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 | 66.2 | 64.8 | 60.8 | 64.0 | 58.3 | 58.3 | 65.6 | 68.9 | 55.6 | 52.8 | 51.1 | 51.2 | 49.0 | 49.2 | 48.9 | 53.5 | 50.5 | 49.7 | 51.5 | 51.2 | 53.7 | 52.2 | 51.8 | 52.6 | 53.3 | 52.8 | 52.1 | 56.3 | 57.1 | 54.9 | 56.6 | 58.9 | 56.2 | 57.6 | 56.8 | 58.3 | 59.6 | 58.4 | 59.6 | 59.8 |
| Aktywa trwałe | 53.6 | 53.3 | 51.4 | 51.0 | 42.9 | 43.0 | 47.1 | 47.1 | 40.1 | 39.5 | 40.0 | 39.1 | 38.6 | 39.3 | 39.0 | 39.0 | 39.6 | 39.5 | 40.5 | 40.7 | 41.6 | 41.2 | 40.7 | 40.5 | 39.9 | 39.6 | 38.9 | 38.7 | 38.5 | 38.3 | 39.0 | 39.4 | 38.5 | 38.8 | 38.6 | 38.5 | 39.2 | 38.7 | 38.5 | 38.5 |
| Rzeczowe aktywa trwałe netto | 1.6 | 1.5 | 1.4 | 1.3 | 1.5 | 1.7 | 1.6 | 1.7 | 1.8 | 1.6 | 1.4 | 1.4 | 1.1 | 1.8 | 1.7 | 1.6 | 1.9 | 1.8 | 2.9 | 3.2 | 3.0 | 2.7 | 2.5 | 2.3 | 2.4 | 2.2 | 2.0 | 1.8 | 1.7 | 1.4 | 2.4 | 2.7 | 2.6 | 2.9 | 2.7 | 2.4 | 3.5 | 3.2 | 3.1 | 3.1 |
| Wartość firmy | 2.4 | 2.4 | 2.4 | 2.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.3 | 0.0 | 28.3 | 0.0 | 28.3 | 0.0 | 28.3 | 0.0 | 28.3 | 0.0 | 28.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 41.6 | 41.6 | 41.5 | 41.5 | 35.1 | 35.1 | 39.6 | 39.6 | 34.6 | 34.6 | 34.6 | 34.6 | 34.5 | 34.5 | 6.2 | 34.5 | 5.2 | 33.5 | 5.2 | 33.5 | 5.2 | 33.6 | 5.2 | 33.5 | 33.6 | 33.6 | 33.6 | 33.6 | 33.6 | 33.6 | 33.6 | 33.6 | 33.6 | 33.6 | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 |
| Wartość firmy i wartości niematerialne i prawne | 44.0 | 43.9 | 43.9 | 43.9 | 35.1 | 35.1 | 39.6 | 39.6 | 34.6 | 34.6 | 34.6 | 34.6 | 34.5 | 34.5 | 34.5 | 34.5 | 33.5 | 33.5 | 33.5 | 33.5 | 33.6 | 33.6 | 33.6 | 33.5 | 33.6 | 33.6 | 33.6 | 33.6 | 33.6 | 33.6 | 33.6 | 33.6 | 33.6 | 33.6 | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 |
| Należności netto | 4.0 | 4.7 | 3.8 | 7.4 | 4.6 | 8.2 | 10.2 | 13.9 | 7.3 | 4.7 | 2.4 | 5.7 | 2.6 | 4.4 | 3.9 | 5.3 | 2.9 | 4.5 | 0.0 | 4.5 | 0.0 | 4.4 | 3.0 | 4.8 | 4.8 | 5.6 | 3.6 | 0.0 | 4.6 | 0.0 | 4.8 | 0.0 | 3.3 | 0.0 | 4.5 | 0.0 | 5.9 | 5.8 | 5.7 | 0.0 |
| 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 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 |
| Aktywa obrotowe | 12.7 | 11.5 | 9.4 | 13.0 | 15.3 | 15.3 | 18.5 | 21.7 | 15.5 | 13.3 | 11.1 | 12.2 | 10.4 | 9.9 | 9.9 | 14.6 | 10.9 | 10.2 | 11.0 | 10.5 | 12.1 | 11.0 | 11.0 | 12.1 | 13.4 | 13.2 | 13.2 | 17.6 | 18.5 | 16.7 | 17.7 | 19.6 | 17.7 | 18.7 | 18.2 | 19.8 | 20.4 | 19.7 | 21.0 | 21.3 |
| Środki pieniężne i Inwestycje | 0.2 | 1.1 | 0.2 | 0.5 | 1.6 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 1.5 | 0.9 | 0.2 | 5.0 | 1.8 | 0.4 | 0.8 | 0.3 | 1.1 | 0.6 | 0.8 | 0.2 | 1.0 | 0.1 | 0.1 | 0.5 | 0.2 | 0.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.3 |
| Zapasy | 6.3 | 5.7 | 4.5 | 5.0 | 6.7 | 6.9 | 7.2 | 7.6 | 7.9 | 8.3 | 7.0 | 6.2 | 4.5 | 4.6 | 4.5 | 4.2 | 5.1 | 5.3 | 5.6 | 5.8 | 6.1 | 5.9 | 6.4 | 7.1 | 6.8 | 7.5 | 8.3 | 10.9 | 11.8 | 11.2 | 12.2 | 13.7 | 13.3 | 13.1 | 13.2 | 13.1 | 13.6 | 13.7 | 14.4 | 15.3 |
| Inwestycje krótkoterminowe | 2.8 | 1.7 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.2 | 1.1 | 0.2 | 0.5 | 1.6 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 1.5 | 0.9 | 0.2 | 5.0 | 1.8 | 0.4 | 0.8 | 0.3 | 1.1 | 0.6 | 0.8 | 0.2 | 1.0 | 0.1 | 0.1 | 0.5 | 0.2 | 0.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.3 |
| Należności krótkoterminowe | 5.6 | 8.6 | 6.1 | 10.0 | 10.1 | 13.1 | 12.3 | 18.4 | 11.8 | 15.0 | 8.5 | 6.1 | 3.7 | 5.7 | 3.7 | 5.5 | 3.8 | 5.9 | 4.0 | 9.0 | 5.7 | 7.2 | 5.3 | 6.9 | 5.9 | 7.4 | 6.2 | 12.1 | 9.4 | 9.3 | 9.0 | 11.8 | 9.0 | 11.3 | 8.6 | 11.0 | 10.0 | 10.5 | 9.4 | 12.2 |
| Dług krótkoterminowy | 17.7 | 0.3 | 16.9 | 0.0 | 2.3 | 1.9 | 1.6 | 5.5 | 7.4 | 10.1 | 14.2 | 6.5 | 12.1 | 11.8 | 11.7 | 8.2 | 5.8 | 5.4 | 13.6 | 3.8 | 0.6 | 0.7 | 0.7 | 0.9 | 8.4 | 0.3 | 5.6 | 6.7 | 2.2 | 2.1 | 2.1 | 2.1 | 2.2 | 1.7 | 2.7 | 4.3 | 19.7 | 0.5 | 1.7 | 2.2 |
| Zobowiązania krótkoterminowe | 26.9 | 29.5 | 26.6 | 12.8 | 16.4 | 15.2 | 17.7 | 24.0 | 28.5 | 29.4 | 30.0 | 20.9 | 18.6 | 17.8 | 17.5 | 14.0 | 11.6 | 11.6 | 22.3 | 12.9 | 8.3 | 8.0 | 7.6 | 8.4 | 16.4 | 16.1 | 14.6 | 18.9 | 13.9 | 11.9 | 13.0 | 14.1 | 13.3 | 13.8 | 13.6 | 15.5 | 32.0 | 11.8 | 13.4 | 15.6 |
