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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 | 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 | 17.9 | 0.0 | 15.4 | 14.3 | 12.8 | 31.1 | 28.8 | 26.3 | 28.6 | 27.9 | 54.1 | 49.8 | 44.8 | 39.5 | 32.7 | 70.6 | 63.5 | 57.0 | 48.7 | 41.9 | 31.8 | 58.4 | 49.7 | 41.3 | 80.6 | 80.0 | 67.1 | 54.2 | 39.5 | 40.6 | 87.6 | 77.9 | 70.2 | 74.8 | 65.9 | 60.8 | 49.2 | 40.4 | 93.0 | 132.5 | 133.4 |
Aktywa trwałe | 10.9 | (7.0) | 10.4 | 10.3 | 10.2 | 10.0 | 9.8 | 9.7 | 9.5 | 11.8 | 11.6 | 11.3 | 11.1 | 10.9 | 10.6 | 10.3 | 10.1 | 12.5 | 12.8 | 15.5 | 15.4 | 19.7 | 19.4 | 19.0 | 18.6 | 18.3 | 17.9 | 17.6 | 17.4 | 16.9 | 16.4 | 15.7 | 15.3 | 14.8 | 14.3 | 15.5 | 13.3 | 13.2 | 12.6 | 13.0 | 12.5 |
Rzeczowe aktywa trwałe netto | 0.2 | 0.0 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 2.7 | 2.6 | 2.6 | 2.5 | 2.4 | 2.3 | 2.2 | 2.1 | 3.2 | 3.6 | 7.7 | 7.7 | 12.3 | 12.2 | 11.9 | 11.7 | 11.6 | 11.4 | 11.2 | 11.2 | 10.8 | 10.5 | 10.0 | 9.7 | 9.4 | 9.1 | 8.8 | 8.4 | 8.1 | 7.8 | 8.3 | 8.0 |
Wartość firmy | 2.8 | 0.0 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 |
Wartości niematerialne i prawne | 7.9 | 0.0 | 7.4 | 7.2 | 7.0 | 6.9 | 6.7 | 6.5 | 6.4 | 6.2 | 6.0 | 5.9 | 5.7 | 5.5 | 5.4 | 5.2 | 5.0 | 4.9 | 4.7 | 4.5 | 4.4 | 4.2 | 4.0 | 3.9 | 3.7 | 3.5 | 3.4 | 3.2 | 3.0 | 2.9 | 2.7 | 2.6 | 2.4 | 2.2 | 2.1 | 1.9 | 1.7 | 1.6 | 1.4 | 1.2 | 1.1 |
Wartość firmy i wartości niematerialne i prawne | 10.7 | 0.0 | 10.2 | 10.0 | 9.8 | 9.7 | 9.5 | 9.3 | 9.2 | 9.0 | 8.8 | 8.7 | 8.5 | 8.3 | 8.2 | 8.0 | 7.8 | 7.7 | 7.5 | 7.3 | 7.2 | 7.0 | 6.8 | 6.7 | 6.5 | 6.3 | 6.2 | 6.0 | 5.8 | 5.7 | 5.5 | 5.3 | 5.2 | 5.0 | 4.8 | 4.7 | 4.5 | 4.3 | 4.2 | 4.0 | 3.8 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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) | 8.4 | 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 |
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 | (3.3) | 0.0 | 0.0 | 0.0 | (2.7) | 0.0 | 0.0 | 0.0 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 7.0 | 7.0 | 5.0 | 4.0 | 2.6 | 21.0 | 19.0 | 16.7 | 19.1 | 16.1 | 42.6 | 38.5 | 33.7 | 28.7 | 22.1 | 60.4 | 53.4 | 44.6 | 35.9 | 26.4 | 16.4 | 38.7 | 30.3 | 22.3 | 62.0 | 61.8 | 49.2 | 36.6 | 22.2 | 23.7 | 71.2 | 62.1 | 54.9 | 60.0 | 51.6 | 45.3 | 35.8 | 27.2 | 80.4 | 119.4 | 120.9 |
Środki pieniężne i Inwestycje | 7.0 | 7.0 | 4.9 | 3.6 | 2.1 | 20.7 | 18.7 | 16.4 | 18.9 | 15.4 | 42.0 | 38.1 | 33.4 | 27.5 | 21.0 | 59.6 | 52.8 | 42.6 | 34.5 | 25.4 | 15.9 | 37.8 | 29.6 | 20.5 | 59.9 | 47.4 | 42.0 | 28.6 | 12.7 | 14.8 | 69.2 | 61.1 | 54.1 | 58.7 | 50.4 | 44.4 | 34.9 | 26.2 | 79.0 | 118.0 | 119.3 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 2.7 | 4.3 | 5.8 | 7.5 | 7.9 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 0.0 | 14.0 | 0.0 | 0.0 | 0.0 | 0.5 | 14.1 | 14.3 | 16.1 | 13.4 | 9.6 | 34.7 | 22.7 | 20.7 | 14.7 | 8.5 | 44.3 | 31.9 | 24.9 | 18.5 | 8.0 | 0.0 | 22.5 | 8.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 7.0 | (7.0) | 4.9 | 3.6 | 2.1 | 20.2 | 4.6 | 2.1 | 2.8 | 2.0 | 32.4 | 3.4 | 10.7 | 6.8 | 6.3 | 51.1 | 8.5 | 10.8 | 9.6 | 6.9 | 7.9 | 37.8 | 7.1 | 12.5 | 59.9 | 47.4 | 42.0 | 28.6 | 12.7 | 14.8 | 69.2 | 61.1 | 54.1 | 58.7 | 50.4 | 44.4 | 34.9 | 26.2 | 79.0 | 118.0 | 119.3 |
Należności krótkoterminowe | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.8 | 0.9 | 0.9 | 0.8 | 0.9 | 1.5 | 1.3 | 1.3 | 1.2 | 1.6 | 1.8 | 2.0 | 1.2 | 1.5 | 1.4 | 1.7 | 2.2 | 2.8 | 2.7 | 2.9 | 3.5 | 1.9 | 2.0 | 1.6 | 2.2 | 1.8 | 1.4 | 1.8 | 1.7 | 1.6 | 1.7 | 1.7 | 2.4 |
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 | 0.4 | 0.3 | 0.4 | 0.0 | 0.2 | 0.6 | 0.9 | 1.1 | 0.7 | 2.4 | 1.8 | 1.2 | 1.6 | 1.7 | 1.0 | 1.8 | 1.7 | 2.0 | 2.0 | 2.1 | 1.1 | 2.3 | 2.4 | 1.4 | 1.4 |
Zobowiązania krótkoterminowe | 0.2 | 0.0 | 0.4 | 0.7 | 0.6 | 0.6 | 1.0 | 1.0 | 1.2 | 2.0 | 2.5 | 2.2 | 2.2 | 3.1 | 3.3 | 3.1 | 3.1 | 3.4 | 4.0 | 4.5 | 3.4 | 4.9 | 6.0 | 7.6 | 8.5 | 9.8 | 9.5 | 8.5 | 8.9 | 7.6 | 7.0 | 6.0 | 7.0 | 5.6 | 5.4 | 6.7 | 5.1 | 6.0 | 6.7 | 10.1 | 7.8 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 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 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.8 | 1.8 | 1.7 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 | 1.2 | 3.7 | 3.7 | 6.7 | 6.7 | 11.2 | 11.0 | 10.8 | 51.6 | 10.4 | 10.2 | 10.0 | 9.8 | 9.6 | 74.4 | 74.1 | 73.9 | 8.6 | 8.4 | 9.7 | 7.8 | 7.5 | 7.2 | 7.5 | 7.2 |
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 | 3.3 | 0.0 | 0.0 | 0.0 | 2.7 | 0.0 | 0.0 | 0.0 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.8 | 1.8 | 1.7 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 | 1.2 | 3.7 | 3.7 | 6.7 | 6.7 | 11.2 | 11.0 | 10.8 | 51.6 | 10.4 | 10.2 | 10.0 | 9.8 | 9.6 | 74.4 | 74.1 | 73.9 | 8.6 | 8.4 | 9.7 | 7.8 | 7.5 | 7.2 | 7.5 | 7.2 |
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 | 1.6 | 3.9 | 3.9 | 6.7 | 6.8 | 11.4 | 11.4 | 11.4 | 11.3 | 11.2 | 11.0 | 10.8 | 10.6 | 10.4 | 10.2 | 10.0 | 9.8 | 9.6 | 9.4 | 9.1 | 8.9 | 8.6 | 8.4 | 8.9 | 0.0 |
Zobowiązania ogółem | 0.2 | 0.0 | 0.4 | 0.7 | 0.6 | 0.6 | 1.0 | 1.0 | 1.2 | 3.8 | 4.2 | 3.8 | 3.7 | 4.5 | 4.7 | 4.3 | 4.3 | 7.2 | 7.7 | 11.2 | 10.1 | 16.1 | 17.0 | 18.4 | 60.2 | 20.3 | 19.8 | 18.6 | 18.7 | 17.2 | 81.4 | 80.1 | 80.9 | 14.3 | 13.8 | 16.4 | 12.9 | 13.5 | 13.9 | 17.6 | 14.9 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 43.1 | 46.2 | 0.0 | 84.2 | 0.0 | 0.0 | 0.0 | 142.1 | 144.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
Zyski zatrzymane | (0.3) | 0.0 | (3.1) | (3.1) | (4.8) | (7.0) | (9.8) | (12.6) | (15.8) | (22.0) | (29.5) | (38.2) | (46.8) | (56.0) | (66.8) | (75.7) | (85.8) | (97.2) | (108.9) | (122.7) | (134.6) | (145.9) | (158.8) | (172.5) | (191.2) | (206.5) | (220.8) | (236.2) | (253.5) | (267.5) | (285.5) | (294.7) | (304.5) | (314.4) | (325.0) | (336.9) | (347.1) | (358.4) | (371.1) | (390.5) | (407.3) |
Kapitał własny | 16.1 | 16.1 | 13.5 | 13.7 | 12.2 | 30.5 | 27.9 | 25.3 | 27.3 | 24.2 | 49.9 | 46.0 | 41.1 | 35.0 | 28.1 | 66.3 | 59.1 | 49.9 | 41.0 | 30.7 | 21.8 | 42.3 | 32.7 | 22.9 | 20.4 | 59.8 | 47.4 | 35.7 | 20.8 | 23.4 | 6.2 | (2.2) | (10.7) | 60.5 | 52.1 | 44.4 | 36.3 | 27.0 | 79.1 | 114.9 | 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 |
Pasywa | 16.2 | 16.1 | 13.9 | 14.3 | 12.8 | 31.1 | 28.8 | 26.3 | 28.6 | 27.9 | 54.1 | 49.8 | 44.8 | 39.5 | 32.7 | 70.6 | 63.5 | 57.0 | 48.7 | 41.9 | 31.8 | 58.4 | 49.7 | 41.3 | 80.6 | 80.0 | 67.1 | 54.2 | 39.5 | 40.6 | 87.6 | 77.9 | 70.2 | 74.8 | 65.9 | 60.8 | 49.2 | 40.4 | 93.0 | 132.5 | 133.4 |
Inwestycje | 0.0 | 14.0 | 0.0 | 0.0 | 0.0 | 0.5 | 14.1 | 14.3 | 16.1 | 13.4 | 9.6 | 34.7 | 22.7 | 20.7 | 14.7 | 8.5 | 44.3 | 31.9 | 24.9 | 18.5 | 8.0 | 0.0 | 22.5 | 8.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (2.7) | 0.0 | 0.0 | 0.0 | 1.9 | 0.0 | 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 | 1.6 | 3.9 | 3.9 | 6.7 | 6.8 | 11.4 | 11.4 | 11.4 | 52.4 | 12.9 | 12.1 | 11.2 | 10.6 | 10.4 | 75.3 | 76.0 | 75.6 | 9.6 | 9.4 | 9.1 | 8.9 | 8.6 | 8.4 | 8.9 | 8.6 |
Środki pieniężne i inne aktywa pieniężne | 7.0 | (7.0) | 4.9 | 3.6 | 2.1 | 20.2 | 4.6 | 2.1 | 2.8 | 2.0 | 32.4 | 3.4 | 10.7 | 6.8 | 6.3 | 51.1 | 8.5 | 10.8 | 9.6 | 6.9 | 7.9 | 37.8 | 7.1 | 12.5 | 59.9 | 47.4 | 42.0 | 28.6 | 12.7 | 14.8 | 69.2 | 61.1 | 54.1 | 58.7 | 50.4 | 44.4 | 34.9 | 26.2 | 79.0 | 118.0 | 119.3 |
Dług netto | (7.0) | 7.0 | (4.9) | (3.6) | (2.1) | (20.2) | (4.6) | (2.1) | (2.8) | (2.0) | (32.4) | (3.4) | (10.7) | (6.8) | (6.3) | (51.1) | (6.9) | (6.9) | (5.7) | (0.2) | (1.1) | (26.3) | 4.4 | (1.1) | (7.5) | (34.5) | (29.9) | (17.4) | (2.0) | (4.4) | 6.2 | 14.8 | 21.5 | (49.1) | (41.0) | (35.2) | (26.0) | (17.6) | (70.7) | (109.1) | (110.7) |
Ticker | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE | PLSE |
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 |