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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 2014 | 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 |
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 |
Aktywa | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 4.8 | 14.9 | 21.4 | 12.5 | 12.6 | 31.6 | 30.9 | 30.1 | 31.3 | 40.2 | 44.4 | 44.3 | 51.8 | 62.0 | 57.8 | 54.8 | 84.1 | 77.1 | 74.1 | 70.2 | 184.6 | 178.8 | 183.6 | 184.7 | 176.4 | 177.4 | 173.5 | 170.9 | 160.3 | 171.1 | 393.0 | 278.6 |
Aktywa trwałe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.5 | 12.7 | 12.9 | 5.7 | 8.1 | 10.3 | 16.3 | 18.0 | 23.4 | 29.3 | 37.2 | 40.7 | 48.2 | 54.5 | 53.3 | 51.8 | 49.2 | 46.3 | 45.7 | 44.2 | 42.5 | 39.6 | 51.8 | 58.7 | 67.0 | 82.0 | 111.4 | 132.3 | 143.5 | 152.3 | 245.5 | 246.6 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 12.6 | 12.9 | 5.0 | 7.9 | 10.1 | 16.2 | 18.0 | 21.4 | 20.9 | 35.2 | 38.7 | 46.2 | 52.5 | 51.3 | 49.9 | 47.3 | 44.5 | 43.9 | 42.4 | 40.8 | 38.0 | 47.0 | 53.7 | 62.0 | 77.0 | 104.0 | 126.9 | 4.3 | 4.0 | 65.9 | 48.0 |
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 | 0.1 | 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 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 |
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 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.7 | 1.7 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 0.0 | 1.4 | 1.3 | 0.0 |
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 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.7 | 1.7 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.0 |
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 | 0.1 | 0.1 | 0.0 | 0.2 | 0.4 | 1.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 3.2 | 3.4 | 3.4 | 3.4 | 3.3 | 3.4 | 3.4 | 3.5 | 196.2 | 197.5 |
Aktywa obrotowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.3 | 2.3 | 8.5 | 6.7 | 4.5 | 21.3 | 14.6 | 12.0 | 7.8 | 10.8 | 7.2 | 3.6 | 3.6 | 7.5 | 4.5 | 3.0 | 34.9 | 30.8 | 28.4 | 26.1 | 142.2 | 139.1 | 131.8 | 126.0 | 109.4 | 95.4 | 62.0 | 38.6 | 16.9 | 18.8 | 41.5 | 32.0 |
Środki pieniężne i Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.3 | 2.1 | 8.3 | 6.3 | 4.1 | 20.6 | 13.5 | 9.9 | 4.3 | 9.5 | 6.8 | 3.1 | 2.7 | 6.6 | 4.1 | 2.7 | 34.4 | 30.3 | 28.0 | 23.1 | 139.5 | 136.9 | 129.1 | 124.1 | 107.4 | 91.4 | 59.6 | 37.2 | 15.8 | 15.7 | 52.9 | 28.9 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 72.5 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.3 | 2.1 | 8.3 | 6.3 | 4.1 | 20.6 | 13.5 | 9.9 | 4.3 | 9.5 | 6.8 | 3.1 | 2.7 | 6.6 | 4.1 | 2.7 | 34.4 | 30.3 | 28.0 | 23.1 | 139.5 | 136.9 | 129.1 | 124.1 | 107.4 | 91.4 | 59.6 | 37.2 | 15.8 | 15.7 | 38.6 | 28.9 |
Należności krótkoterminowe | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.4 | 0.1 | 0.2 | 0.6 | 1.0 | 1.1 | 0.5 | 1.4 | 0.4 | 1.2 | 5.5 | 5.7 | 10.0 | 7.1 | 6.9 | 6.7 | 5.0 | 1.2 | 2.0 | 2.0 | 1.1 | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 11.2 | 13.4 | 10.8 | 10.8 | 8.2 | 3.0 |
Dług krótkoterminowy | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.5 | 0.4 | 0.3 | 0.5 | 0.3 |
Zobowiązania krótkoterminowe | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.1 | 0.1 | 0.4 | 0.1 | 0.3 | 0.6 | 1.1 | 1.1 | 0.7 | 1.5 | 0.8 | 1.7 | 5.6 | 6.0 | 10.2 | 7.2 | 7.1 | 6.9 | 5.7 | 1.5 | 2.4 | 2.2 | 1.2 | 4.5 | 6.8 | 4.9 | 4.4 | 6.7 | 13.2 | 14.8 | 11.2 | 11.2 | 17.2 | 7.3 |
Rozliczenia międzyokresowe | (0.1) | (0.1) | (0.1) | (0.1) | -0.0 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.1) | (3.1) | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | (14.3) | (10.8) | (10.8) | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.1 | 0.1 | 0.7 | 0.1 | 0.3 | 0.6 | 1.1 | 1.1 | 0.0 | 1.5 | 0.4 | 0.4 | 0.4 | 0.4 | 4.7 | 5.2 | 5.1 | 5.0 | 4.7 | 4.7 | 0.1 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.8 | 0.9 | 0.8 | 0.7 | 0.6 | 36.0 | 26.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.7 |
Zobowiązania długoterminowe | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.1 | 0.1 | 0.7 | 0.1 | 0.3 | 0.6 | 1.1 | 1.1 | 0.0 | 1.5 | 0.4 | 0.4 | 0.4 | 0.4 | 4.7 | 5.2 | 5.1 | 5.0 | 4.7 | 4.7 | 0.1 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.8 | 0.9 | 0.8 | 0.7 | 0.6 | 36.0 | 26.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 1.1 | 1.3 | 1.1 | 1.0 | 0.9 | 1.0 | 0.6 |
Zobowiązania ogółem | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.1 | 0.1 | 1.1 | 0.1 | 0.3 | 0.6 | 1.1 | 1.1 | 0.7 | 1.5 | 1.2 | 2.1 | 6.0 | 6.4 | 14.8 | 12.3 | 12.2 | 12.0 | 10.4 | 6.2 | 2.5 | 2.3 | 1.6 | 4.9 | 7.1 | 5.2 | 4.7 | 7.5 | 14.1 | 15.6 | 11.9 | 11.8 | 53.2 | 33.3 |
Kapitał (fundusz) podstawowy | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 1.1 | 1.1 | 4.8 | 16.9 | 24.4 | 24.5 | 25.7 | 45.5 | 45.2 | 45.3 | 46.9 | 56.9 | 57.9 | 57.9 | 58.7 | 58.7 | 71.0 | 72.4 | 111.0 | 115.1 | 123.0 | 127.1 | 249.0 | 254.7 | 262.0 | 262.3 | 262.3 | 270.3 | 272.4 | 272.7 | 276.0 | 290.4 | 293.5 | 228.1 |
Zyski zatrzymane | (1.0) | (1.0) | (1.1) | (1.1) | (1.1) | (1.1) | (1.1) | (1.2) | (1.4) | (2.5) | (4.6) | (15.4) | (21.3) | (30.1) | (25.1) | (29.5) | (31.3) | (33.2) | (33.7) | (34.5) | (35.4) | (38.7) | (43.2) | (46.0) | (51.7) | (61.5) | (68.6) | (78.0) | (86.5) | (100.3) | (106.7) | (108.3) | (115.2) | (122.3) | (148.7) | (158.4) | (168.6) | (179.0) | (1.3) | (13.2) |
Kapitał własny | (0.3) | (0.4) | (0.4) | (0.4) | (0.5) | (0.5) | -0.0 | (0.1) | 3.7 | 14.9 | 21.1 | 11.8 | 11.6 | 30.5 | 30.2 | 28.6 | 30.1 | 38.1 | 38.4 | 37.9 | 37.0 | 49.6 | 45.6 | 42.9 | 73.6 | 70.9 | 71.5 | 67.9 | 183.0 | 173.8 | 176.5 | 179.5 | 171.8 | 169.9 | 159.4 | 155.3 | 148.4 | 159.3 | 339.8 | 245.3 |
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 |
Pasywa | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 4.8 | 14.9 | 21.4 | 12.5 | 12.6 | 31.6 | 30.9 | 30.1 | 31.3 | 40.2 | 44.4 | 44.3 | 51.8 | 62.0 | 57.8 | 54.8 | 84.1 | 77.1 | 74.1 | 70.2 | 184.6 | 178.8 | 183.6 | 184.7 | 176.4 | 177.4 | 173.5 | 170.9 | 160.3 | 171.1 | 393.0 | 278.6 |
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 3.2 | 3.4 | 3.4 | 3.4 | 3.3 | 3.4 | 3.4 | 3.5 | 268.7 | 197.5 |
Dług | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 | 0.4 | 0.4 | 4.7 | 5.2 | 5.0 | 4.9 | 4.6 | 4.6 | 0.0 | 0.0 | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 1.1 | 1.3 | 1.1 | 1.0 | 0.9 | 1.0 | 0.6 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.3 | 2.1 | 8.3 | 6.3 | 4.1 | 20.6 | 13.5 | 9.9 | 4.3 | 9.5 | 6.8 | 3.1 | 2.7 | 6.6 | 4.1 | 2.7 | 34.4 | 30.3 | 28.0 | 23.1 | 139.5 | 136.9 | 129.1 | 124.1 | 107.4 | 91.4 | 59.6 | 37.2 | 15.8 | 15.7 | 38.6 | 28.9 |
Dług netto | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | (0.1) | -0.0 | 0.4 | (2.1) | (8.3) | (6.3) | (4.1) | (20.6) | (13.5) | (9.9) | (3.7) | (8.8) | (6.5) | (2.7) | 2.0 | (1.4) | 0.8 | 2.2 | (29.8) | (25.7) | (28.0) | (23.1) | (139.2) | (136.6) | (128.7) | (123.7) | (107.1) | (90.3) | (58.4) | (36.1) | (14.8) | (14.9) | (51.9) | (28.3) |
Ticker | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F | S5L.F |
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 | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | USD | CAD | CAD | CAD | CAD | CAD | USD |