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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 2014 | 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 | 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 | 1.1 | 0.6 | 2.3 | 10.8 | 13.2 | 14.0 | 13.6 | 23.5 | 22.2 | 20.2 | 29.8 | 26.4 | 21.4 | 30.2 | 27.3 | 23.7 | 20.3 | 29.3 | 24.0 | 26.7 | 22.9 | 22.8 | 66.4 | 63.3 | 689.3 | 1 490.4 | 1 536.2 | 1 523.9 | 1 390.0 | 1 387.7 | 1 342.4 | 1 275.9 | 1 203.5 | 1 210.2 | 1 194.2 | 1 073.1 | 1 064.3 | 974.0 | 911.0 | 908.1 | 901.9 | 898.2 |
Aktywa trwałe | 0.1 | 0.3 | 0.3 | 1.6 | 4.1 | 6.1 | 7.3 | 8.9 | 8.9 | 10.4 | 11.6 | 11.6 | 12.2 | 12.0 | 11.9 | 11.7 | 11.5 | 13.4 | 12.9 | 14.8 | 13.0 | 12.4 | 11.9 | 20.6 | 13.1 | 89.3 | 205.9 | 129.6 | 78.1 | 111.0 | 76.0 | 228.9 | 139.1 | 187.8 | 202.3 | 163.9 | 170.4 | 142.9 | 110.5 | 110.5 | 112.6 | 119.3 |
Rzeczowe aktywa trwałe netto | 0.1 | 0.3 | 0.3 | 0.7 | 1.1 | 1.5 | 1.4 | 1.4 | 2.0 | 3.2 | 4.4 | 4.7 | 5.2 | 5.1 | 5.2 | 5.2 | 5.2 | 7.3 | 7.0 | 9.0 | 7.4 | 7.1 | 6.6 | 7.2 | 8.3 | 9.5 | 12.0 | 12.4 | 12.2 | 25.0 | 25.8 | 27.1 | 22.4 | 25.5 | 28.1 | 27.8 | 28.8 | 27.2 | 26.1 | 26.8 | 23.4 | 21.5 |
Wartość firmy | 0.0 | 0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (19.3) | 0.0 | 0.0 | (17.3) | 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 | 0.0 | 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 | 0.9 | 2.9 | 0.0 | 0.0 | 0.0 | 26.1 | 0.0 | 0.0 | 24.1 | 6.7 | 0.0 | 0.0 | 0.0 | 6.0 | 0.0 | 0.0 | 0.0 | 5.2 | 0.0 | 0.0 | 0.0 | 4.4 | 0.0 | 0.0 | 0.0 | 0.0 | 21.4 | 20.4 | 31.8 | 0.0 | 0.0 | 0.0 | 2.2 | 2.2 | 2.2 | 2.2 | 0.0 | 2.2 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.9 | 2.9 | 4.5 | 5.8 | 7.4 | 6.8 | 7.0 | 7.1 | 6.8 | 6.7 | 6.6 | 6.4 | 6.2 | 6.0 | 5.8 | 5.6 | 5.4 | 5.2 | 5.0 | 4.8 | 4.6 | 4.4 | 4.2 | 118.2 | 116.8 | 0.0 | 21.4 | 20.4 | 31.8 | 0.0 | 0.8 | 0.8 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 |
Należności netto | 0.0 | 0.1 | 0.0 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 0.0 | 0.7 | 1.2 | 0.6 | 0.4 | 1.2 | 1.3 | 1.8 | 1.7 | 2.4 | 1.7 | 2.8 | 2.2 | 2.1 | 1.0 | 1.2 | 1.1 | 2.0 | 0.9 | 4.7 | 4.6 | 13.5 | 5.8 | 5.9 | 6.3 | 16.2 | 17.9 | 15.2 | 22.2 | 18.3 | 17.3 | 17.3 | 12.5 | 17.4 |
