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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 |
Aktywa | 42.8 | 34.7 | 91.3 | 85.8 | 89.3 | 73.9 | 117.0 | 109.7 | 101.1 | 89.9 | 73.4 | 60.3 | 44.5 | 62.5 | 46.9 | 39.5 | 99.6 | 88.8 | 75.2 | 181.0 | 165.4 | 176.7 | 180.5 | 167.2 | 159.9 | 145.7 | 188.1 | 178.3 | 165.9 | 155.7 | 139.5 | 106.0 | 305.0 | 325.2 | 347.7 | 455.3 | 435.0 | 409.1 |
Aktywa trwałe | 3.9 | 4.8 | 2.3 | 2.4 | 2.5 | 2.4 | 2.4 | 2.4 | 2.4 | 5.0 | 4.6 | 4.8 | 2.4 | 3.0 | 2.5 | 3.4 | 2.9 | 14.4 | 14.2 | 14.5 | 14.1 | 13.6 | 13.7 | 15.4 | 15.4 | 15.7 | 15.5 | 18.6 | 17.7 | 17.3 | 16.8 | 16.2 | 214.3 | 214.1 | 223.0 | 226.2 | 218.4 | 224.0 |
Rzeczowe aktywa trwałe netto | 2.0 | 2.0 | 2.0 | 2.1 | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | 2.3 | 2.1 | 2.1 | 2.1 | 3.0 | 2.5 | 2.0 | 1.5 | 13.0 | 12.8 | 12.6 | 12.3 | 12.0 | 12.2 | 11.9 | 12.0 | 12.2 | 12.1 | 15.0 | 14.4 | 14.0 | 13.4 | 12.8 | 12.2 | 12.0 | 20.5 | 23.7 | 15.4 | 15.5 |
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 | 48.2 | 48.2 | 48.2 | 48.2 | 48.2 | 48.2 |
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 | 0.0 | 150.6 | 150.6 | 150.6 | 150.6 | 150.6 | 150.6 |
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 | 0.0 | 198.8 | 198.8 | 198.8 | 198.8 | 198.8 | 198.8 |
Należności netto | 0.8 | 1.6 | 2.0 | 0.5 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | 12.6 | 7.2 | 8.3 | 8.5 | 7.3 | 9.9 | 7.2 | 24.0 | 6.9 | 9.9 | 8.8 | 6.4 | 6.8 | 8.9 | 4.4 | 35.5 | 5.8 | 0.9 | 1.8 |
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 | 1.4 | 1.4 | 3.4 | 3.5 | 3.4 | 3.4 | 3.6 | 3.3 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 |
Aktywa obrotowe | 38.9 | 29.9 | 89.0 | 83.4 | 86.8 | 71.5 | 114.6 | 107.4 | 98.7 | 85.0 | 68.8 | 55.6 | 42.1 | 59.5 | 44.4 | 36.1 | 96.7 | 74.4 | 61.1 | 166.5 | 151.3 | 163.1 | 166.8 | 151.8 | 144.4 | 130.0 | 172.6 | 159.7 | 148.1 | 138.4 | 122.7 | 89.9 | 90.7 | 111.1 | 124.8 | 229.1 | 216.6 | 185.1 |
Środki pieniężne i Inwestycje | 36.5 | 26.0 | 84.5 | 79.3 | 84.1 | 68.5 | 112.7 | 104.4 | 96.6 | 83.1 | 66.2 | 50.5 | 37.4 | 48.4 | 41.7 | 34.2 | 89.9 | 72.6 | 59.7 | 146.3 | 138.7 | 147.8 | 150.1 | 138.7 | 128.1 | 117.4 | 142.1 | 146.4 | 134.9 | 125.9 | 112.0 | 79.6 | 76.9 | 103.4 | 87.2 | 219.2 | 212.6 | 180.4 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (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 | 0.0 | 0.0 | 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 krótkoterminowe | 4.1 | 8.9 | 1.9 | 19.8 | 25.5 | 41.9 | 30.0 | 32.2 | 25.9 | 24.8 | 6.0 | 0.0 | 0.0 | 16.2 | 11.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.4 | 24.4 | 24.0 | 14.0 | 4.0 | 4.0 | 33.6 | 28.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 32.3 | 17.1 | 82.6 | 59.5 | 58.7 | 26.6 | 82.6 | 72.2 | 70.7 | 58.3 | 60.2 | 50.5 | 37.4 | 32.2 | 30.2 | 34.2 | 89.9 | 72.6 | 59.7 | 146.3 | 138.7 | 125.4 | 125.7 | 114.6 | 114.1 | 113.4 | 138.1 | 112.8 | 106.7 | 125.9 | 112.0 | 79.6 | 76.9 | 103.4 | 87.2 | 219.2 | 212.6 | 180.4 |
Należności krótkoterminowe | 2.2 | 0.8 | 0.9 | 1.0 | 3.9 | 1.3 | 4.3 | 1.5 | 1.6 | 1.8 | 1.8 | 1.3 | 1.1 | 0.7 | 2.5 | 1.5 | 0.5 | 1.3 | 1.2 | 0.5 | 0.4 | 0.6 | 0.2 | 1.6 | 0.2 | 0.3 | 0.7 | 0.2 | 0.3 | 1.1 | 0.3 | 0.4 | 3.2 | 2.5 | 2.9 | 0.5 | 0.3 | 2.1 |
Dług krótkoterminowy | 0.0 | 0.7 | 1.8 | 2.9 | 4.1 | 4.5 | 4.6 | 0.0 | 0.0 | 0.0 | 0.0 | 21.3 | 21.4 | 22.9 | 22.6 | 21.7 | 19.3 | 18.3 | 10.0 | 0.9 | 0.9 | 1.4 | 3.3 | 5.1 | 7.0 | 1.8 | 4.4 | 7.4 | 10.1 | 11.9 | 12.0 | 1.8 | 2.2 | 2.2 | 2.5 | 2.8 | 2.9 | 3.7 |
Zobowiązania krótkoterminowe | 7.3 | 6.3 | 8.9 | 7.7 | 13.7 | 13.3 | 20.1 | 11.3 | 11.0 | 11.8 | 13.9 | 34.6 | 35.1 | 33.0 | 31.9 | 29.5 | 34.9 | 30.1 | 22.5 | 77.0 | 81.5 | 84.6 | 87.3 | 95.6 | 72.3 | 39.2 | 33.8 | 23.7 | 25.1 | 26.5 | 29.4 | 19.9 | 68.2 | 36.7 | 26.1 | 21.4 | 23.0 | 15.0 |
Rozliczenia międzyokresowe | 1.3 | 1.2 | 1.2 | 1.0 | 1.8 | 1.9 | 2.6 | 3.3 | 0.8 | 1.0 | 2.0 | 1.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.7 | 1.7 | 1.9 | 64.4 | 72.0 | 75.8 | 75.0 | 62.3 | 53.9 | 28.0 | 16.0 | 3.8 | 0.6 | 4.2 | 4.2 | 4.1 | 2.3 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 152.0 | 14.1 | 13.6 | 12.6 | 20.6 | 19.5 | 18.8 | 33.3 | 38.3 | 36.5 | 35.3 | 15.7 | 14.8 | 14.6 | 15.0 | 15.0 | 56.2 | 67.5 | 65.7 | 111.4 | 101.9 | 111.7 | 97.4 | 90.3 | 65.1 | 50.7 | 64.7 | 69.6 | 47.0 | 54.6 | 44.7 | 25.8 | 677.0 | 405.4 | 423.1 | 433.2 | 418.8 | 415.9 |
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 | 9.4 | 9.1 | 8.9 | 8.6 | 8.3 | 8.0 | 10.5 | 0.0 | 0.0 | 0.0 | 0.0 | 322.1 | 15.9 | 15.9 | 15.9 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 152.0 | 14.1 | 13.6 | 12.6 | 20.6 | 19.5 | 18.8 | 33.3 | 38.3 | 36.5 | 35.3 | 15.7 | 14.8 | 14.6 | 15.0 | 15.0 | 56.2 | 67.5 | 65.7 | 111.4 | 101.9 | 111.7 | 97.4 | 90.3 | 65.1 | 50.7 | 64.7 | 69.6 | 47.0 | 54.6 | 44.7 | 25.8 | 677.0 | 405.4 | 423.1 | 433.2 | 418.8 | 415.9 |
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 | 1.4 | 1.1 | 0.7 | 0.4 | 11.9 | 11.8 | 10.8 | 10.6 | 10.3 | 10.1 | 9.9 | 9.6 | 9.4 | 9.1 | 12.1 | 11.7 | 11.3 | 10.9 | 10.5 | 11.0 | 10.5 | 14.9 | 14.7 | 14.0 | 14.1 |
Zobowiązania ogółem | 159.3 | 20.4 | 22.5 | 20.3 | 34.3 | 32.8 | 38.8 | 44.6 | 49.3 | 48.4 | 49.2 | 50.3 | 49.9 | 47.7 | 46.9 | 44.5 | 91.2 | 97.6 | 88.3 | 188.4 | 183.4 | 196.3 | 184.7 | 185.9 | 137.4 | 89.9 | 98.5 | 93.4 | 72.1 | 81.1 | 74.1 | 45.7 | 745.2 | 442.0 | 449.2 | 454.6 | 441.8 | 430.9 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | (111.5) | (121.1) | (129.8) | (137.5) | (151.6) | (166.7) | (182.7) | (197.4) | (216.9) | (228.4) | (247.2) | (263.2) | (280.4) | (292.5) | (308.9) | (320.9) | (335.8) | (355.4) | (379.5) | (389.2) | (404.6) | (429.2) | (424.7) | (442.6) | (430.3) | (401.5) | (392.9) | (400.8) | (394.9) | (416.6) | (428.0) | (437.0) | (614.6) | (671.5) | (657.6) | (681.8) | (692.1) | (709.8) |
Kapitał własny | (116.5) | 14.3 | 68.8 | 65.4 | 55.0 | 41.1 | 78.2 | 65.1 | 51.8 | 41.6 | 24.3 | 10.0 | (5.4) | 14.8 | 0.1 | (4.9) | 8.4 | (8.8) | (13.1) | (7.4) | (18.0) | (19.6) | (4.2) | (18.7) | 22.5 | 55.8 | 89.6 | 84.9 | 93.8 | 74.6 | 65.4 | 60.3 | (440.2) | (116.8) | (101.5) | 0.8 | (6.8) | (21.8) |
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 |
Pasywa | 42.8 | 34.7 | 91.3 | 85.8 | 89.3 | 73.9 | 117.0 | 109.7 | 101.1 | 89.9 | 73.4 | 60.3 | 44.5 | 62.5 | 46.9 | 39.5 | 99.6 | 88.8 | 75.2 | 181.0 | 165.4 | 176.7 | 180.5 | 167.2 | 159.9 | 145.7 | 188.1 | 178.3 | 165.9 | 155.7 | 139.5 | 106.0 | 305.0 | 325.2 | 347.7 | 455.3 | 435.0 | 409.1 |
Inwestycje | 4.1 | 8.9 | 1.9 | 19.8 | 25.5 | 41.9 | 30.0 | 32.2 | 25.9 | 24.8 | 6.0 | 0.0 | 0.0 | 16.2 | 11.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.8 | 25.8 | 27.4 | 17.5 | 7.4 | 7.4 | 37.2 | 31.5 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 |
Dług | 11.9 | 11.8 | 11.9 | 12.0 | 12.0 | 11.4 | 10.3 | 21.0 | 21.0 | 21.1 | 21.2 | 21.3 | 21.4 | 22.9 | 22.6 | 21.7 | 19.3 | 28.7 | 26.6 | 35.4 | 35.3 | 35.4 | 35.3 | 35.3 | 35.3 | 35.1 | 35.1 | 38.2 | 37.9 | 37.7 | 34.9 | 10.5 | 11.0 | 10.5 | 14.9 | 14.7 | 14.0 | 14.1 |
Środki pieniężne i inne aktywa pieniężne | 32.3 | 17.1 | 82.6 | 59.5 | 58.7 | 26.6 | 82.6 | 72.2 | 70.7 | 58.3 | 60.2 | 50.5 | 37.4 | 32.2 | 30.2 | 34.2 | 89.9 | 72.6 | 59.7 | 146.3 | 138.7 | 125.4 | 125.7 | 114.6 | 114.1 | 113.4 | 138.1 | 112.8 | 106.7 | 125.9 | 112.0 | 79.6 | 76.9 | 103.4 | 87.2 | 219.2 | 212.6 | 180.4 |
Dług netto | (20.5) | (5.2) | (70.7) | (47.5) | (46.6) | (15.3) | (72.3) | (51.2) | (49.7) | (37.2) | (39.0) | (29.2) | (16.0) | (9.3) | (7.6) | (12.6) | (70.6) | (43.9) | (33.1) | (110.9) | (103.3) | (90.1) | (90.4) | (79.3) | (78.8) | (78.3) | (103.0) | (74.7) | (68.8) | (88.2) | (77.1) | (69.1) | (66.0) | (93.0) | (72.4) | (204.5) | (198.6) | (166.4) |
Ticker | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC | RNAC |
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 |