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 | 1.7 | 1.3 | 21.8 | 18.1 | 15.3 | 13.9 | 11.4 | 9.2 | 17.6 | 15.6 | 12.3 | 25.3 | 22.2 | 40.2 | 35.0 | 38.4 | 34.2 | 33.6 | 28.8 | 32.4 | 29.9 | 58.3 | 56.2 | 98.5 | 104.6 | 99.8 | 95.8 | 93.6 | 86.8 | 80.3 | 73.0 | 64.1 | 64.4 | 61.2 | 56.8 | 50.4 | 43.9 | 57.4 | 50.0 | 42.2 | 70.2 | 60.9 |
Aktywa trwałe | 0.0 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 1.0 | 0.9 | 0.9 | 1.0 | 8.6 | 8.2 | 7.7 | 7.2 | 7.0 | 6.3 | 8.0 | 7.8 | 7.5 | 7.2 | 6.5 | 6.3 | 6.2 | 6.9 | 6.8 | 6.7 | 6.3 | 9.6 | 9.6 | 7.8 | 7.5 | 2.4 | 2.3 | 2.1 | 2.1 | 2.0 | 1.8 | 1.5 | 1.4 | 1.2 | 1.0 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.8 | 0.7 | 0.7 | 0.9 | 1.5 | 1.4 | 1.3 | 1.1 | 1.0 | 0.9 | 2.7 | 2.5 | 2.3 | 2.2 | 2.1 | 2.0 | 2.0 | 2.3 | 2.2 | 2.2 | 2.1 | 1.9 | 2.0 | 1.8 | 1.8 | 1.7 | 1.6 | 1.5 | 1.6 | 1.5 | 1.4 | 1.2 | 1.0 | 0.8 | 0.7 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.5 | 2.6 | 2.6 | 2.6 | 2.6 | 2.4 | 2.5 | 2.5 | 2.7 | 2.7 | 2.8 | 2.7 | 2.7 | 2.7 | 2.6 | 2.5 | 0.0 | 0.0 | (0.2) | (0.2) | 0.0 | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 4.4 | 4.1 | 3.8 | 3.5 | 3.3 | 2.9 | 2.8 | 2.6 | 2.6 | 2.4 | 2.0 | 1.9 | 1.7 | 1.9 | 1.8 | 1.8 | 1.6 | 1.4 | 1.2 | 0.9 | 0.7 | 0.7 | 0.6 | 0.8 | 0.7 | 0.5 | 0.6 | 0.4 | 0.3 | 0.3 | 0.2 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 7.1 | 6.8 | 6.4 | 6.1 | 6.0 | 5.4 | 5.3 | 5.2 | 5.2 | 5.0 | 4.4 | 4.4 | 4.2 | 4.6 | 4.5 | 4.5 | 4.2 | 4.1 | 3.9 | 3.5 | 3.2 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 |
Należności netto | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.7 | 0.3 | 1.3 | 2.1 | 3.6 | 0.5 | 0.2 | 0.6 | 1.8 | 2.2 | 2.4 | 0.9 | 2.6 | 3.2 | 3.5 | 4.7 | 7.4 | 6.3 | 7.5 | 8.0 | 1.4 | 1.8 | 3.5 | 3.5 | 6.3 | 7.0 | 6.6 | 6.6 | 7.3 | 6.5 | 7.2 | 7.0 | 7.0 | 6.0 |
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 | 0.0 | 4.6 | 4.6 | 3.3 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 1.7 | 1.3 | 21.5 | 17.8 | 15.1 | 13.7 | 11.0 | 8.2 | 16.7 | 14.7 | 11.2 | 16.7 | 14.0 | 32.5 | 27.8 | 31.4 | 27.8 | 25.6 | 21.1 | 24.9 | 22.7 | 51.8 | 49.9 | 92.2 | 97.7 | 93.0 | 89.1 | 87.3 | 77.1 | 70.7 | 65.2 | 57.6 | 62.0 | 59.0 | 54.7 | 48.3 | 41.9 | 55.5 | 48.5 | 40.9 | 69.1 | 59.9 |
Środki pieniężne i Inwestycje | 1.7 | 1.3 | 20.9 | 17.3 | 14.8 | 13.1 | 10.0 | 7.3 | 15.5 | 12.7 | 8.2 | 13.1 | 8.8 | 29.4 | 24.3 | 27.3 | 22.5 | 20.3 | 15.6 | 20.6 | 14.7 | 43.6 | 41.0 | 82.5 | 83.9 | 78.5 | 73.8 | 72.2 | 67.2 | 60.1 | 53.2 | 46.2 | 46.5 | 43.0 | 39.3 | 33.6 | 26.2 | 41.2 | 34.1 | 27.1 | 54.9 | 46.4 |
Zapasy | 0.0 | (1.5) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.6 | 0.7 | 0.9 | 1.1 | 1.4 | 2.0 | 2.5 | 2.7 | 2.6 | 2.8 | 2.8 | 3.6 | 4.1 | 5.0 | 4.9 | 5.3 | 7.4 | 7.4 | 7.0 | 7.4 | 7.8 | 8.0 | 7.4 | 7.9 | 8.1 | 8.1 | 7.4 | 7.0 | 7.0 | 6.7 | 6.4 | 5.8 | 6.8 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 7.4 | 7.2 | 7.7 | 7.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1.7 | 1.3 | 20.9 | 9.9 | 7.6 | 5.4 | 2.3 | 7.3 | 15.5 | 12.7 | 8.2 | 13.1 | 8.8 | 29.4 | 24.3 | 27.3 | 22.5 | 20.3 | 15.6 | 20.6 | 14.7 | 43.6 | 41.0 | 82.5 | 83.9 | 78.5 | 73.8 | 72.2 | 67.2 | 60.1 | 53.2 | 46.2 | 46.5 | 43.0 | 39.3 | 33.6 | 26.2 | 41.2 | 34.1 | 27.1 | 54.9 | 46.4 |
Należności krótkoterminowe | 0.0 | 0.0 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 1.8 | 2.5 | 3.8 | 4.0 | 2.3 | 2.1 | 2.1 | 2.9 | 2.7 | 1.8 | 2.1 | 3.0 | 2.0 | 2.0 | 1.8 | 3.4 | 2.5 | 2.3 | 2.2 | 3.2 | 3.5 | 3.1 | 3.5 | 2.0 | 2.1 | 2.4 | 2.0 | 3.3 | 2.9 | 2.7 | 3.4 | 1.3 | 1.0 |
Dług krótkoterminowy | 0.0 | 3.4 | 0.1 | 0.2 | 0.2 | 0.5 | 1.6 | 1.9 | 2.1 | 3.2 | 2.8 | 4.0 | 3.7 | 2.6 | 2.8 | 0.1 | 1.0 | 1.6 | 3.0 | 3.8 | 4.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.2 | 0.3 | 0.2 | 0.2 | 0.8 | 1.2 | 10.0 | 2.2 | 3.0 | 9.0 | 2.3 | 2.5 | 2.0 | 0.5 |
Zobowiązania krótkoterminowe | 0.1 | 0.1 | 1.6 | 1.4 | 0.9 | 1.5 | 2.6 | 3.5 | 3.7 | 5.0 | 4.7 | 8.3 | 8.5 | 5.6 | 6.6 | 4.3 | 5.8 | 5.5 | 5.7 | 6.9 | 8.2 | 3.2 | 3.5 | 3.3 | 4.8 | 4.0 | 4.1 | 3.6 | 4.2 | 3.9 | 3.3 | 3.3 | 4.2 | 4.8 | 11.0 | 5.2 | 6.4 | 10.3 | 5.6 | 6.7 | 6.6 | 5.3 |
Rozliczenia międzyokresowe | 0.0 | (37.4) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.8 | 0.4 | 0.4 | 0.5 | 0.9 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 0.8 | 0.4 | 0.6 |
Zobowiązania długoterminowe | 0.0 | 0.8 | 4.6 | 4.2 | 4.3 | 4.4 | 3.5 | 3.4 | 2.9 | 2.4 | 2.4 | 2.2 | 2.4 | 2.3 | 1.1 | 10.0 | 8.8 | 10.2 | 9.1 | 7.9 | 7.4 | 2.1 | 1.8 | 2.1 | 2.4 | 2.4 | 1.9 | 2.0 | 2.0 | 2.0 | 1.8 | 0.6 | 8.2 | 7.7 | 1.5 | 6.7 | 6.4 | 1.3 | 5.2 | 4.5 | 3.2 | 4.8 |
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 | 0.3 | 0.0 | 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 | 9.0 | 8.4 | (1.0) | 7.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.8 | 4.6 | 4.2 | 4.3 | 4.4 | 3.5 | 3.4 | 2.9 | 2.4 | 2.4 | 2.2 | 2.4 | 2.3 | 1.1 | 10.0 | 8.8 | 10.2 | 9.1 | 7.9 | 7.4 | 2.1 | 1.8 | 2.1 | 2.4 | 2.4 | 1.9 | 2.0 | 2.0 | 2.0 | 1.8 | 0.6 | 8.2 | 7.7 | 1.5 | 6.7 | 6.4 | 1.3 | 5.2 | 4.5 | 3.2 | 4.8 |
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 | (2.8) | 1.9 | 1.9 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 |
Zobowiązania ogółem | 0.1 | 0.1 | 6.2 | 5.6 | 5.2 | 6.0 | 6.1 | 6.9 | 6.6 | 7.4 | 7.2 | 10.5 | 10.9 | 7.9 | 7.6 | 14.3 | 14.6 | 15.7 | 14.8 | 14.8 | 15.6 | 5.3 | 5.3 | 5.4 | 7.3 | 6.3 | 6.0 | 5.6 | 6.2 | 5.8 | 5.1 | 4.0 | 12.4 | 12.5 | 12.4 | 11.9 | 12.7 | 11.5 | 10.8 | 11.2 | 9.8 | 10.1 |
