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 | 2013 | 2013 | 2014 | 2014 | 2014 | 2014 | 2015 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | 2016 | 2017 | 2017 | 2017 | 2017 | 2018 | 2018 | 2018 | 2020 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q1 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 0.0 | 1.4 | 1.1 | 2.7 | 2.2 | 11.2 | 11.0 | 11.5 | 9.4 | 8.4 | 8.1 | 15.1 | 15.4 | 12.5 | 16.5 | 15.0 | 13.5 | 10.4 | 10.5 | 9.3 | 7.0 | 3.7 | 0.0 | 3.7 | 12.0 | 30.7 | 29.4 | 47.8 | 43.2 | 49.2 | 80.4 | 78.3 | 76.3 | 74.2 | 69.2 | 65.0 | 65.9 | 63.2 |
Aktywa trwałe | -0.0 | 0.3 | 0.4 | 0.4 | 0.4 | 10.0 | 9.3 | 8.7 | 8.0 | 7.4 | 6.8 | 6.2 | 5.6 | 5.1 | 4.7 | 3.8 | 3.3 | 2.1 | 1.6 | 1.2 | 0.7 | 0.5 | (2.3) | 0.6 | 0.6 | 0.8 | 2.4 | 27.3 | 26.8 | 28.6 | 51.6 | 50.0 | 49.2 | 48.9 | 47.6 | 46.0 | 45.5 | 44.9 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 1.7 | 23.7 | 23.3 | 22.8 | 23.1 | 22.7 | 21.7 | 21.8 | 21.2 | 21.1 | 21.1 | 20.9 |
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 | 15.5 | 15.8 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.6 | 9.0 | 8.4 | 7.8 | 7.2 | 6.6 | 6.0 | 5.4 | 4.8 | 4.2 | 3.6 | 3.0 | 1.8 | 1.4 | 1.0 | 0.5 | 0.4 | 0.0 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 9.0 | 8.4 | 8.1 | 7.6 | 7.2 | 5.6 | 5.2 | 4.8 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.6 | 9.0 | 8.4 | 7.8 | 7.2 | 6.6 | 6.0 | 5.4 | 4.8 | 4.2 | 3.6 | 3.0 | 1.8 | 1.4 | 1.0 | 0.5 | 0.4 | 0.0 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 24.5 | 24.2 | 24.3 | 23.8 | 23.3 | 21.8 | 21.3 | 20.9 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 1.4 | 0.1 | 0.2 | 1.0 | 1.3 | 1.7 | 0.8 | 1.7 | 1.3 | 1.1 | 1.0 | 1.8 | 1.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | (1.4) | (1.0) | 0.0 | 0.0 | 0.0 | 2.5 | 3.0 | 3.4 | 3.9 | 3.0 | 2.9 | 2.4 | 2.8 |
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 | 0.0 | 0.0 | 2.7 | 2.7 | 3.7 | 3.6 | 2.9 | 2.9 | 2.9 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 0.0 | 1.2 | 0.7 | 2.3 | 1.8 | 1.3 | 1.6 | 2.8 | 1.3 | 1.0 | 1.3 | 8.9 | 9.7 | 7.4 | 11.8 | 11.2 | 10.2 | 8.3 | 8.9 | 8.2 | 6.3 | 3.2 | 2.3 | 3.2 | 11.4 | 29.9 | 27.0 | 20.5 | 16.3 | 20.6 | 28.7 | 28.3 | 27.1 | 25.2 | 21.6 | 19.0 | 20.4 | 18.3 |
Środki pieniężne i Inwestycje | 0.0 | 1.1 | 0.6 | 2.2 | 1.7 | 1.2 | 0.2 | 0.9 | 0.7 | 0.5 | 0.0 | 5.1 | 5.0 | 4.1 | 7.7 | 7.2 | 6.4 | 4.9 | 4.8 | 4.0 | 3.1 | 2.3 | 2.3 | 2.2 | 10.4 | 27.6 | 24.7 | 18.2 | 14.1 | 18.4 | 18.1 | 16.5 | 19.6 | 16.9 | 10.7 | 10.2 | 12.6 | 9.4 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.5 | 0.3 | 0.2 | 2.4 | 3.0 | 2.4 | 2.3 | 2.6 | 2.8 | 2.4 | 2.3 | 2.5 | 2.4 | 0.9 | 0.0 | 0.9 | 0.9 | 0.9 | 1.3 | 1.5 | 1.9 | 2.1 | 4.8 | 5.4 | 3.4 | 3.8 | 4.2 | 4.5 | 3.8 | 3.7 |
