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 | 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 | 2024 | 2025 |
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 | Q4 | Q1 |
Aktywa | 17.2 | 31.4 | 33.2 | 31.0 | 27.4 | 23.0 | 21.4 | 18.4 | 14.8 | 10.6 | 17.6 | 14.8 | 18.2 | 14.1 | 20.7 | 18.1 | 14.9 | 16.5 | 15.3 | 16.3 | 19.7 | 34.6 | 34.6 | 31.2 | 34.3 | 54.2 | 56.3 | 52.6 | 45.9 | 44.4 | 40.2 | 39.0 | 37.3 | 35.3 | 32.0 | 46.1 | 38.8 | 34.8 | 32.1 | 24.3 | 20.2 | 19.7 |
Aktywa trwałe | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 1.1 | 1.0 | 0.8 | 0.7 | 0.6 | 0.5 | 0.7 | 0.6 | 0.8 | 0.9 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 1.6 | 1.1 | 1.0 | 0.8 | 0.6 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 |
Rzeczowe aktywa trwałe netto | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 1.1 | 1.0 | 0.8 | 0.7 | 0.6 | 0.5 | 0.7 | 0.6 | 0.8 | 0.9 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.8 | 0.7 | 0.8 | 0.6 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 |
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 | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 4.8 | 4.9 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.5 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.0 | 0.1 | 0.4 | 0.5 | 0.5 | 0.7 | 0.6 | 0.6 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 16.7 | 30.9 | 32.7 | 30.6 | 26.9 | 22.6 | 21.0 | 18.1 | 14.4 | 10.3 | 17.2 | 14.5 | 17.8 | 13.8 | 20.3 | 17.7 | 14.5 | 15.4 | 14.3 | 15.4 | 18.9 | 33.9 | 34.1 | 30.5 | 33.7 | 53.4 | 55.4 | 51.6 | 44.9 | 43.5 | 39.4 | 38.2 | 35.7 | 34.3 | 31.0 | 45.3 | 38.2 | 33.4 | 30.6 | 22.9 | 18.9 | 18.5 |
Środki pieniężne i Inwestycje | 16.2 | 30.6 | 32.1 | 30.0 | 26.1 | 22.3 | 20.4 | 17.7 | 14.1 | 10.1 | 16.7 | 14.0 | 11.8 | 7.7 | 18.7 | 16.2 | 13.7 | 14.2 | 12.3 | 12.3 | 14.1 | 30.6 | 29.9 | 26.7 | 31.2 | 50.4 | 50.8 | 48.1 | 41.3 | 39.5 | 33.7 | 32.4 | 32.1 | 29.7 | 24.4 | 40.0 | 34.9 | 29.6 | 24.8 | 19.6 | 15.9 | 15.3 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 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 | 48.3 | 47.9 | 1.4 | 1.4 | 5.1 | 1.7 | 2.4 | 20.5 | 13.8 | 6.8 | 3.7 | 3.4 | 2.4 | 2.6 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 14.2 | 28.6 | 30.0 | 28.0 | 24.0 | 20.2 | 18.3 | 15.6 | 12.0 | 10.1 | 16.7 | 14.0 | 11.8 | 7.7 | 18.7 | 16.2 | 13.7 | 14.2 | 12.3 | 12.3 | 14.1 | 30.6 | 29.9 | 26.7 | 31.2 | 50.4 | 50.8 | 48.1 | 41.3 | 39.5 | 33.7 | 32.4 | 11.7 | 15.9 | 17.5 | 40.0 | 31.5 | 27.2 | 24.8 | 19.6 | 15.9 | 15.3 |
Należności krótkoterminowe | 3.4 | 4.3 | 3.1 | 3.3 | 2.7 | 2.6 | 2.8 | 2.8 | 4.1 | 3.3 | 3.3 | 2.8 | 3.5 | 3.2 | 2.9 | 2.2 | 1.8 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 2.3 | 0.0 | 0.6 | 2.2 | 1.1 | 0.7 | 0.9 | 3.4 | 1.1 | 0.8 |
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 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 |
Zobowiązania krótkoterminowe | 3.4 | 4.3 | 3.1 | 3.3 | 2.7 | 2.6 | 2.8 | 2.8 | 4.1 | 3.3 | 3.3 | 2.8 | 5.2 | 4.1 | 3.9 | 3.2 | 2.8 | 4.5 | 4.5 | 4.1 | 12.9 | 4.3 | 3.9 | 3.4 | 2.7 | 2.4 | 2.6 | 2.7 | 2.7 | 2.4 | 2.5 | 3.7 | 3.9 | 2.5 | 2.7 | 10.0 | 4.2 | 4.1 | 6.1 | 7.7 | 6.7 | 5.8 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | (0.6) | -0.0 | -0.0 | -0.0 | 0.0 | -0.0 | 1.7 | 2.3 | (1.1) | (0.7) | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania 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 | 4.6 | 5.3 | 5.8 | 5.9 | 5.9 | 6.2 | 7.0 | 8.8 | 6.9 | 6.8 | 6.7 | 6.9 | 6.9 | 7.1 | 7.2 | 7.2 | 7.1 | 7.0 | 6.9 | 6.9 | 6.9 | 7.1 | 7.1 | 7.1 | 7.0 | 7.7 | 7.6 | 7.5 | 7.5 | 7.4 |