| Rozliczenia międzyokresowe | 1.7 | 0.0 | 1.4 | 0.0 | 2.0 | 0.0 | 2.1 | 0.0 | 5.2 | 0.2 | 3.2 | 0.1 | 1.4 | 0.0 | 1.2 | 0.0 | 1.1 | 0.0 | 1.0 | 0.0 | 0.9 | 0.0 | 1.2 | 0.0 | 1.1 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 21.4 | 17.3 | 17.0 | 34.1 | 26.9 | 29.1 | 28.6 | 25.4 | 21.8 | 20.9 | 20.2 | 13.9 | 16.1 | 16.7 | 17.9 | 16.6 | 16.4 | 17.0 | 7.7 | 15.7 | 23.5 | 23.2 | 24.1 | 23.0 | 16.4 | 16.2 | 15.9 | 15.7 | 21.7 | 22.2 | 23.1 | 24.5 | 20.8 | 20.3 | 20.4 | 19.8 | 5.9 | 14.2 | 14.2 | 13.9 |
| Rezerwy z tytułu odroczonego podatku | 8.0 | 8.0 | 7.9 | 7.9 | 6.7 | 0.0 | 6.7 | 0.0 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.4 | 6.4 | 6.4 | 4.1 | 3.5 | 3.5 | 3.5 | 3.5 | 3.6 | 3.6 | 3.6 | 3.6 | 3.7 | 3.7 | 3.7 | 3.7 | 3.8 | 3.8 | 3.8 | 3.8 | 0.0 | 3.9 | 3.9 | 3.9 |
| Zobowiązania długoterminowe | 21.4 | 17.3 | 17.0 | 34.1 | 26.9 | 29.1 | 28.6 | 25.4 | 21.8 | 20.9 | 20.2 | 13.9 | 16.1 | 16.7 | 17.9 | 16.6 | 16.4 | 17.0 | 7.7 | 15.7 | 23.5 | 23.2 | 24.1 | 23.0 | 16.4 | 16.2 | 15.9 | 15.7 | 21.7 | 22.2 | 23.1 | 24.5 | 20.8 | 20.3 | 20.4 | 19.8 | 5.9 | 14.2 | 14.2 | 13.9 |
| Zobowiązania z tytułu leasingu | 0.9 | 0.0 | 0.8 | 0.0 | 0.6 | 0.0 | 0.6 | 0.0 | 0.6 | 0.3 | 0.2 | 0.5 | 0.2 | 0.0 | 0.8 | 0.5 | 0.7 | 0.5 | 1.8 | 1.0 | 1.5 | 1.3 | 1.2 | 0.0 | 1.2 | 0.3 | 0.9 | 0.8 | 0.6 | 0.1 | 1.3 | 1.5 | 1.4 | 0.0 | 1.4 | 1.3 | 2.4 | 1.8 | 2.2 | 0.0 |
| Zobowiązania ogółem | 48.3 | 46.8 | 43.6 | 46.9 | 43.3 | 44.3 | 46.3 | 49.3 | 50.3 | 50.3 | 50.2 | 34.8 | 34.7 | 34.5 | 35.4 | 30.6 | 28.1 | 28.6 | 29.9 | 28.6 | 31.8 | 31.2 | 31.7 | 31.5 | 32.9 | 32.4 | 30.5 | 34.7 | 35.6 | 34.1 | 36.1 | 38.5 | 34.2 | 34.0 | 34.0 | 35.3 | 37.9 | 26.0 | 27.5 | 29.5 |
| Kapitał (fundusz) podstawowy | 24.3 | 24.3 | 24.3 | 27.3 | 27.3 | 27.3 | 34.5 | 34.5 | 34.5 | 34.5 | 34.5 | 34.5 | 34.5 | 37.5 | 37.5 | 45.0 | 48.8 | 44.8 | 42.2 | 43.7 | 43.7 | 43.7 | 43.7 | 40.4 | 42.1 | 42.1 | 43.8 | 40.2 | 40.2 | 41.8 | 38.0 | 38.0 | 38.0 | 38.0 | 41.5 | 41.5 | 41.5 | 41.5 | 47.5 | 47.5 |
| Zyski zatrzymane | (18.3) | (18.3) | (20.5) | (21.2) | (18.5) | (19.1) | (13.7) | (13.4) | (29.3) | (32.0) | (33.6) | (35.3) | (40.5) | (22.8) | (24.0) | (25.1) | (26.3) | (23.7) | (22.5) | (21.2) | (21.8) | (22.8) | (23.7) | (21.1) | (23.1) | (23.8) | (25.2) | (21.5) | (23.2) | (23.8) | (20.3) | (20.4) | (21.8) | (21.6) | (22.3) | (22.1) | (19.9) | (23.4) | (23.9) | (25.6) |
| Kapitał własny | 17.9 | 18.0 | 17.2 | 17.1 | 15.0 | 14.0 | 19.3 | 19.5 | 5.3 | 2.5 | 0.9 | 16.5 | 14.4 | 14.7 | 13.5 | 22.9 | 22.4 | 21.1 | 21.5 | 22.6 | 21.9 | 20.9 | 20.1 | 21.1 | 20.5 | 20.4 | 21.6 | 21.6 | 21.5 | 20.8 | 20.5 | 20.4 | 22.1 | 23.5 | 22.8 | 23.0 | 21.6 | 32.4 | 32.0 | 30.3 |
| 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 | 66.2 | 64.8 | 60.8 | 64.0 | 58.3 | 58.3 | 65.6 | 68.9 | 55.6 | 52.8 | 51.1 | 51.2 | 49.0 | 49.2 | 48.9 | 53.5 | 50.5 | 49.7 | 51.5 | 51.2 | 53.7 | 52.2 | 51.8 | 52.6 | 53.3 | 52.8 | 52.1 | 56.3 | 57.1 | 54.9 | 56.6 | 58.9 | 56.2 | 57.6 | 56.8 | 58.3 | 59.6 | 58.4 | 59.6 | 59.8 |
| Inwestycje | 2.8 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 |
| Dług | 31.1 | 0.3 | 25.9 | 0.0 | 22.4 | 24.2 | 23.4 | 24.1 | 22.6 | 24.4 | 27.7 | 21.1 | 21.6 | 17.2 | 23.0 | 17.6 | 15.8 | 15.5 | 14.8 | 13.6 | 20.7 | 19.1 | 21.2 | 19.9 | 21.2 | 13.0 | 17.9 | 18.0 | 20.2 | 20.5 | 21.5 | 21.3 | 19.3 | 17.1 | 19.3 | 19.1 | 21.3 | 9.0 | 11.9 | 10.7 |
| Środki pieniężne i inne aktywa pieniężne | 0.2 | 1.1 | 0.2 | 0.5 | 1.6 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 1.5 | 0.9 | 0.2 | 5.0 | 1.8 | 0.4 | 0.8 | 0.3 | 1.1 | 0.6 | 0.8 | 0.2 | 1.0 | 0.1 | 0.1 | 0.5 | 0.2 | 0.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.3 |
| Dług netto | 30.9 | (0.9) | 25.8 | (0.5) | 20.7 | 24.0 | 23.3 | 23.9 | 22.3 | 24.1 | 27.6 | 20.9 | 20.1 | 16.2 | 22.9 | 12.6 | 14.1 | 15.0 | 14.0 | 13.4 | 19.5 | 18.4 | 20.3 | 19.7 | 20.3 | 12.9 | 17.8 | 17.5 | 20.0 | 20.3 | 21.5 | 21.2 | 19.3 | 17.0 | 19.3 | 19.0 | 21.2 | 8.8 | 11.9 | 10.4 |
| Ticker | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.WA | MIR.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 |