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 | 8.4 | 0.4 | 75.1 | 75.1 | 0.5 | 64.4 | 63.1 | 28.7 | 168.1 | 115.0 | 160.3 | 172.2 | 132.0 | 138.4 | 113.5 | 81.3 | 80.6 | 86.2 | 94.9 |
Aktywa obrotowe | 1.0 | 0.3 | 1.9 | 9.2 | 9.1 | 7.9 | 6.3 | 14.6 | 13.3 | 9.9 | 18.1 | 14.8 | 9.2 | 18.2 | 15.4 | 12.0 | 8.8 | 15.9 | 11.0 | 11.9 | 9.9 | 10.3 | 54.5 | 42.6 | 676.1 | 1 401.1 | 1 330.3 | 1 394.3 | 1 311.9 | 1 276.7 | 1 266.4 | 1 047.1 | 1 064.3 | 1 022.3 | 991.9 | 909.2 | 894.0 | 831.0 | 800.5 | 797.6 | 789.3 | 778.9 |
Środki pieniężne i Inwestycje | 1.0 | 0.2 | 1.8 | 9.0 | 8.7 | 7.6 | 5.8 | 14.3 | 12.4 | 8.9 | 16.5 | 12.0 | 6.1 | 14.8 | 11.6 | 7.5 | 3.8 | 10.2 | 5.3 | 5.5 | 3.9 | 4.5 | 49.5 | 37.3 | 670.9 | 1 395.9 | 1 321.8 | 1 385.4 | 1 291.2 | 1 248.0 | 1 237.9 | 1 020.3 | 1 032.0 | 986.0 | 954.4 | 872.7 | 851.5 | 793.1 | 763.9 | 760.8 | 758.0 | 744.7 |
Zapasy | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | (0.4) | 0.0 | 0.2 | 1.9 | 2.3 | 2.3 | 2.5 | 2.6 | 3.1 | 3.3 | 4.0 | 3.6 | 3.5 | 3.7 | 4.0 | 4.0 | 3.3 | 3.2 | 4.1 | 4.0 | 11.2 | 15.1 | 16.0 | 17.8 | 19.4 | 20.0 | 19.5 | 21.3 | 18.4 | 19.7 | 19.3 | 19.5 | 16.9 | 16.8 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.8 | 16.3 | 85.6 | 296.8 | 287.0 | 257.6 | 437.6 | 459.8 | 531.7 | 650.1 | 346.7 | 573.8 | 499.8 | 383.4 | 542.0 | 541.2 | 532.0 | 547.1 | 440.8 | 257.2 |
Środki pieniężne i inne aktywa pieniężne | 1.0 | 0.2 | 1.8 | 8.8 | 8.7 | 7.6 | 5.8 | 14.3 | 12.4 | 8.9 | 16.5 | 12.0 | 6.1 | 14.8 | 11.6 | 7.5 | 3.8 | 10.2 | 5.3 | 5.5 | 3.9 | 4.5 | 39.7 | 21.0 | 585.3 | 1 099.1 | 1 034.8 | 1 127.8 | 853.6 | 788.1 | 706.2 | 370.2 | 685.4 | 412.2 | 454.6 | 489.3 | 309.6 | 251.9 | 231.8 | 213.7 | 317.2 | 487.4 |
Należności krótkoterminowe | 0.1 | 0.1 | 0.2 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.7 | 1.2 | 0.8 | 0.3 | 0.5 | 0.4 | 1.2 | 1.0 | 1.4 | 1.2 | 0.8 | 0.5 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 1.7 | 1.5 | 1.8 | 2.8 | 3.8 | 3.5 | 2.9 | 3.7 | 5.5 | 3.2 | 8.1 | 4.7 | 4.1 | 2.9 | 3.4 | 4.2 | 30.7 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 2.1 | 0.0 | 0.0 | 0.0 | 4.8 | 0.0 | 0.0 | 0.0 | 4.5 | 4.3 | 3.7 | 4.2 | 4.0 | 4.1 |
Zobowiązania krótkoterminowe | 0.2 | 0.4 | 0.5 | 0.8 | 0.9 | 1.2 | 1.5 | 1.6 | 2.0 | 2.9 | 3.0 | 3.6 | 2.2 | 2.2 | 3.1 | 3.1 | 3.6 | 4.4 | 4.0 | 3.9 | 4.4 | 4.2 | 4.3 | 5.3 | 6.7 | 7.1 | 14.8 | 14.5 | 32.0 | 43.5 | 34.5 | 30.3 | 37.0 | 34.1 | 29.3 | 37.0 | 34.5 | 30.4 | 27.0 | 27.8 | 30.8 | 53.5 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 3.4 | (0.4) | (0.4) | (0.4) | 3.8 | (0.3) | (0.3) | -0.0 | 4.1 | 0.0 | 0.0 | 0.0 | 3.7 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.1 | 0.0 | 0.2 | 0.3 | 0.4 | 0.6 | 0.6 | 1.0 | 0.9 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.1 | 1.1 | 8.8 | 4.9 | 11.9 | 6.8 | 3.2 | 4.4 | 5.3 | 15.5 | 13.6 | 18.7 | 14.1 | 13.7 | 22.9 | 16.0 | 14.0 | 16.1 | 15.6 | 15.3 | 13.9 | 14.1 | 12.3 | 11.7 | 12.7 | 12.4 | 11.8 |
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 | 5.6 | 1.9 | 6.8 | 2.7 | (0.5) | 0.9 | 1.7 | 0.0 | 0.0 | 3.6 | 3.1 | 0.2 | 1.1 | 0.3 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 5.9 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.1 | 0.0 | 0.2 | 0.3 | 0.4 | 0.6 | 0.6 | 1.0 | 0.9 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.1 | 1.1 | 8.8 | 4.9 | 11.9 | 6.8 | 3.2 | 4.4 | 5.3 | 15.5 | 13.6 | 18.7 | 14.1 | 13.7 | 22.9 | 16.0 | 14.0 | 16.1 | 15.6 | 15.3 | 13.9 | 14.1 | 12.3 | 11.7 | 12.7 | 12.4 | 11.8 |
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 | 1.4 | 1.3 | 3.5 | 3.1 | 1.8 | 1.7 | 1.8 | 3.8 | 3.3 | 3.9 | 3.6 | 5.4 | 12.4 | 11.0 | 10.5 | 17.2 | 11.4 | 10.2 | 9.0 | 13.2 | 12.2 | 11.2 | 11.4 | 10.5 | 9.8 |
Zobowiązania ogółem | 0.2 | 0.5 | 0.5 | 1.0 | 1.2 | 1.6 | 2.1 | 2.2 | 2.9 | 3.8 | 4.1 | 4.8 | 3.3 | 3.4 | 4.3 | 4.2 | 4.7 | 13.2 | 8.9 | 15.8 | 11.3 | 7.4 | 8.8 | 10.6 | 22.1 | 20.7 | 33.4 | 28.7 | 45.7 | 66.4 | 50.5 | 44.3 | 53.2 | 49.7 | 44.6 | 50.9 | 48.6 | 42.7 | 38.7 | 40.5 | 43.2 | 65.3 |
Kapitał (fundusz) podstawowy | 0.6 | 0.6 | 0.7 | 0.9 | 1.0 | 1.1 | 1.1 | 1.4 | 1.4 | 1.5 | 1.9 | 1.9 | 1.9 | 3.3 | 3.3 | 3.3 | 3.3 | 5.6 | 5.6 | 5.6 | 6.4 | 12.2 | 66.2 | 66.3 | 257.2 | 375.6 | 386.0 | 386.4 | 386.7 | 386.7 | 387.3 | 387.6 | 388.4 | 389.9 | 396.2 | 399.3 | 400.7 | 404.4 | 405.7 | 407.3 | 409.1 | 411.0 |
Zyski zatrzymane | (3.4) | (3.9) | (4.6) | (7.3) | (9.3) | (11.3) | (12.8) | (14.9) | (18.4) | (24.0) | (29.9) | (33.7) | (38.4) | (40.2) | (44.0) | (47.6) | (51.6) | (53.1) | (54.3) | (58.6) | (60.0) | (62.0) | (70.3) | (91.0) | (108.5) | (117.8) | (131.4) | (149.6) | (309.2) | (342.3) | (382.1) | (449.0) | (536.7) | (514.4) | (523.6) | (590.2) | (591.2) | (626.0) | (670.0) | (678.3) | (687.1) | (710.9) |
