Wall Street Experts
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
| Kwartał | Q1 | Q1 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
| Aktywa | 0.0 | 0.0 | 724.6 | 47.4 | 56.2 | 520.4 | 514.1 | 510.4 | 505.6 | 498.8 | 492.5 | 493.7 | 483.5 | 476.7 | 471.0 | 461.8 | 448.6 | 431.0 | 399.6 | 378.0 | 349.0 |
| Aktywa trwałe | (3.0) | (3.0) | 0.0 | 45.4 | 46.6 | 49.1 | 50.2 | 59.2 | 72.3 | 85.7 | 119.7 | 162.2 | 206.4 | 240.7 | 261.9 | 274.7 | 271.9 | 269.6 | 258.2 | 238.9 | 229.5 |
| Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 45.1 | 46.4 | 48.9 | 50.0 | 59.0 | 72.0 | 85.5 | 114.4 | 157.0 | 193.3 | 223.3 | 238.7 | 247.6 | 242.5 | 237.7 | 226.6 | 207.7 | 215.0 |
| 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 |
| Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 2.6 | 2.8 | 3.0 | 3.5 | 4.3 | 7.9 | 14.1 | 12.5 | 19.6 | 20.8 | 20.0 | 23.1 | 21.7 | 22.2 |
| 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 |
| Aktywa obrotowe | 3.0 | 3.0 | 724.6 | 2.0 | 9.6 | 471.3 | 463.9 | 451.2 | 433.3 | 413.0 | 372.8 | 331.5 | 277.0 | 236.1 | 209.2 | 187.1 | 176.7 | 161.4 | 141.4 | 139.2 | 119.5 |
| Środki pieniężne i Inwestycje | 3.0 | 3.0 | 724.6 | 1.3 | 8.9 | 470.3 | 459.3 | 444.1 | 427.2 | 406.1 | 361.7 | 323.3 | 263.9 | 217.7 | 189.5 | 158.3 | 146.6 | 132.1 | 113.4 | 102.9 | 83.0 |
| Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.3 | 0.3 | 0.8 | 0.9 | 0.9 | 1.1 | 1.0 | 0.9 | 0.9 |
| Inwestycje krótkoterminowe | 6.1 | 6.1 | 724.6 | 724.7 | 0.0 | 0.0 | 0.0 | 397.5 | 369.3 | 327.1 | 258.7 | 215.5 | 177.0 | 152.2 | 123.4 | 82.8 | 70.9 | 76.5 | 57.0 | 46.6 | 39.2 |
| Środki pieniężne i inne aktywa pieniężne | (3.0) | (3.0) | 0.0 | 1.3 | 8.9 | 470.3 | 459.3 | 46.6 | 57.9 | 79.1 | 103.0 | 107.9 | 87.0 | 65.5 | 66.1 | 75.5 | 75.8 | 55.7 | 56.4 | 56.3 | 43.8 |
| Należności krótkoterminowe | 0.0 | 0.0 | 0.0 | 2.7 | 2.7 | 1.0 | 1.8 | 2.5 | 3.1 | 4.6 | 7.6 | 10.4 | 7.9 | 6.8 | 5.0 | 1.9 | 2.0 | 1.8 | 1.3 | 2.9 | 3.2 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 3.2 | 12.7 | 0.0 | 0.0 | 0.6 | 0.8 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 0.8 | 2.5 | 5.6 | 5.9 | 4.1 | 4.1 | 2.1 |
| Zobowiązania krótkoterminowe | 0.0 | 0.0 | 0.0 | 7.8 | 20.7 | 1.8 | 2.9 | 4.2 | 7.0 | 9.6 | 16.2 | 19.8 | 15.0 | 12.1 | 16.7 | 12.9 | 14.0 | 11.9 | 8.7 | 12.5 | 12.6 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.4 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 39.5 | 20.4 | 247.0 | 212.2 | 202.7 | 190.2 | 138.3 | 124.3 | 97.0 | 77.3 | 72.1 | 30.2 | 26.5 | 26.4 | 28.5 | 32.0 | 27.1 | 21.8 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 39.5 | 20.4 | 247.0 | 212.2 | 202.7 | 190.2 | 138.3 | 124.3 | 97.0 | 77.3 | 72.1 | 30.2 | 26.5 | 26.4 | 28.5 | 32.0 | 27.1 | 21.8 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 2.8 | 3.3 | 3.1 | 2.9 | 2.7 | 2.6 | 4.7 | 4.6 | 4.4 | 4.3 | 3.9 | 0.0 | 0.0 |
| Zobowiązania ogółem | 0.0 | 0.0 | 0.0 | 47.3 | 41.2 | 248.9 | 215.1 | 206.9 | 197.2 | 147.9 | 140.4 | 116.8 | 92.3 | 84.2 | 47.0 | 39.3 | 40.5 | 40.3 | 40.7 | 39.7 | 34.4 |
| Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 |
| Zyski zatrzymane | 0.0 | 0.0 | 0.0 | (98.9) | (152.5) | (89.9) | (62.0) | (56.8) | (49.5) | (2.5) | 5.8 | 21.8 | 31.5 | 25.1 | 56.0 | 45.6 | 31.7 | 12.2 | (24.6) | (38.1) | 0.0 |
| Kapitał własny | 28.7 | 28.7 | 0.0 | 0.1 | 15.0 | 271.5 | 299.0 | 303.5 | 308.4 | 350.9 | 352.0 | 376.9 | 391.1 | 392.5 | 424.1 | 422.5 | 408.2 | 390.6 | 358.9 | 338.4 | 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 |
| Pasywa | 28.7 | 28.7 | 724.6 | 47.4 | 56.2 | 520.4 | 514.1 | 510.4 | 505.6 | 498.8 | 492.5 | 493.7 | 483.5 | 476.7 | 471.0 | 461.8 | 448.6 | 431.0 | 399.6 | 378.0 | 349.0 |
| Inwestycje | 6.1 | 6.1 | 724.6 | 724.7 | 0.0 | 0.0 | 0.0 | 397.5 | 369.3 | 327.1 | 258.7 | 215.5 | 177.0 | 152.2 | 123.4 | 82.8 | 70.9 | 76.5 | 57.0 | 46.6 | 0.0 |
| Dług | 0.0 | 0.0 | 0.0 | 9.3 | 23.9 | 5.2 | 5.2 | 7.0 | 7.9 | 8.5 | 8.9 | 8.7 | 7.9 | 7.8 | 8.1 | 9.8 | 13.2 | 13.1 | 9.8 | 9.7 | 7.6 |
| Środki pieniężne i inne aktywa pieniężne | (3.0) | (3.0) | 0.0 | 1.3 | 8.9 | 470.3 | 459.3 | 46.6 | 57.9 | 79.1 | 103.0 | 107.9 | 87.0 | 65.5 | 66.1 | 75.5 | 75.8 | 55.7 | 56.4 | 56.3 | 43.8 |
| Dług netto | 3.0 | 3.0 | 0.0 | 8.0 | 15.1 | (465.1) | (454.1) | (39.7) | (50.0) | (70.6) | (94.1) | (99.1) | (79.0) | (57.8) | (58.0) | (65.7) | (62.6) | (42.6) | (46.6) | (46.6) | (36.3) |
| Ticker | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN | ORGN |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |