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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2015 | 2015 | 2015 | 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 | Q1 | Q3 | Q4 | Q1 | Q2 | 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 | 0.0 | 1.5 | 1.5 | 0.0 | 1.3 | 1.7 | 2.4 | 7.8 | 6.0 | 14.0 | 15.1 | 13.1 | 10.8 | 8.3 | 11.1 | 8.5 | 6.1 | 6.6 | 15.9 | 12.8 | 15.4 | 14.7 | 20.9 | 17.7 | 17.5 | 20.1 | 18.0 | 14.6 | 12.2 | 10.2 | 13.7 | 13.3 | 17.1 | 14.6 | 16.5 | 16.2 | 16.3 |
Aktywa trwałe | (2.4) | 0.1 | 0.1 | (1.0) | 0.3 | 0.5 | 0.6 | 0.1 | 0.2 | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.3 | 1.0 | 1.1 | 1.0 | 0.9 | 1.4 | 1.3 | 1.1 | 0.9 | 0.8 | 0.7 | 1.0 | 0.9 | 0.8 | 1.0 | 1.6 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 1.0 | 1.1 | 1.0 | 0.9 | 1.1 | 1.0 | 0.8 | 0.7 | 0.6 | 0.5 | 0.9 | 0.8 | 0.8 | 0.8 | 0.5 |
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 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności netto | 0.0 | 0.1 | 0.1 | 0.0 | 0.2 | 0.1 | 0.0 | 0.3 | 0.2 | 0.3 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 0.4 | 0.3 | 0.3 | 0.3 | 0.9 | 0.8 | 1.1 | 2.2 | 2.0 | 1.7 | 1.4 | 1.6 | 1.9 | 1.5 | 1.6 | 2.5 | 2.4 | 1.7 | 2.5 | 3.7 |
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 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 2.4 | 1.4 | 1.4 | 1.0 | 1.1 | 1.1 | 1.7 | 7.8 | 5.8 | 13.8 | 14.9 | 12.8 | 10.4 | 7.9 | 10.7 | 8.2 | 5.7 | 6.1 | 15.6 | 12.6 | 15.2 | 14.4 | 19.9 | 16.6 | 16.5 | 19.2 | 16.6 | 13.3 | 11.1 | 9.2 | 12.9 | 12.6 | 16.0 | 13.7 | 15.7 | 15.1 | 14.7 |
Środki pieniężne i Inwestycje | 2.4 | 1.0 | 1.0 | 1.0 | 0.6 | 0.8 | 1.4 | 7.1 | 5.0 | 13.0 | 14.1 | 11.7 | 9.1 | 6.5 | 9.2 | 6.7 | 4.3 | 4.5 | 13.7 | 10.7 | 13.3 | 12.2 | 17.4 | 13.8 | 12.6 | 15.5 | 12.9 | 10.2 | 7.4 | 5.3 | 9.3 | 9.0 | 11.1 | 8.9 | 11.0 | 9.0 | 6.6 |
Zapasy | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.4 | 0.6 | 0.7 | 0.8 | 0.7 | 0.8 | 0.7 | 0.6 | 0.8 | 1.0 | 1.3 | 1.5 | 1.4 | 1.6 | 1.3 | 1.5 | 1.8 | 2.4 | 2.6 | 3.4 |
Inwestycje krótkoterminowe | 4.8 | 0.0 | 0.0 | 2.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 4.2 | 2.0 | 5.5 | 3.1 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | (2.4) | 1.0 | 1.0 | (1.0) | 0.6 | 0.8 | 1.4 | 7.1 | 5.0 | 13.0 | 14.1 | 11.7 | 9.1 | 6.5 | 9.2 | 6.7 | 4.3 | 4.5 | 13.7 | 10.7 | 13.3 | 12.2 | 17.4 | 13.8 | 12.6 | 15.5 | 12.9 | 10.2 | 7.4 | 5.3 | 9.3 | 6.0 | 6.9 | 6.9 | 5.4 | 5.8 | 6.6 |
Należności krótkoterminowe | 0.0 | 0.1 | 0.1 | 0.0 | 0.5 | 0.3 | 1.1 | 1.3 | 1.1 | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0.5 | 0.4 | 0.3 | 0.5 | 1.0 | 0.5 | 0.3 | 0.2 | 0.7 | 0.6 | 0.6 | 0.7 | 1.0 | 0.9 | 0.9 | 0.6 | 0.9 | 0.8 | 1.2 | 1.1 | 0.8 | 1.4 | 0.0 |
Dług krótkoterminowy | 0.0 | 0.6 | 0.6 | 0.0 | 0.9 | 2.1 | 2.1 | 0.6 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 1.4 | 1.0 | 0.1 | 0.0 | 0.4 | 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 0.9 | 0.5 | 0.4 | 0.4 | 0.9 | 0.5 | 0.4 | 0.6 | 0.2 |
Zobowiązania krótkoterminowe | 0.0 | 0.9 | 0.9 | 0.0 | 1.6 | 3.0 | 3.4 | 2.0 | 1.9 | 1.5 | 1.1 | 1.6 | 1.9 | 1.9 | 1.6 | 1.4 | 1.7 | 3.9 | 4.1 | 2.7 | 2.2 | 2.9 | 4.1 | 3.2 | 3.7 | 4.3 | 4.7 | 3.9 | 4.1 | 3.6 | 3.9 | 4.3 | 5.8 | 5.5 | 5.6 | 6.5 | 7.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.7 | 0.7 | 0.0 | 0.9 | 0.8 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 1.9 | 1.9 | 0.0 | 2.4 | 16.2 | 5.4 | 1.9 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.6 | 0.4 | 0.0 | 0.9 | 0.0 | 0.1 | 0.2 | 0.3 | 0.8 | 0.7 | 0.6 | 0.4 | 0.5 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 |
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 |
Zobowiązania długoterminowe | 0.0 | 1.9 | 1.9 | 0.0 | 2.4 | 16.2 | 5.4 | 1.9 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.6 | 0.4 | 0.0 | 0.9 | 0.0 | 0.1 | 0.2 | 0.3 | 0.8 | 0.7 | 0.6 | 0.4 | 0.5 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 |
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 | 0.2 | 0.8 | 0.9 | 0.8 | 0.7 | 0.9 | 0.8 | 0.7 | 0.6 | 0.4 | 0.3 | 0.7 | 0.6 | 0.5 | 0.4 | 0.2 |
Zobowiązania ogółem | 0.0 | 2.8 | 2.8 | 0.0 | 4.0 | 19.2 | 8.8 | 3.9 | 3.4 | 1.5 | 1.2 | 1.6 | 1.9 | 1.9 | 1.6 | 1.4 | 1.7 | 4.8 | 4.1 | 2.8 | 2.4 | 3.1 | 4.9 | 3.9 | 4.3 | 4.7 | 5.1 | 4.2 | 4.3 | 3.8 | 4.1 | 4.5 | 6.0 | 5.6 | 5.6 | 6.5 | 7.0 |
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 |
Zyski zatrzymane | 0.0 | (19.3) | (19.3) | 0.0 | (20.6) | (22.9) | (24.4) | (31.8) | (33.1) | (35.0) | (37.3) | (39.9) | (42.6) | (45.3) | (48.0) | (50.6) | (53.4) | (56.1) | (59.9) | (63.2) | (66.0) | (67.7) | (70.7) | (73.3) | (75.3) | (78.1) | (80.9) | (83.8) | (86.6) | (88.8) | (91.4) | (92.4) | (94.5) | (96.9) | (100.8) | (101.9) | (102.9) |
Kapitał własny | 0.7 | (1.3) | (1.3) | (1.3) | (2.7) | (17.5) | (6.4) | 3.9 | 2.6 | 12.4 | 13.9 | 11.5 | 8.9 | 6.4 | 9.5 | 7.1 | 4.4 | 1.8 | 11.8 | 10.1 | 13.0 | 11.6 | 16.1 | 13.8 | 13.1 | 15.4 | 12.9 | 10.3 | 7.8 | 6.4 | 9.6 | 8.8 | 11.0 | 9.0 | 10.9 | 9.7 | 9.3 |
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 |
Pasywa | 0.7 | 1.5 | 1.5 | (1.3) | 1.3 | 1.7 | 2.4 | 7.8 | 6.0 | 14.0 | 15.1 | 13.1 | 10.8 | 8.3 | 11.1 | 8.5 | 6.1 | 6.6 | 15.9 | 12.8 | 15.4 | 14.7 | 20.9 | 17.7 | 17.5 | 20.1 | 18.0 | 14.6 | 12.2 | 10.2 | 13.7 | 13.3 | 17.1 | 14.6 | 16.5 | 16.2 | 16.3 |
Inwestycje | 4.8 | 0.0 | 0.0 | 2.1 | 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 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 3.0 | 4.2 | 2.0 | 5.5 | 3.1 | 0.0 |
Dług | 0.0 | 2.0 | 2.0 | 0.0 | 3.3 | 5.5 | 7.2 | 2.0 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 1.4 | 1.1 | 0.1 | 0.2 | 0.8 | 0.9 | 0.8 | 0.7 | 0.9 | 0.8 | 0.7 | 0.6 | 0.4 | 0.3 | 0.7 | 0.6 | 0.5 | 0.4 | 0.2 |
Środki pieniężne i inne aktywa pieniężne | (2.4) | 1.0 | 1.0 | (1.0) | 0.6 | 0.8 | 1.4 | 7.1 | 5.0 | 13.0 | 14.1 | 11.7 | 9.1 | 6.5 | 9.2 | 6.7 | 4.3 | 4.5 | 13.7 | 10.7 | 13.3 | 12.2 | 17.4 | 13.8 | 12.6 | 15.5 | 12.9 | 10.2 | 7.4 | 5.3 | 9.3 | 6.0 | 6.9 | 6.9 | 5.4 | 5.8 | 6.6 |
Dług netto | 2.4 | 1.0 | 1.0 | 1.0 | 2.6 | 4.7 | 5.8 | (5.1) | (3.1) | (13.0) | (14.1) | (11.7) | (9.1) | (6.5) | (9.2) | (6.7) | (4.3) | (1.8) | (12.3) | (9.7) | (13.2) | (12.1) | (16.5) | (12.9) | (11.8) | (14.8) | (12.1) | (9.5) | (6.8) | (4.8) | (8.8) | (5.7) | (6.2) | (6.3) | (4.9) | (5.5) | (6.4) |
Ticker | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO | MYO |
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 |