Kapitał (fundusz) podstawowy | 0.0 | 1.4 | 54.0 | 50.0 | 48.3 | 51.7 | 51.9 | 51.0 | 62.0 | 62.5 | 64.1 | 79.3 | 78.2 | 93.5 | 92.0 | 93.6 | 88.8 | 90.6 | 92.1 | 98.5 | 99.7 | 136.7 | 142.8 | 192.7 | 211.5 | 215.3 | 219.1 | 218.4 | 219.6 | 222.8 | 216.0 | 203.4 | 205.8 | 209.4 | 216.1 | 212.6 | 217.4 | 232.8 | 230.8 | 235.7 | 281.6 | 281.6 |
Zyski zatrzymane | (0.5) | (0.5) | (39.8) | (39.0) | (39.7) | (45.4) | (48.4) | (50.7) | (53.2) | (56.7) | (61.7) | (69.1) | (71.8) | (73.7) | (76.8) | (82.2) | (81.5) | (85.2) | (91.1) | (95.1) | (100.3) | (95.0) | (104.0) | (112.2) | (130.0) | (137.5) | (144.5) | (150.5) | (160.7) | (168.9) | (174.8) | (179.8) | (189.4) | (196.1) | (203.5) | (209.0) | (217.9) | (224.1) | (231.0) | (240.4) | (245.2) | (255.9) |
Kapitał własny | 1.6 | 1.2 | 15.6 | 12.4 | 10.1 | 8.0 | 5.3 | 2.2 | 11.0 | 8.1 | 5.1 | 14.8 | 11.2 | 32.2 | 27.4 | 24.1 | 19.5 | 17.9 | 14.0 | 17.6 | 14.3 | 53.0 | 50.9 | 93.0 | 97.4 | 93.4 | 89.9 | 88.0 | 80.6 | 74.5 | 67.9 | 60.1 | 52.0 | 48.7 | 44.4 | 38.6 | 31.2 | 45.9 | 39.2 | 31.1 | 60.4 | 50.8 |
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 | 1.7 | 1.3 | 21.8 | 18.1 | 15.3 | 13.9 | 11.4 | 9.2 | 17.6 | 15.6 | 12.3 | 25.3 | 22.2 | 40.2 | 35.0 | 38.4 | 34.2 | 33.6 | 28.8 | 32.4 | 29.9 | 58.3 | 56.2 | 98.5 | 104.6 | 99.8 | 95.8 | 93.6 | 86.8 | 80.3 | 73.0 | 64.1 | 64.4 | 61.2 | 56.8 | 50.4 | 43.9 | 57.4 | 50.0 | 42.2 | 70.2 | 60.9 |
Inwestycje | 0.0 | 0.0 | 0.0 | 7.4 | 7.2 | 7.7 | 7.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.6 | 4.6 | 3.3 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług | 0.0 | 5.4 | 4.3 | 4.2 | 4.2 | 4.5 | 4.7 | 4.8 | 4.9 | 5.2 | 4.0 | 4.3 | 4.1 | 2.9 | 2.8 | 9.1 | 8.8 | 10.8 | 11.1 | 11.0 | 10.9 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 8.2 | 8.1 | 8.3 | 8.1 | 7.9 | 7.2 | 6.7 | 6.2 | 5.1 | 4.9 |
Środki pieniężne i inne aktywa pieniężne | 1.7 | 1.3 | 20.9 | 9.9 | 7.6 | 5.4 | 2.3 | 7.3 | 15.5 | 12.7 | 8.2 | 13.1 | 8.8 | 29.4 | 24.3 | 27.3 | 22.5 | 20.3 | 15.6 | 20.6 | 14.7 | 43.6 | 41.0 | 82.5 | 83.9 | 78.5 | 73.8 | 72.2 | 67.2 | 60.1 | 53.2 | 46.2 | 46.5 | 43.0 | 39.3 | 33.6 | 26.2 | 41.2 | 34.1 | 27.1 | 54.9 | 46.4 |
Dług netto | (1.7) | 4.1 | (16.6) | (5.7) | (3.4) | (0.8) | 2.4 | (2.4) | (10.6) | (7.5) | (4.2) | (8.8) | (4.7) | (26.5) | (21.5) | (18.1) | (13.8) | (9.4) | (4.5) | (9.5) | (3.8) | (42.0) | (39.3) | (80.8) | (82.2) | (76.9) | (72.2) | (70.8) | (65.8) | (58.8) | (52.0) | (45.1) | (38.3) | (34.8) | (31.0) | (25.5) | (18.3) | (33.9) | (27.4) | (20.9) | (49.8) | (41.6) |
Ticker | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF | PROF |
Waluta | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |