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 | 124.5 | 129.1 | 132.7 | 119.6 | 127.5 | 126.6 | 123.6 | 121.7 | 119.7 | 117.9 | 112.8 | 108.5 | 95.9 | 88.8 | 90.8 | 98.1 | 100.4 | 106.7 | 111.3 | 119.3 | 126.7 | 141.4 | 180.8 | 208.6 | 235.1 | 252.6 | 294.1 | 335.1 | 351.9 | 387.2 | 466.6 | 544.8 | 585.2 | 622.0 | 632.5 | 713.2 | 792.4 | 940.6 | 899.8 | 945.2 | 932.9 | 977.5 |
Aktywa trwałe | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.7 | 2.6 | 2.7 | 2.7 | 2.7 | 2.7 | 3.8 | 2.4 | 2.5 | 2.4 | 1.4 | 2.3 | 2.5 | 2.6 | 2.5 | 5.2 | 34.2 | 6.7 | 28.3 | 28.7 | 6.8 | 6.6 | 6.8 | 713.3 | 786.5 | 792.7 | 6.7 | 816.5 | 7.7 |
Rzeczowe aktywa trwałe netto | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.7 | 2.6 | 2.7 | 2.7 | 2.7 | 2.7 | 3.8 | 2.4 | 2.5 | 2.4 | 2.4 | 2.3 | 2.5 | 2.6 | 2.5 | 2.6 | 2.4 | 2.4 | 2.3 | 3.1 | 3.5 | 3.5 | 3.5 | 3.5 | 3.7 | 3.9 | 3.9 | 4.7 | 4.9 |
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 | 30.3 | 0.0 | 0.0 | 23.8 | 0.0 | 0.0 | 0.0 | 633.2 | 633.2 | 683.6 | 0.0 | 0.0 | 0.0 |
Należności netto | 0.0 | 0.4 | 0.4 | 0.4 | 0.0 | 0.4 | 0.4 | 0.4 | 0.0 | 0.4 | 0.3 | 0.4 | 0.0 | 0.3 | 0.3 | 0.4 | 0.0 | 0.3 | 0.4 | 0.4 | 0.0 | 0.4 | 1.0 | 0.0 | 0.0 | 1.1 | 1.1 | 0.9 | 0.0 | 0.9 | 1.0 | 1.2 | 0.0 | 1.4 | 1.6 | 1.8 | 2.5 | 0.0 | 3.0 | 3.1 | 3.3 | 3.3 |
Inwestycje długoterminowe | 26.7 | 27.2 | 25.5 | 25.7 | 25.7 | 24.1 | 23.3 | 21.9 | 20.2 | 19.8 | 19.2 | 16.2 | 11.4 | 11.0 | 10.5 | 10.0 | 9.5 | 9.1 | 12.8 | 12.1 | 11.2 | 10.4 | 9.5 | 12.0 | 22.3 | 24.8 | 23.7 | 37.1 | 35.4 | 31.8 | 27.9 | 26.0 | 25.6 | 26.1 | 25.2 | 23.5 | 66.0 | 139.5 | 94.8 | 0.0 | 23.1 | 0.0 |
Aktywa obrotowe | 11.6 | 39.8 | 40.2 | 34.1 | 10.2 | 36.2 | 36.9 | 33.7 | 17.6 | 37.8 | 39.1 | 34.9 | 11.2 | 15.2 | 6.3 | 8.0 | 1.9 | 4.7 | 8.4 | 8.3 | 2.1 | 20.1 | 7.7 | 14.5 | 25.5 | 49.3 | 67.1 | 53.2 | 49.0 | 104.1 | 105.5 | 100.4 | 98.4 | 47.7 | 38.2 | 34.4 | 79.1 | 154.1 | 107.0 | 43.0 | 116.4 | 39.9 |
Środki pieniężne i Inwestycje | 38.8 | 40.0 | 40.6 | 33.9 | 36.1 | 35.9 | 37.0 | 33.4 | 37.9 | 37.5 | 38.9 | 34.7 | 23.1 | 15.1 | 7.1 | 8.6 | 10.3 | 15.8 | 18.5 | 14.3 | 14.3 | 23.8 | 34.4 | 52.7 | 73.5 | 76.1 | 96.1 | 119.3 | 48.1 | 103.1 | 104.5 | 99.2 | 96.9 | 46.2 | 36.6 | 32.6 | (14.0) | 37.6 | 104.1 | 39.9 | 116.4 | 36.6 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (82.7) | (105.4) | (151.5) | (59.9) | (73.1) | (78.3) | (75.0) | (73.3) | (88.1) | (79.9) | (105.8) | 11.5 | (40.6) | (38.5) | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 26.7 | 27.2 | 25.5 | 25.7 | 25.7 | 24.1 | 23.3 | 21.9 | 20.2 | 19.8 | 19.2 | 16.2 | 11.4 | 11.0 | 2.7 | 2.6 | 2.4 | 2.2 | 6.2 | 5.9 | 5.4 | 4.9 | 4.4 | 7.5 | 18.9 | 22.4 | 22.0 | 35.7 | 34.4 | 30.9 | 27.2 | 25.4 | 25.1 | 25.6 | 24.8 | 23.1 | 24.4 | 23.6 | 23.5 | 24.5 | 22.8 | 23.0 |
Środki pieniężne i inne aktywa pieniężne | 12.1 | 12.8 | 15.1 | 8.3 | 10.4 | 11.9 | 13.7 | 11.4 | 17.6 | 17.8 | 19.7 | 18.5 | 11.7 | 4.1 | 4.3 | 6.0 | 8.0 | 13.6 | 12.3 | 8.4 | 8.9 | 18.9 | 29.9 | 45.3 | 54.6 | 53.7 | 74.1 | 83.6 | 59.0 | 72.2 | 77.3 | 73.8 | 71.8 | 86.7 | 78.4 | 104.0 | 76.7 | 151.1 | 104.1 | 131.6 | 93.6 | 13.5 |
Należności krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 43.4 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1.0 | 1.0 | 1.1 | 0.2 | 0.0 | 76.8 | 105.6 | 114.0 | 2.8 | 139.6 | 1.6 | 158.9 | 383.4 | 159.8 | 215.3 | 225.3 | 583.3 | 261.3 | 260.9 | 0.0 | 0.0 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 27.9 | 31.9 | 27.9 | 21.2 | 25.2 | 28.9 | 25.7 | 25.7 | 28.7 | 25.7 | 25.7 | 25.7 | 25.7 | 26.2 | 31.7 | 31.7 | 29.8 | 18.2 | 18.2 | 19.2 | 16.6 | 26.6 | 31.6 | 26.5 | 26.0 | 21.1 | 20.3 | 19.0 | 310.6 | 19.6 | 69.6 | 493.6 | 522.6 | 27.4 | 12.4 | 12.3 | 139.1 | 596.3 | 551.9 | 2.1 | 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 | 0.7 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 27.9 | 31.9 | 27.9 | 21.2 | 25.2 | 28.9 | 25.7 | 25.7 | 28.7 | 25.7 | 25.7 | 25.7 | 25.7 | 26.2 | 31.7 | 31.7 | 29.8 | 18.2 | 18.2 | 19.2 | 16.6 | 26.6 | 31.6 | 26.5 | 26.0 | 21.1 | 20.3 | 19.0 | 310.6 | 19.6 | 69.6 | 493.6 | 522.6 | 27.4 | 12.4 | 12.3 | 139.1 | 596.3 | 551.9 | 2.1 | 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 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | 1.1 | 1.0 | 1.0 | 1.8 | 1.6 | 1.6 | 1.5 | 2.2 | 2.4 | 2.4 | 2.3 | 2.2 | 2.2 | 2.1 | 2.1 | 2.8 | 0.0 |
Zobowiązania ogółem | 121.6 | 126.0 | 129.7 | 116.4 | 124.5 | 123.5 | 120.0 | 118.4 | 116.6 | 115.1 | 110.1 | 105.8 | 93.3 | 86.0 | 85.7 | 92.3 | 95.1 | 101.5 | 106.2 | 114.5 | 119.5 | 133.9 | 171.1 | 194.9 | 217.3 | 231.3 | 265.0 | 301.9 | 313.4 | 337.9 | 418.6 | 493.6 | 522.6 | 27.4 | 12.4 | 12.3 | 722.4 | 857.6 | 812.8 | 852.5 | 829.7 | 869.5 |
Kapitał (fundusz) podstawowy | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Zyski zatrzymane | (30.2) | (30.3) | (30.3) | (30.3) | (30.3) | (30.6) | (30.7) | (30.6) | (30.7) | (31.0) | (31.2) | (31.2) | (31.3) | (31.6) | (29.7) | (29.9) | (30.5) | (30.7) | (31.1) | (31.4) | (31.6) | (31.9) | (32.3) | (32.8) | (32.4) | (32.0) | (31.6) | (30.7) | (26.1) | (25.2) | (24.3) | (23.6) | (22.1) | (21.1) | (19.8) | (18.5) | (16.0) | (13.6) | (10.1) | (6.8) | (2.8) | 1.0 |
Kapitał własny | 3.0 | 3.1 | 3.0 | 3.2 | 3.0 | 3.1 | 3.7 | 3.3 | 3.1 | 2.8 | 2.7 | 2.6 | 2.5 | 2.9 | 5.1 | 5.8 | 5.3 | 5.2 | 5.0 | 4.8 | 7.2 | 7.5 | 9.7 | 13.7 | 17.8 | 21.3 | 29.2 | 33.2 | 38.5 | 49.3 | 48.0 | 51.2 | 62.6 | 64.9 | 65.9 | 66.2 | 70.0 | 83.0 | 87.0 | 92.7 | 103.2 | 0.0 |
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 | 124.5 | 129.1 | 132.7 | 119.6 | 127.5 | 126.6 | 123.6 | 121.7 | 119.7 | 117.9 | 112.8 | 108.5 | 95.9 | 88.8 | 90.8 | 98.1 | 100.4 | 106.7 | 111.3 | 119.3 | 126.7 | 141.4 | 180.8 | 208.6 | 235.1 | 252.6 | 294.1 | 335.1 | 351.9 | 387.2 | 466.6 | 544.8 | 585.2 | 622.0 | 632.5 | 713.2 | 792.4 | 940.6 | 899.8 | 945.2 | 932.9 | 977.5 |
Inwestycje | 53.5 | 54.3 | 51.0 | 51.3 | 51.5 | 48.1 | 46.6 | 43.9 | 40.4 | 39.5 | 38.3 | 32.4 | 22.9 | 22.0 | 13.2 | 12.6 | 11.9 | 11.3 | 19.1 | 17.9 | 16.6 | 15.3 | 13.9 | 19.5 | 41.2 | 47.2 | 45.7 | 72.8 | 34.4 | 62.7 | 55.1 | 51.4 | 50.7 | 25.6 | 24.8 | 23.1 | 66.0 | 139.5 | 94.8 | 24.5 | 45.8 | 0.0 |
Dług | 27.9 | 31.9 | 27.9 | 21.2 | 25.2 | 28.9 | 25.7 | 25.7 | 28.7 | 25.7 | 25.7 | 25.7 | 25.7 | 26.2 | 31.7 | 31.7 | 29.8 | 18.2 | 18.2 | 19.2 | 16.6 | 26.6 | 31.6 | 26.5 | 26.0 | 21.1 | 20.3 | 19.0 | 19.8 | 19.6 | 69.6 | 69.5 | 12.2 | 27.4 | 12.4 | 12.3 | 77.8 | 55.5 | 47.1 | 42.1 | 52.8 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 12.1 | 12.8 | 15.1 | 8.3 | 10.4 | 11.9 | 13.7 | 11.4 | 17.6 | 17.8 | 19.7 | 18.5 | 11.7 | 4.1 | 4.3 | 6.0 | 8.0 | 13.6 | 12.3 | 8.4 | 8.9 | 18.9 | 29.9 | 45.3 | 54.6 | 53.7 | 74.1 | 83.6 | 59.0 | 72.2 | 77.3 | 73.8 | 71.8 | 86.7 | 78.4 | 104.0 | 76.7 | 151.1 | 104.1 | 131.6 | 93.6 | 13.5 |
Dług netto | 15.8 | 19.1 | 12.8 | 12.9 | 14.8 | 17.0 | 12.0 | 14.2 | 11.0 | 7.9 | 5.9 | 7.1 | 14.0 | 22.0 | 27.4 | 25.7 | 21.8 | 4.6 | 5.8 | 10.8 | 7.7 | 7.7 | 1.6 | (18.7) | (28.6) | (32.5) | (53.9) | (64.6) | (39.2) | (52.6) | (7.7) | (4.3) | (59.7) | (59.2) | (66.0) | (91.7) | 1.2 | (95.6) | (56.9) | (89.5) | (40.9) | (13.5) |
Ticker | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC | OPHC |
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 |