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 | (0.4) | (6.7) | 0.0 | (6.7) | (6.7) | (6.7) | (6.7) | (6.7) | (6.7) | (6.7) | (6.7) | (6.7) | (6.7) | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | (0.3) | (6.7) | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania 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 | 4.6 | 5.3 | 5.8 | 5.9 | 5.9 | 6.2 | 7.0 | 8.8 | 6.9 | 6.8 | 6.7 | 6.9 | 6.9 | 7.1 | 7.2 | 7.2 | 7.1 | 7.0 | 6.9 | 6.9 | 6.9 | 7.1 | 7.1 | 7.1 | 7.0 | 7.7 | 7.6 | 7.5 | 7.5 | 7.4 |
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 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.6 | 0.5 | 0.5 | 0.4 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 |
Zobowiązania ogółem | 3.4 | 4.3 | 3.1 | 3.3 | 2.7 | 2.6 | 2.8 | 2.8 | 4.1 | 3.3 | 3.3 | 2.8 | 9.9 | 9.4 | 9.7 | 9.1 | 8.7 | 10.8 | 11.5 | 12.8 | 19.8 | 11.1 | 10.6 | 10.3 | 9.6 | 9.5 | 9.8 | 9.9 | 9.8 | 9.4 | 9.5 | 10.6 | 10.8 | 9.6 | 9.7 | 17.1 | 11.3 | 11.8 | 13.8 | 15.2 | 14.2 | 13.2 |
Kapitał (fundusz) podstawowy | 237.7 | 254.2 | 261.0 | 261.2 | 261.3 | 261.2 | 262.0 | 262.2 | 262.3 | 262.3 | 270.1 | 270.9 | 271.7 | 272.2 | 282.5 | 283.7 | 285.2 | 289.4 | 292.6 | 295.6 | 311.1 | 333.8 | 341.2 | 344.8 | 356.8 | 383.0 | 391.1 | 391.2 | 391.3 | 396.5 | 396.8 | 398.1 | 404.0 | 409.4 | 413.4 | 428.8 | 430.9 | 432.5 | 434.5 | 434.5 | 438.2 | 445.5 |
Zyski zatrzymane | (250.0) | (253.5) | (257.4) | (260.2) | (263.7) | (267.7) | (270.3) | (273.6) | (278.8) | (282.3) | (286.7) | (289.7) | (294.4) | (299.1) | (303.3) | (306.7) | (311.5) | (316.4) | (321.7) | (325.2) | (344.6) | (344.2) | (351.0) | (357.8) | (367.1) | (373.5) | (380.8) | (385.7) | (393.4) | (400.2) | (405.3) | (409.7) | (418.3) | (424.7) | (432.1) | (442.1) | (446.0) | (452.9) | (460.2) | (469.7) | (477.7) | (484.4) |
Kapitał własny | 13.8 | 27.2 | 30.1 | 27.7 | 24.7 | 20.5 | 18.6 | 15.6 | 10.7 | 7.3 | 14.3 | 12.1 | 8.3 | 4.7 | 11.0 | 9.0 | 6.2 | 5.7 | 3.8 | 3.5 | (0.1) | 23.4 | 24.0 | 21.0 | 24.8 | 44.7 | 46.5 | 42.7 | 36.1 | 35.0 | 30.8 | 28.4 | 26.5 | 25.8 | 22.2 | 29.0 | 27.6 | 23.0 | 18.3 | 9.1 | 6.0 | 6.5 |
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 | 0.0 | 0.0 |
Pasywa | 17.2 | 31.4 | 33.2 | 31.0 | 27.4 | 23.0 | 21.4 | 18.4 | 14.8 | 10.6 | 17.6 | 14.8 | 18.2 | 14.1 | 20.7 | 18.1 | 14.9 | 16.5 | 15.3 | 16.3 | 19.7 | 34.6 | 34.6 | 31.2 | 34.3 | 54.2 | 56.3 | 52.6 | 45.9 | 44.4 | 40.2 | 39.0 | 37.3 | 35.3 | 32.0 | 46.1 | 38.8 | 34.8 | 32.1 | 24.3 | 20.2 | 19.7 |
Inwestycje | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 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 | 48.3 | 47.9 | 1.4 | 1.4 | 5.1 | 1.7 | 2.4 | 20.5 | 13.8 | 6.8 | 3.7 | 3.4 | 2.4 | 2.6 | 0.0 | 0.0 | 0.0 |
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 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.6 | 0.5 | 0.5 | 0.4 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 |
Środki pieniężne i inne aktywa pieniężne | 14.2 | 28.6 | 30.0 | 28.0 | 24.0 | 20.2 | 18.3 | 15.6 | 12.0 | 10.1 | 16.7 | 14.0 | 11.8 | 7.7 | 18.7 | 16.2 | 13.7 | 14.2 | 12.3 | 12.3 | 14.1 | 30.6 | 29.9 | 26.7 | 31.2 | 50.4 | 50.8 | 48.1 | 41.3 | 39.5 | 33.7 | 32.4 | 11.7 | 15.9 | 17.5 | 40.0 | 31.5 | 27.2 | 24.8 | 19.6 | 15.9 | 15.3 |
Dług netto | (14.2) | (28.6) | (30.0) | (28.0) | (24.0) | (20.2) | (18.3) | (15.6) | (12.0) | (10.1) | (16.7) | (14.0) | (11.8) | (7.7) | (18.7) | (16.2) | (13.7) | (13.4) | (11.6) | (11.7) | (13.6) | (30.1) | (29.6) | (26.2) | (30.8) | (49.7) | (50.1) | (47.4) | (40.6) | (38.9) | (33.2) | (31.9) | (11.3) | (15.3) | (17.0) | (39.5) | (31.1) | (26.1) | (23.7) | (18.5) | (14.9) | (14.3) |
Ticker | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY | ONCY |
Waluta | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |