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 | 42 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 | 2025 | 2025 | 2025 |
Kwartał | 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 | Q2 | Q3 | Q4 |
Aktywa | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.9 | 4.4 | 3.9 | 4.9 | 10.7 | 14.2 | 15.2 | 22.3 | 43.6 | 47.9 | 46.0 | 40.7 | 41.1 | 43.7 | 47.4 | 67.1 | 179.4 | 381.1 | 396.5 | 411.2 | 414.2 | 422.1 | 424.4 | 418.2 | 412.3 | 408.1 | 402.7 | 400.6 | 399.9 | 402.4 | 368.9 | 355.4 | 297.3 |
Aktywa trwałe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 | 2.4 | 1.7 | 1.9 | 2.3 | 3.0 | 3.7 | 11.4 | 35.0 | 38.1 | 36.9 | 33.5 | 32.8 | 29.6 | 30.0 | 30.6 | 33.8 | 274.9 | 285.6 | 287.7 | 284.5 | 291.0 | 291.5 | 289.2 | 283.9 | 277.5 | 273.1 | 271.6 | 268.4 | 268.5 | 260.3 | 256.6 | 225.2 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.5 | 0.8 | 1.2 | 1.8 | 2.3 | 2.6 | 22.0 | 25.6 | 25.0 | 23.7 | 22.3 | 19.4 | 20.4 | 21.8 | 23.6 | 25.8 | 28.6 | 35.1 | 40.4 | 49.3 | 56.2 | 56.7 | 57.2 | 57.1 | 56.8 | 59.4 | 60.1 | 59.8 | 59.6 | 59.0 | 7.9 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 91.0 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 | 90.9 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.0 | 8.7 | 12.9 | 12.4 | 11.9 | 9.5 | 10.3 | 9.8 | 9.3 | 8.8 | 8.3 | 152.4 | 148.8 | 145.3 | 141.8 | 138.6 | 135.3 | 132.0 | 128.8 | 125.5 | 122.2 | 119.0 | 115.6 | 112.4 | 109.4 | 106.3 | 98.9 |
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 | 1.9 | 2.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.0 | 8.7 | 12.9 | 12.4 | 11.9 | 9.5 | 10.3 | 9.8 | 9.3 | 8.8 | 8.3 | 243.4 | 239.7 | 236.2 | 232.7 | 229.4 | 226.2 | 222.9 | 219.6 | 216.4 | 213.1 | 209.8 | 206.5 | 203.3 | 200.3 | 197.1 | 189.8 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.2 | 0.0 | 0.2 | 0.3 | 0.2 | 1.2 | 0.8 | 1.1 | 0.6 | 1.2 | 3.0 | 2.6 | 1.3 | 3.0 | 6.0 | 5.3 | 6.9 | 9.0 | 23.8 | 39.6 | 45.7 | 44.0 | 40.6 | 30.4 | 30.4 | 29.3 | 21.3 | 23.0 | 21.1 | 28.2 | 24.2 | 19.7 | 17.0 | 10.2 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.4) | 0.0 | 0.0 | 0.0 | (1.5) | 0.5 | 0.5 | 0.0 | (2.3) | (4.9) | (60.6) | -0.0 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.2 | 1.8 | 2.0 | 2.2 | 3.0 | 8.3 | 11.2 | 11.6 | 10.9 | 8.6 | 9.8 | 9.1 | 7.2 | 9.2 | 14.2 | 17.4 | 36.5 | 145.6 | 106.2 | 111.0 | 123.5 | 129.7 | 131.1 | 132.9 | 129.0 | 128.5 | 130.6 | 129.5 | 129.0 | 131.5 | 134.0 | 108.6 | 98.8 | 72.1 |
