Rok finansowy |
2014 |
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 |
Kwartał |
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 |
Q2 |
Aktywa |
10.7 |
7.8 |
7.6 |
5.7 |
9.0 |
7.0 |
10.1 |
9.2 |
27.1 |
24.8 |
19.7 |
17.4 |
17.2 |
14.7 |
12.9 |
42.5 |
40.9 |
35.2 |
32.1 |
28.5 |
22.6 |
16.8 |
21.7 |
19.7 |
16.5 |
13.0 |
68.5 |
68.3 |
67.6 |
140.5 |
162.6 |
216.6 |
238.1 |
252.3 |
292.2 |
295.7 |
299.7 |
320.1 |
333.0 |
350.4 |
Aktywa trwałe |
4.2 |
3.8 |
3.2 |
3.1 |
2.9 |
2.7 |
2.7 |
2.5 |
2.4 |
2.2 |
2.2 |
2.2 |
3.4 |
2.9 |
3.1 |
2.7 |
2.5 |
2.5 |
3.3 |
3.7 |
3.5 |
3.6 |
3.0 |
3.4 |
3.5 |
3.3 |
7.8 |
24.3 |
49.0 |
101.4 |
145.5 |
188.9 |
217.8 |
221.1 |
225.5 |
236.1 |
238.1 |
267.2 |
285.6 |
299.2 |
Rzeczowe aktywa trwałe netto |
4.2 |
3.8 |
3.2 |
3.1 |
2.9 |
2.7 |
2.7 |
2.5 |
2.4 |
2.2 |
2.2 |
2.2 |
2.1 |
2.0 |
2.0 |
1.9 |
2.0 |
2.2 |
2.8 |
3.1 |
2.9 |
3.1 |
2.8 |
2.7 |
2.6 |
2.6 |
7.2 |
23.7 |
48.6 |
97.3 |
142.5 |
186.9 |
216.5 |
183.3 |
180.4 |
182.2 |
180.1 |
193.2 |
196.4 |
200.6 |
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 |
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 |
0.9 |
0.9 |
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 |
0.9 |
0.9 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
13.4 |
Należności netto |
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 |
0.0 |
0.1 |
0.1 |
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 |
0.3 |
0.0 |
0.0 |
0.0 |
5.4 |
8.5 |
12.6 |
16.4 |
12.2 |
12.0 |
19.4 |
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 |
1.3 |
0.9 |
1.1 |
0.8 |
0.5 |
0.3 |
0.5 |
0.6 |
0.7 |
0.5 |
0.2 |
0.7 |
0.9 |
0.8 |
0.5 |
0.6 |
0.4 |
0.4 |
0.6 |
0.4 |
0.3 |
0.3 |
0.3 |
0.2 |
0.0 |
0.0 |
0.0 |
0.0 |
Aktywa obrotowe |
6.5 |
4.0 |
4.4 |
2.7 |
6.1 |
4.3 |
7.4 |
6.7 |
24.7 |
22.6 |
17.5 |
15.2 |
13.9 |
11.8 |
9.8 |
39.9 |
38.4 |
32.7 |
28.8 |
24.9 |
19.0 |
13.2 |
18.7 |
16.3 |
12.9 |
9.6 |
60.8 |
44.0 |
18.7 |
39.1 |
17.1 |
27.7 |
20.4 |
31.2 |
66.7 |
59.6 |
61.5 |
52.9 |
47.3 |
51.2 |
Środki pieniężne i Inwestycje |
5.9 |
3.4 |
3.9 |
2.1 |
5.6 |
3.8 |
6.9 |
6.1 |
24.1 |
22.1 |
17.0 |
14.6 |
13.4 |
11.1 |
8.8 |
39.0 |
37.5 |
31.5 |
27.5 |
22.7 |
16.6 |
11.9 |
18.0 |
15.4 |
12.2 |
8.9 |
59.7 |
41.8 |
16.8 |
36.1 |
13.9 |
23.6 |
7.4 |
9.2 |
45.2 |
32.3 |
27.7 |
19.5 |
15.6 |
11.4 |
Zapasy |
0.4 |
0.4 |
0.3 |
0.4 |
0.4 |
0.3 |
0.4 |
0.3 |
0.4 |
0.3 |
0.3 |
0.4 |
0.3 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.3 |
0.5 |
0.4 |
0.5 |
0.4 |
0.5 |
0.5 |
0.4 |
0.4 |
0.4 |
0.5 |
0.3 |
7.8 |
12.7 |
7.5 |
7.5 |
11.4 |
13.7 |
12.5 |
14.1 |
Inwestycje 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 |
0.1 |
0.0 |
0.0 |
0.0 |
0.7 |
0.8 |
0.8 |
0.7 |
0.9 |
0.9 |
0.0 |
Środki pieniężne i inne aktywa pieniężne |
5.9 |
3.4 |
3.9 |
2.1 |
5.6 |
3.8 |
6.9 |
6.1 |
24.1 |
22.1 |
17.0 |
14.6 |
13.4 |
11.1 |
8.8 |
39.0 |
37.5 |
31.5 |
27.5 |
22.7 |
16.6 |
11.9 |
18.0 |
15.4 |
12.2 |
8.9 |
59.7 |
41.8 |
16.8 |
36.1 |
13.9 |
23.6 |
7.4 |
9.2 |
45.2 |
32.3 |
27.7 |
19.5 |
15.6 |
11.4 |
Należności krótkoterminowe |
1.0 |
1.2 |
0.8 |
0.6 |
0.5 |
0.2 |
0.2 |
0.5 |
0.5 |
0.8 |
1.0 |
0.8 |
0.9 |
0.6 |
1.7 |
1.3 |
1.3 |
3.0 |
2.2 |
2.8 |
2.7 |
3.7 |
2.7 |
1.9 |
1.5 |
0.7 |
5.1 |
6.4 |
7.3 |
6.3 |
21.3 |
28.4 |
33.3 |
17.5 |
14.3 |
12.4 |
16.6 |
21.8 |
21.2 |
15.4 |
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 |
0.1 |
0.0 |
7.7 |
25.4 |
33.2 |
29.1 |
15.1 |
19.5 |
20.4 |
19.9 |
39.2 |
Zobowiązania krótkoterminowe |
1.1 |
1.3 |
1.0 |
0.7 |
0.5 |
0.2 |
0.2 |
0.5 |
0.5 |
0.8 |
1.0 |
0.9 |
0.9 |
0.6 |
1.8 |
1.3 |
1.4 |
3.0 |
2.2 |
2.8 |
2.7 |
3.7 |
2.7 |
1.9 |
1.5 |
3.1 |
5.1 |
6.4 |
7.3 |
19.4 |
21.3 |
40.6 |
63.3 |
73.8 |
69.5 |
62.3 |
67.4 |
83.4 |
86.4 |
95.0 |
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 |
21.2 |
Zobowiązania długoterminowe |
0.0 |
0.0 |
3.2 |
3.2 |
3.3 |
3.3 |
3.6 |
3.6 |
3.6 |
3.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.3 |
0.3 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.1 |
7.0 |
67.3 |
90.6 |
114.9 |
111.5 |
108.2 |
105.0 |
101.4 |
91.6 |
90.3 |
84.0 |
81.1 |
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 |
0.0 |
0.0 |
0.0 |
Zobowiązania długoterminowe |
0.0 |
0.0 |
3.2 |
3.2 |
3.3 |
3.3 |
3.6 |
3.6 |
3.6 |
3.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.3 |
0.3 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.1 |
7.0 |
67.3 |
90.6 |
114.9 |
111.5 |
108.2 |
105.0 |
101.4 |
91.6 |
90.3 |
84.0 |
81.1 |
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 |
0.3 |
0.3 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.1 |
0.1 |
0.6 |
0.4 |
0.4 |
0.9 |
1.0 |
1.0 |
0.9 |
0.9 |
0.9 |
0.8 |
0.7 |
Zobowiązania ogółem |
1.1 |
1.3 |
4.1 |
3.8 |
3.8 |
3.5 |
3.8 |
4.1 |
4.1 |
4.4 |
1.0 |
0.9 |
0.9 |
0.6 |
1.8 |
1.3 |
1.4 |
3.0 |
2.5 |
3.1 |
3.0 |
3.9 |
2.9 |
2.1 |
1.7 |
3.3 |
5.3 |
6.5 |
14.3 |
86.6 |
111.9 |
155.5 |
174.8 |
182.0 |
174.5 |
163.7 |
159.0 |
173.7 |
170.4 |
176.1 |
Kapitał (fundusz) podstawowy |
133.4 |
133.4 |
133.4 |
133.4 |
138.4 |
138.4 |
142.2 |
142.3 |
161.4 |
161.4 |
161.4 |
161.4 |
161.4 |
161.5 |
161.5 |
196.7 |
196.7 |
196.7 |
197.6 |
198.2 |
198.2 |
198.2 |
211.5 |
211.5 |
212.5 |
212.5 |
267.5 |
267.8 |
267.8 |
268.2 |
269.2 |
276.7 |
