4.7) | (4.8) | (4.6) | (2.4) | (4.2) | (5.9) | (5.7) | 1.0 | 3.5 | 1.9 | 2.0 | 2.6 | 0.9 | 0.8 | 0.9 | 3.7 | 2.7 | 4.2 | 2.2 | 2.6 | 3.6 | 6.8 | 5.9 | 5.9 | 3.7 | 6.1 | 8.4 | 7.6 | 0.7 | 1.1 | 2.3 | 2.7 | 1.9 | 4.5 | 4.9 | 2.5 | 3.0 | 2.5 | 0.0 |
| Zobowiązania długoterminowe | 1.5 | 1.3 | 1.0 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 1.1 | 2.4 | 2.5 | 2.3 | 2.0 | 2.4 | 2.5 | 2.3 | 2.0 | 2.4 | 4.8 | 4.7 | 4.4 | 4.8 | 4.5 | 4.2 | 3.8 | 3.4 | 3.0 | 3.0 | 2.1 | 2.0 | 2.6 | 2.7 | 3.6 | 3.7 | 3.1 | 2.9 | 3.7 | 5.4 | 5.3 | 5.1 |
| Rezerwy z tytułu odroczonego podatku | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 1.0 | 1.0 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 0.8 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 1.5 | 1.3 | 1.0 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 1.1 | 2.4 | 2.5 | 2.3 | 2.0 | 2.4 | 2.5 | 2.3 | 2.0 | 2.4 | 4.8 | 4.7 | 4.4 | 4.8 | 4.5 | 4.2 | 3.8 | 3.4 | 3.0 | 3.0 | 2.1 | 2.0 | 2.6 | 2.7 | 3.6 | 3.7 | 3.1 | 2.9 | 3.7 | 5.4 | 5.3 | 5.1 |
| Zobowiązania z tytułu leasingu | 0.3 | 0.2 | 0.2 | 0.3 | 0.5 | 0.6 | 0.6 | 0.8 | 1.2 | 0.0 | 1.3 | 1.2 | (0.6) | 0.7 | 1.2 | 1.2 | (0.2) | 1.5 | 3.4 | 3.4 | 3.4 | 3.7 | 3.6 | 3.6 | 3.3 | 3.1 | 2.9 | 2.9 | 2.8 | 2.7 | 3.3 | 3.4 | 4.5 | 4.5 | 3.7 | 3.5 | 2.8 | 4.7 | 4.6 | 4.5 |
| Zobowiązania ogółem | 8.5 | 8.2 | 8.0 | 8.0 | 9.4 | 7.7 | 8.5 | 8.2 | 10.0 | 14.5 | 11.9 | 12.8 | 12.0 | 10.3 | 10.4 | 11.1 | 11.6 | 9.6 | 13.9 | 12.9 | 17.0 | 16.1 | 16.1 | 14.3 | 14.1 | 17.8 | 12.4 | 14.4 | 14.6 | 11.1 | 15.4 | 18.6 | 13.5 | 11.4 | 10.8 | 11.4 | 16.0 | 14.3 | 17.2 | 20.7 |
| Kapitał (fundusz) podstawowy | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 |
| Zyski zatrzymane | 3.9 | 4.5 | 5.8 | 6.2 | 7.6 | 8.6 | 9.1 | 10.6 | 11.6 | 12.8 | 12.1 | 13.3 | 14.0 | 15.6 | 17.3 | 18.8 | 20.0 | 21.8 | 21.1 | 23.2 | 24.6 | 23.5 | 25.9 | 27.1 | 27.0 | 21.6 | 29.0 | 28.4 | 33.2 | 32.7 | 32.4 | 31.9 | 35.9 | 36.4 | 35.8 | 37.0 | 38.3 | 39.2 | 39.5 | 42.8 |
| Kapitał własny | 20.2 | 20.9 | 22.1 | 22.5 | 23.9 | 24.9 | 25.5 | 27.0 | 28.0 | 29.1 | 30.5 | 31.7 | 32.1 | 33.7 | 30.8 | 31.8 | 32.9 | 34.7 | 34.0 | 36.0 | 37.4 | 36.3 | 38.7 | 40.0 | 39.8 | 34.5 | 41.8 | 41.3 | 46.0 | 45.6 | 45.3 | 44.7 | 48.8 | 49.2 | 48.6 | 49.9 | 51.2 | 52.1 | 52.3 | 55.7 |
| 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 |
| Pasywa | 28.7 | 29.1 | 30.2 | 30.5 | 33.3 | 32.6 | 34.0 | 35.2 | 38.0 | 43.6 | 42.4 | 44.6 | 44.1 | 44.0 | 41.2 | 42.8 | 44.4 | 44.2 | 47.9 | 48.9 | 54.5 | 52.4 | 54.8 | 54.3 | 54.0 | 52.3 | 54.2 | 55.6 | 60.7 | 56.7 | 60.7 | 63.3 | 62.3 | 60.7 | 59.4 | 61.3 | 67.2 | 66.5 | 69.5 | 76.4 |
| Inwestycje | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 2.7 | 2.7 | 2.5 | 2.5 | 0.3 | 0.3 | 0.1 | 0.3 | 0.2 | 0.2 | 0.1 | (1.3) | (1.3) | (1.3) | (1.4) | (1.4) | (1.0) | 0.0 | (1.9) | (1.9) | (1.8) | (1.8) | 0.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.0 | 0.0 |
| Dług | 3.1 | 2.2 | 2.0 | 2.1 | 2.2 | 2.1 | 2.2 | 1.4 | 3.6 | 2.0 | 3.0 | 2.8 | 2.3 | 2.7 | 3.6 | 3.6 | 1.5 | 2.9 | 5.1 | 5.0 | 4.8 | 5.0 | 4.8 | 4.6 | 4.2 | 4.1 | 3.6 | 3.5 | 3.3 | 2.9 | 3.5 | 5.6 | 4.6 | 4.5 | 3.7 | 3.5 | 4.0 | 5.9 | 5.8 | 6.0 |
| Środki pieniężne i inne aktywa pieniężne | 1.0 | 1.2 | 1.8 | 2.5 | 5.6 | 4.1 | 4.1 | 5.0 | 5.3 | 3.9 | 3.3 | 2.5 | 3.6 | 3.4 | 3.4 | 3.4 | 6.7 | 5.5 | 6.1 | 2.8 | 5.2 | 7.6 | 11.4 | 8.7 | 13.2 | 13.6 | 14.6 | 15.2 | 12.7 | 11.1 | 4.1 | 2.7 | 2.8 | 2.6 | 4.6 | 5.1 | 7.1 | 5.0 | 2.6 | 4.1 |
| Dług netto | 2.1 | 1.0 | 0.2 | (0.4) | (3.5) | (2.0) | (1.9) | (3.6) | (1.8) | (1.9) | (0.3) | 0.3 | (1.3) | (0.7) | 0.2 | 0.2 | (5.2) | (2.6) | (1.0) | 2.1 | (0.4) | (2.6) | (6.6) | (4.1) | (9.0) | (9.5) | (11.0) | (11.7) | (9.4) | (8.2) | (0.6) | 2.9 | 1.8 | 2.0 | (0.9) | (1.6) | (3.1) | 0.9 | 3.2 | 1.8 |
| Ticker | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA | LSI.WA |
| Waluta | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN | PLN |