Rok finansowy |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Aktywa (mln) |
54.645029 |
83.538926 |
83.362802 |
169.054738 |
192.184009 |
228.397916 |
265.013 |
240.737 |
217.816 |
169.527 |
136.082 |
165.015 |
132.01 |
152.742 |
198.612 |
301.832 |
355.485 |
401.45 |
519.611 |
653.341 |
797.411 |
840.979 |
1 056.561 |
998.902 |
1 436.929 |
2 059.912 |
Aktywa trwałe (mln) |
8.283714 |
16.175977 |
15.874183 |
8.462659 |
7.247813 |
22.796339 |
44.015 |
165.974 |
149.602 |
58.577 |
45.634 |
113.015 |
77.217 |
101.592 |
139.285 |
262.293 |
293.134 |
372.369 |
488.27 |
576.133 |
710.059 |
678.121 |
766.095 |
6.484 |
41.051 |
20.44 |
Rzeczowe aktywa trwałe netto |
0.008714 |
0.531462 |
0.460219 |
0.546231 |
0.670715 |
1.958927 |
6.587 |
4.458 |
5.433 |
5.062 |
3.631 |
3.21 |
2.853 |
3.523 |
3.741 |
0.329 |
0.0 |
0.0 |
0.0 |
0.0 |
7.99 |
6.933 |
7.31 |
6.484 |
5.701 |
5.688 |
Wartość firmy |
0.0 |
0.0 |
0.963736 |
2.862965 |
1.832621 |
11.150326 |
9.438 |
10.575 |
12.996 |
12.092 |
12.092 |
12.092 |
12.092 |
12.092 |
12.092 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
25.885 |
14.085 |
Wartości niematerialne i prawne |
0.0 |
0.0 |
0.0 |
0.0 |
3.024298 |
6.477989 |
9.894 |
9.141 |
8.829 |
6.096 |
4.218 |
2.753 |
1.42 |
1.558 |
1.24 |
0.444 |
0.0 |
0.0 |
0.0 |
0.0 |
24.411 |
26.061 |
28.008 |
30.268 |
4.235 |
0.667 |
Wartość firmy i wartości niematerialne i prawne |
0.0 |
0.0 |
0.963736 |
2.862965 |
4.856919 |
17.628315 |
19.332 |
19.716 |
21.825 |
18.188 |
16.31 |
14.845 |
13.512 |
13.65 |
13.332 |
0.444 |
0.0 |
0.0 |
0.0 |
0.0 |
24.411 |
26.061 |
28.008 |
30.268 |
30.12 |
14.752 |
Należności netto |
0.0 |
0.0 |
0.0 |
3.884811 |
3.421193 |
3.7362 |
2.525 |
7.103 |
4.506 |
5.175 |
11.479 |
22.048 |
15.404 |
27.569 |
25.208 |
3.337 |
35.139 |
6.15 |
10.794 |
45.849 |
54.145 |
58.842 |
48.932 |
1.338 |
62.43 |
0.0 |
Inwestycje długoterminowe |
8.275 |
15.644515 |
14.450228 |
5.053463 |
1.720179 |
3.209097 |
18.096 |
141.8 |
122.344 |
103.604 |
75.404 |
93.749 |
59.558 |
71.087 |
98.015 |
245.174 |
267.734 |
345.224 |
456.689 |
541.096 |
659.044 |
671.188 |
758.785 |
808.038 |
77.393 |
0.0 |
Aktywa obrotowe |
25.454016 |
34.697081 |
45.622194 |
50.109632 |
38.585983 |
57.867279 |
40.561 |
44.647 |
31.186 |
110.95 |
90.448 |
52.0 |
54.793 |
51.15 |
59.327 |
39.539 |
62.351 |
29.081 |
31.341 |
77.208 |
87.352 |
60.915 |
51.329 |
72.863 |
47.569 |
30.857 |
Środki pieniężne i Inwestycje |
25.454016 |
34.697081 |
45.622194 |
46.224821 |
35.16479 |
54.131079 |
38.036 |
37.544 |
26.68 |
87.411 |
64.528 |
10.382 |
11.363 |
15.125 |
17.242 |
20.813 |
4.308 |
2.051 |
2.464 |
2.316 |
1.762 |
2.073 |
2.397 |
72.863 |
184.006 |
30.857 |
Zapasy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
8.366 |
14.241 |
18.556 |
0.0 |
0.0 |
0.0 |
0.0 |
0.035 |
0.035 |
0.009 |
0.009 |
118.797 |
110.267 |
235.792 |
0.0 |
0.0 |
0.0 |
Inwestycje krótkoterminowe |
0.0 |
0.0 |
14.450228 |
5.053463 |
1.720179 |
3.209097 |
14.096 |
10.859 |
1.308 |
70.559 |
51.947 |
0.0 |
0.0 |
0.896 |
4.734 |
3.0 |
0.035 |
0.035 |
0.009 |
0.009 |
0.0 |
0.0 |
0.0 |
19.171 |
32.171 |
23.916 |
Środki pieniężne i inne aktywa pieniężne |
25.454016 |
34.697081 |
31.171966 |
41.171358 |
33.444611 |
50.921982 |
23.94 |
26.685 |
25.372 |
16.852 |
12.581 |
10.382 |
11.363 |
14.229 |
12.508 |
17.813 |
4.308 |
2.051 |
2.464 |
2.316 |
1.762 |
2.073 |
2.397 |
53.692 |
184.006 |
6.941 |
Należności krótkoterminowe |
0.0 |
0.0 |
(48.099487) |
0.0 |
0.0 |
0.0 |
0.0 |
8.509 |
10.259 |
9.344 |
8.314 |
41.104 |
14.196 |
11.206 |
14.688 |
7.683 |
14.747 |
13.904 |
16.866 |
25.021 |
20.824 |
27.608 |
10.935 |
20.213 |
0.0 |
0.0 |
Dług krótkoterminowy |
0.0 |
1.381258 |
0.0 |
65.196116 |
65.69705 |
76.258728 |
92.048 |
86.332 |
79.085 |
70.559 |
0.0 |
0.0 |
0.857 |
7.567 |
101.358 |
2.416 |
0.0 |
0.0 |
0.0 |
0.0 |
31.646 |
1.555 |
1.876 |
367.244 |
40.885 |
0.0 |
Zobowiązania krótkoterminowe |
0.0 |
1.381258 |
(48.099487) |
65.196116 |
65.69705 |
76.258728 |
92.048 |
94.841 |
89.344 |
79.903 |
13.81 |
15.091 |
15.83 |
12.643 |
8.941 |
10.609 |
15.003 |
15.131 |
16.866 |
25.025 |
20.955 |
27.608 |
10.935 |
387.457 |
40.885 |
26.765 |
Rozliczenia międzyokresowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.862 |
1.768 |
3.25 |
1.437 |
1.274 |
0.059 |
0.0 |
0.0 |
0.0 |
0.0 |
(31.646) |
26.053 |
9.059 |
(67.097) |
0.0 |
0.0 |
Zobowiązania długoterminowe |
39.177512 |
67.559724 |
65.348214 |
67.69522 |
71.750946 |
58.0977 |
70.094 |
140.563 |
125.762 |
33.545 |
68.245 |
94.33 |
56.881 |
71.197 |
112.662 |
124.805 |
136.533 |
177.225 |
224.416 |
340.871 |
454.23 |
460.479 |
481.108 |
236.087 |
1 185.708 |
2.244 |
Rezerwy z tytułu odroczonego podatku |
0.0 |
1.381258 |
1.563018 |
3.726151 |
10.81579 |
16.626577 |
24.271 |
24.428 |
17.88 |
5.344 |
0.0 |
0.0 |
0.0 |
(4.741) |
1.854 |
(2.151) |
0.857 |
5.983 |
8.164 |
9.241 |
12.405 |
11.406 |
12.733 |
19.194 |
7.416 |
2.244 |
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 |
0.632 |
0.642 |
0.033 |
0.0 |
0.0 |
0.0 |
0.0 |
9.897 |
7.142 |
7.18 |
7.973 |
4.191 |
6.498 |
Zobowiązania ogółem |
40.397991 |
70.106524 |
66.889573 |
137.109703 |
143.543436 |
145.582118 |
172.455 |
158.264 |
156.266 |
113.448 |
82.055 |
109.421 |
72.711 |
83.84 |
121.603 |
135.414 |
151.536 |
192.356 |
241.282 |
365.896 |
475.185 |
501.626 |
652.674 |
623.544 |
1 187.883 |
1 763.63 |
Kapitał własny |
8.308927 |
9.269349 |
11.391537 |
27.172294 |
40.247422 |
77.094848 |
87.525 |
87.069 |
56.58 |
53.771 |
52.412 |
54.285 |
58.119 |
66.847 |
75.344 |
166.418 |
203.949 |
209.094 |
278.329 |
287.445 |
322.226 |
339.353 |
403.887 |
375.358 |
249.046 |
296.282 |
Udziały mniejszościowe |
5.938111 |
4.163053 |
5.081692 |
4.772741 |
8.393151 |
5.72095 |
5.033 |
(4.596) |
4.97 |
2.308 |
1.615 |
1.309 |
1.18 |
2.055 |
1.665 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Pasywa |
54.645029 |
83.538926 |
83.362802 |
169.054738 |
192.184009 |
228.397916 |
265.013 |
240.737 |
217.816 |
169.527 |
136.082 |
165.015 |
132.01 |
152.742 |
198.612 |
301.832 |
355.485 |
401.45 |
519.611 |
653.341 |
797.411 |
840.979 |
1 056.561 |
998.902 |
1 436.929 |
2 059.912 |
Inwestycje |
8.275 |
15.644515 |
28.900456 |
10.106926 |
3.440358 |
6.418194 |
32.192 |
152.659 |
123.652 |
103.604 |
75.404 |
93.749 |
59.558 |
68.197 |
102.749 |
238.691 |
267.769 |
345.259 |
456.698 |
541.105 |
659.044 |
671.188 |
758.785 |
827.209 |
77.393 |
23.916 |
Dług (mln) |
39.177512 |
67.559724 |
63.785196 |
129.165185 |
126.632206 |
116.569565 |
136.412 |
113.374 |
105.85 |
96.557 |
68.245 |
63.547 |
56.881 |
71.197 |
105.641 |
124.805 |
135.676 |
171.242 |
216.252 |
331.63 |
441.825 |
460.479 |
481.108 |
547.299 |
1 114.579 |
714.539 |
Środki pieniężne i inne aktywa pieniężne |
25.454016 |
34.697081 |
31.171966 |
41.171358 |
33.444611 |
50.921982 |
23.94 |
26.685 |
25.372 |
16.852 |
12.581 |
10.382 |
11.363 |
14.229 |
12.508 |
17.813 |
4.308 |
2.051 |
2.464 |
2.316 |
1.762 |
2.073 |
2.397 |
53.692 |
184.006 |
6.941 |
Dług netto |
13.723496 |
32.862643 |
32.61323 |
87.993827 |
93.187595 |
65.647583 |
112.472 |
86.689 |
80.478 |
79.705 |
55.664 |
53.165 |
45.518 |
56.968 |
93.133 |
106.992 |
131.368 |
169.191 |
213.788 |
329.314 |
440.063 |
458.406 |
478.711 |
493.607 |
930.573 |
(6.941) |
Ticker |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
NEWT |
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 |