278.5 |
280.9 |
301.7 |
302.9 |
305.8 |
306.9 |
308.9 |
310.0 |
Zyski zatrzymane |
(136.7) |
(139.8) |
(142.3) |
(144.0) |
(145.8) |
(147.3) |
(148.6) |
(149.7) |
(150.8) |
(152.8) |
(154.8) |
(158.1) |
(158.8) |
(161.6) |
(164.7) |
(168.6) |
(171.5) |
(176.3) |
(180.3) |
(185.3) |
(190.5) |
(197.1) |
(203.5) |
(205.7) |
(209.5) |
(214.8) |
(217.9) |
(220.9) |
(228.9) |
(233.4) |
(238.4) |
(236.0) |
(236.2) |
(232.4) |
(209.9) |
(198.5) |
(193.3) |
(189.3) |
(177.6) |
(168.7) |
Kapitał własny |
9.6 |
6.5 |
3.5 |
1.9 |
5.2 |
3.5 |
6.2 |
5.1 |
23.0 |
15.4 |
18.7 |
16.5 |
16.3 |
8.1 |
11.1 |
41.2 |
39.5 |
32.2 |
29.7 |
25.4 |
19.6 |
12.9 |
18.9 |
17.6 |
14.8 |
9.7 |
63.2 |
61.8 |
53.4 |
53.9 |
50.7 |
61.1 |
63.4 |
70.3 |
117.7 |
132.0 |
140.6 |
146.4 |
162.6 |
174.3 |
Udziały mniejszościowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(5.0) |
0.0 |
0.0 |
0.0 |
(6.0) |
0.0 |
0.0 |
0.0 |
(6.5) |
(7.2) |
(7.0) |
(7.2) |
(8.0) |
(8.6) |
(8.7) |
(8.7) |
(10.0) |
(10.2) |
(10.3) |
(10.2) |
(10.1) |
(9.9) |
(9.4) |
(8.8) |
(8.8) |
(5.9) |
(4.2) |
(3.1) |
(2.5) |
(0.5) |
1.0 |
Pasywa |
10.7 |
7.8 |
7.6 |
5.7 |
9.0 |
7.0 |
10.1 |
9.2 |
27.1 |
24.8 |
19.7 |
17.4 |
17.2 |
14.7 |
12.9 |
42.5 |
40.9 |
35.2 |
32.1 |
28.5 |
22.6 |
16.8 |
21.7 |
19.7 |
16.5 |
13.0 |
68.5 |
68.3 |
67.6 |
140.5 |
162.6 |
216.6 |
238.1 |
252.3 |
292.2 |
295.7 |
299.7 |
320.1 |
333.0 |
350.4 |
Inwestycje |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.3 |
0.9 |
1.1 |
0.8 |
0.5 |
0.3 |
0.5 |
0.6 |
0.7 |
0.5 |
0.2 |
0.7 |
0.9 |
0.8 |
0.5 |
0.6 |
0.4 |
0.4 |
0.6 |
0.4 |
0.3 |
0.3 |
0.3 |
0.2 |
0.0 |
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 |
0.0 |
0.3 |
0.3 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.1 |
0.1 |
46.4 |
61.8 |
97.6 |
112.5 |
122.9 |
115.3 |
96.7 |
95.2 |
93.4 |
87.3 |
102.0 |
Środki pieniężne i inne aktywa pieniężne |
5.9 |
3.4 |
3.9 |
2.1 |
5.6 |
3.8 |
6.9 |
6.1 |
24.1 |
22.1 |
17.0 |
14.6 |
13.4 |
11.1 |
8.8 |
39.0 |
37.5 |
31.5 |
27.5 |
22.7 |
16.6 |
11.9 |
18.0 |
15.4 |
12.2 |
8.9 |
59.7 |
41.8 |
16.8 |
36.1 |
13.9 |
23.6 |
7.4 |
9.2 |
45.2 |
32.3 |
27.7 |
19.5 |
15.6 |
11.4 |
Dług netto |
(5.9) |
(3.4) |
(3.9) |
(2.1) |
(5.6) |
(3.8) |
(6.9) |
(6.1) |
(24.1) |
(22.1) |
(17.0) |
(14.6) |
(13.4) |
(11.1) |
(8.8) |
(39.0) |
(37.5) |
(31.5) |
(27.2) |
(22.4) |
(16.4) |
(11.6) |
(17.8) |
(15.2) |
(12.0) |
(8.7) |
(59.5) |
(41.6) |
(16.7) |
10.3 |
47.9 |
74.0 |
105.1 |
113.7 |
70.1 |
64.4 |
67.5 |
73.9 |
71.7 |
90.6 |
Ticker |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
ORE.TO |
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 |