Kapitał własny | 0.9 | 0.2 | 1.6 | 9.8 | 12.0 | 12.4 | 11.5 | 21.3 | 19.3 | 16.4 | 25.6 | 21.7 | 18.1 | 26.7 | 23.0 | 19.5 | 15.6 | 16.1 | 15.1 | 10.9 | 11.6 | 15.3 | 57.6 | 52.7 | 667.1 | 1 469.7 | 1 502.7 | 1 495.2 | 1 344.2 | 1 321.3 | 1 292.0 | 1 231.6 | 1 150.3 | 1 160.4 | 1 149.6 | 1 022.1 | 1 015.8 | 929.3 | 870.3 | 867.6 | 858.7 | 832.9 |
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 | 0.6 | 0.9 | 0.8 | 0.6 | 0.9 | 0.8 | 0.6 | 0.9 | 0.7 | 1.0 | 0.9 | 0.6 | 1.0 | 0.7 | 0.5 |
Pasywa | 1.1 | 0.6 | 2.1 | 10.8 | 13.2 | 14.0 | 13.6 | 23.5 | 22.2 | 20.2 | 29.8 | 26.4 | 21.4 | 30.2 | 27.3 | 23.7 | 20.3 | 29.3 | 24.0 | 26.7 | 22.9 | 22.8 | 66.4 | 63.3 | 689.3 | 1 490.4 | 1 536.2 | 1 523.9 | 1 390.0 | 1 387.7 | 1 342.4 | 1 275.9 | 1 203.5 | 1 210.2 | 1 194.2 | 1 073.1 | 1 064.3 | 974.0 | 911.0 | 908.1 | 901.9 | 898.2 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.8 | 24.7 | 85.6 | 372.0 | 362.1 | 257.6 | 502.0 | 523.0 | 560.4 | 818.2 | 461.6 | 734.1 | 672.0 | 515.3 | 680.4 | 654.7 | 613.4 | 627.7 | 527.0 | 352.1 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 1.3 | 3.5 | 2.1 | 1.8 | 1.7 | 1.8 | 2.6 | 3.3 | 3.9 | 3.6 | 3.3 | 12.4 | 11.9 | 11.3 | 18.0 | 12.1 | 10.8 | 9.6 | 13.8 | 12.7 | 11.7 | 11.9 | 10.8 | 10.2 |
Środki pieniężne i inne aktywa pieniężne | 1.0 | 0.2 | 1.8 | 8.8 | 8.7 | 7.6 | 5.8 | 14.3 | 12.4 | 8.9 | 16.5 | 12.0 | 6.1 | 14.8 | 11.6 | 7.5 | 3.8 | 10.2 | 5.3 | 5.5 | 3.9 | 4.5 | 39.7 | 21.0 | 585.3 | 1 099.1 | 1 034.8 | 1 127.8 | 853.6 | 788.1 | 706.2 | 370.2 | 685.4 | 412.2 | 454.6 | 489.3 | 309.6 | 251.9 | 231.8 | 213.7 | 317.2 | 487.4 |
Dług netto | (0.9) | (0.2) | (1.7) | (8.8) | (8.7) | (7.6) | (5.8) | (14.3) | (12.4) | (8.9) | (16.5) | (12.0) | (6.1) | (14.8) | (11.6) | (7.5) | (3.8) | (8.8) | (4.0) | (2.0) | (1.8) | (2.7) | (38.0) | (19.2) | (582.7) | (1 095.8) | (1 030.9) | (1 124.2) | (850.3) | (775.7) | (694.3) | (358.9) | (667.4) | (400.1) | (443.7) | (479.7) | (295.8) | (239.2) | (220.1) | (201.7) | (306.4) | (477.3) |
Ticker | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM | NNDM |
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 |