Środki pieniężne i Inwestycje | 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 | 0.8 | 4.4 | 7.1 | 6.7 | 6.0 | 2.2 | 0.5 | 0.5 | 0.1 | 0.9 | 1.0 | 3.4 | 19.0 | 118.3 | 51.0 | 32.9 | 27.4 | 23.3 | 20.9 | 29.0 | 27.1 | 39.1 | 47.5 | 49.6 | 54.7 | 55.6 | 50.8 | 33.5 | 31.9 | 30.2 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 1.6 | 1.6 | 1.8 | 2.4 | 3.1 | 3.4 | 4.0 | 4.8 | 5.6 | 5.0 | 5.0 | 4.4 | 6.5 | 7.6 | 9.5 | 15.9 | 27.9 | 35.0 | 46.5 | 59.0 | 64.6 | 68.6 | 67.1 | 54.3 | 55.9 | 53.0 | 49.5 | 45.6 | 54.7 | 51.8 | 47.2 | 0.0 |
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 | 0.0 | 0.0 | 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 | 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 | 0.8 | 4.4 | 7.1 | 6.7 | 6.0 | 2.2 | 0.5 | 0.5 | 0.1 | 0.9 | 1.0 | 3.4 | 19.0 | 118.3 | 51.0 | 32.9 | 27.4 | 23.3 | 20.9 | 29.0 | 27.1 | 39.1 | 47.5 | 49.6 | 54.7 | 55.6 | 50.8 | 33.5 | 31.9 | 30.2 |
Należności krótkoterminowe | 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 | 0.5 | 0.5 | 0.4 | 0.6 | 0.4 | 1.9 | 4.4 | 4.3 | 4.3 | 5.2 | 3.7 | 4.5 | 4.4 | 4.4 | 23.9 | 20.8 | 24.4 | 26.8 | 23.8 | 23.8 | 21.0 | 18.1 | 16.4 | 19.6 | 19.1 | 23.2 | 22.7 | 18.9 | 21.5 | 18.1 |
Dług krótkoterminowy | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 2.6 | 2.1 | 2.2 | 1.7 | 0.1 | 0.1 | 0.0 | 1.5 | 1.7 | 9.4 | 10.5 | 7.7 | 5.4 | 7.1 | 7.6 | 5.8 | 4.3 | 4.3 | 6.0 | 6.1 | 2.8 | 3.5 | 3.1 | 2.9 | 3.0 | 2.9 | 1.8 | 0.9 | 0.8 | 2.4 | 1.8 | 1.0 | 0.5 |
Zobowiązania krótkoterminowe | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 3.1 | 2.6 | 2.9 | 2.4 | 1.1 | 0.9 | 1.0 | 3.6 | 4.5 | 14.8 | 15.5 | 12.8 | 12.2 | 13.2 | 14.8 | 14.1 | 12.1 | 42.7 | 43.0 | 35.6 | 35.8 | 34.4 | 31.9 | 28.2 | 25.5 | 23.9 | 27.6 | 26.6 | 30.9 | 42.3 | 29.8 | 42.4 | 62.1 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (0.3) | (0.2) | 0.5 | 0.6 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.2 | 2.0 | 2.4 | 2.8 | 0.1 | (2.5) | (1.4) | 0.0 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 3.0 | 2.5 | 2.6 | 2.2 | 0.6 | 0.5 | 0.6 | 1.9 | 9.6 | 4.8 | 4.7 | 4.6 | 9.6 | 12.1 | 15.0 | 10.2 | 6.9 | 3.1 | 3.3 | 4.5 | 4.1 | 9.8 | 14.8 | 14.9 | 14.3 | 14.0 | 12.0 | 12.6 | 12.4 | 12.2 | 13.6 | 13.4 | 13.2 |
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 | 1.4 | 0.0 | 0.0 | 1.9 | 1.5 | 2.0 | 2.4 | 2.8 | 2.3 | 2.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 3.0 | 2.5 | 2.6 | 2.2 | 0.6 | 0.5 | 0.6 | 1.9 | 9.6 | 4.8 | 4.7 | 4.6 | 9.6 | 12.1 | 15.0 | 10.2 | 6.9 | 3.1 | 3.3 | 4.5 | 4.1 | 9.8 | 14.8 | 14.9 | 14.3 | 14.0 | 12.0 | 12.6 | 12.4 | 12.2 | 13.6 | 13.4 | 13.2 |
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 | 0.0 | 0.0 | 0.0 | 4.4 | 4.3 | 4.2 | 3.5 | 2.7 | 2.5 | 2.4 | 2.1 | 2.8 | 3.1 | 2.8 | 2.9 | 2.7 | 2.5 | 1.5 | 1.4 | 1.2 | 1.1 | 2.2 | 2.1 | 1.9 | 1.8 | 1.7 | 1.6 |
Zobowiązania ogółem | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 3.1 | 2.6 | 2.9 | 2.4 | 1.1 | 0.9 | 1.0 | 3.6 | 14.1 | 19.6 | 20.2 | 17.4 | 21.8 | 25.4 | 29.9 | 24.3 | 19.0 | 45.8 | 46.3 | 40.1 | 39.9 | 44.1 | 46.8 | 43.1 | 39.7 | 37.9 | 39.7 | 39.2 | 43.3 | 54.4 | 43.4 | 55.8 | 75.3 |
Kapitał (fundusz) podstawowy | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Zyski zatrzymane | (7.4) | (7.4) | (7.4) | (7.4) | (7.5) | (7.5) | (7.5) | (7.5) | (7.5) | (7.8) | (1.3) | (1.9) | (4.0) | (5.9) | (7.7) | (9.5) | (11.1) | (11.7) | (19.5) | (23.3) | (26.7) | (29.6) | (34.0) | (37.1) | (39.4) | (41.4) | (41.8) | (32.6) | (19.3) | (11.0) | (11.2) | (8.8) | (10.3) | (15.2) | (18.9) | (20.8) | (29.1) | (31.5) | (37.6) | (45.5) | (98.7) | (125.6) | (203.9) |
Kapitał własny | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.6) | 0.9 | 1.7 | 1.0 | 2.5 | 9.6 | 13.3 | 14.3 | 18.7 | 29.5 | 28.3 | 25.8 | 23.4 | 19.3 | 18.4 | 17.5 | 42.8 | 160.3 | 335.3 | 350.3 | 371.1 | 374.3 | 378.0 | 377.7 | 375.1 | 372.6 | 370.1 | 363.0 | 361.4 | 356.6 | 348.0 | 325.6 | 299.6 | 222.0 |
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 | 0.0 |
Pasywa | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.9 | 4.4 | 3.9 | 4.9 | 10.7 | 14.2 | 15.2 | 22.3 | 43.6 | 47.9 | 46.0 | 40.7 | 41.1 | 43.7 | 47.4 | 67.1 | 179.4 | 381.1 | 396.5 | 411.2 | 414.2 | 422.1 | 424.4 | 418.2 | 412.3 | 408.1 | 402.7 | 400.6 | 399.9 | 402.4 | 368.9 | 355.4 | 297.3 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.0 | (2.3) | (4.9) | (60.6) | -0.0 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 2.5 | 2.6 | 2.1 | 2.2 | 1.7 | 0.1 | 0.1 | 0.0 | 1.5 | 10.4 | 13.3 | 14.3 | 11.4 | 14.3 | 18.6 | 22.0 | 15.4 | 10.6 | 6.8 | 8.7 | 8.5 | 5.1 | 11.1 | 15.4 | 14.9 | 14.9 | 14.6 | 13.4 | 13.4 | 13.1 | 14.6 | 13.7 | 12.8 | 1.6 |
Środki pieniężne i inne aktywa pieniężne | 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 | 0.8 | 4.4 | 7.1 | 6.7 | 6.0 | 2.2 | 0.5 | 0.5 | 0.1 | 0.9 | 1.0 | 3.4 | 19.0 | 118.3 | 51.0 | 32.9 | 27.4 | 23.3 | 20.9 | 29.0 | 27.1 | 39.1 | 47.5 | 49.6 | 54.7 | 55.6 | 50.8 | 33.5 | 31.9 | 30.2 |
Dług netto | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 2.5 | 2.5 | 2.1 | 2.2 | 0.9 | (4.3) | (7.0) | (6.7) | (4.5) | 8.2 | 12.8 | 13.8 | 11.3 | 13.4 | 17.6 | 18.5 | (3.7) | (107.7) | (44.2) | (24.2) | (19.0) | (18.1) | (9.8) | (13.6) | (12.2) | (24.3) | (32.9) | (36.2) | (41.2) | (42.5) | (36.2) | (19.8) | (19.1) | (28.7) |
Ticker | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW | POWW |
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 | USD |