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 | 4.6 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 | 7.4 | 3.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | -0.0 | 1.1 | 0.6 | 2.2 | 1.7 | 1.2 | 0.2 | 0.9 | 0.7 | 0.5 | 0.0 | 5.1 | 5.0 | 4.1 | 7.7 | 7.2 | 6.4 | 4.9 | 4.8 | 4.0 | 3.1 | 2.3 | (2.3) | 2.2 | 10.4 | 27.6 | 24.7 | 10.8 | 6.7 | 14.5 | 18.1 | 16.5 | 19.6 | 16.9 | 10.7 | 10.2 | 12.6 | 9.4 |
Należności krótkoterminowe | 0.0 | 0.1 | 0.2 | 0.3 | 0.5 | 1.0 | 1.7 | 2.3 | 1.1 | 0.8 | 1.2 | 1.3 | 2.4 | 1.1 | 1.9 | 1.4 | 1.3 | 1.4 | 2.2 | 1.9 | 1.1 | 1.0 | 0.0 | 1.1 | 0.5 | 2.1 | 2.3 | 1.9 | 1.4 | 2.1 | 10.6 | 0.9 | 10.1 | 12.5 | 13.2 | 15.4 | 13.2 | 0.0 |
Dług krótkoterminowy | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 1.3 | 1.6 | 3.1 | 3.7 | 4.1 | 4.1 | 3.9 | 5.1 | 3.6 | 3.0 | 3.7 | 4.0 | 0.3 | 4.2 | 5.2 | 5.8 | 0.3 | 0.0 | 0.5 | 0.4 | 0.4 | 0.9 | 1.2 | 2.8 | 5.0 | 11.3 | 9.4 | 8.8 | 8.6 | 12.0 | 10.3 | 10.6 | 10.7 |
Zobowiązania krótkoterminowe | 0.0 | 3.0 | 3.0 | 5.8 | 5.8 | 7.1 | 7.8 | 9.5 | 16.8 | 29.2 | 28.0 | 69.9 | 32.5 | 28.8 | 43.6 | 37.3 | 38.1 | 31.6 | 35.9 | 37.7 | 25.9 | 2.2 | 0.0 | 3.3 | 2.6 | 4.7 | 5.2 | 5.5 | 7.4 | 8.1 | 32.5 | 31.3 | 24.2 | 24.3 | 28.1 | 30.8 | 26.1 | 28.6 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.3) | 0.0 | 0.0 | (1.9) | 0.0 | 0.0 | (1.4) | 0.0 | (1.9) | (1.1) | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | (2.1) | 1.7 | 1.9 | 1.5 | 1.6 | 2.1 | 2.1 | 1.5 | 1.9 |
Zobowiązania długoterminowe | 0.0 | 0.8 | 1.0 | 1.4 | 1.9 | 13.0 | 13.2 | 12.1 | 12.0 | 12.0 | 11.8 | 14.3 | 12.3 | 55.8 | 11.2 | 11.0 | 10.9 | 3.5 | 45.8 | 0.0 | 4.0 | 10.4 | 0.0 | 9.5 | 9.4 | 8.4 | 8.8 | 29.8 | 27.6 | 32.4 | 26.9 | 30.0 | 35.9 | 36.4 | 31.6 | 30.4 | 30.7 | 28.3 |
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 |
Zobowiązania długoterminowe | 0.0 | 0.8 | 1.0 | 1.4 | 1.9 | 13.0 | 13.2 | 12.1 | 12.0 | 12.0 | 11.8 | 14.3 | 12.3 | 55.8 | 11.2 | 11.0 | 10.9 | 3.5 | 45.8 | 0.0 | 4.0 | 10.4 | 0.0 | 9.5 | 9.4 | 8.4 | 8.8 | 29.8 | 27.6 | 32.4 | 26.9 | 30.0 | 35.9 | 36.4 | 31.6 | 30.4 | 30.7 | 28.3 |
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 | 1.4 | 23.6 | 23.9 | 24.0 | 25.1 | 25.0 | 24.2 | 24.3 | 23.8 | 23.2 | 0.0 | 0.0 |
Zobowiązania ogółem | 0.0 | 3.8 | 4.0 | 7.1 | 7.7 | 20.1 | 21.0 | 21.6 | 28.9 | 41.1 | 39.9 | 84.2 | 44.7 | 84.6 | 54.8 | 48.3 | 49.0 | 35.1 | 35.9 | 37.7 | 29.9 | 12.6 | 0.0 | 12.8 | 12.1 | 13.2 | 14.0 | 35.3 | 35.0 | 40.4 | 59.4 | 61.3 | 60.1 | 60.7 | 59.7 | 61.1 | 56.8 | 30.3 |
Kapitał (fundusz) podstawowy | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2.9 | 4.1 | 10.9 | 11.5 | 12.3 | 17.3 | 17.6 | 17.6 | 17.6 | 18.3 | 18.8 | 19.2 | 34.4 | 0.0 | 37.3 | 57.4 | 107.6 | 110.4 | 113.6 | 114.0 | 122.6 | 147.3 | 150.5 | 162.0 | 169.0 | 172.4 | 175.4 | 179.8 | 183.8 |
Zyski zatrzymane | 0.0 | (8.5) | (9.1) | (10.8) | (11.9) | (15.3) | (16.9) | (18.3) | (28.4) | (42.7) | (42.3) | (86.5) | (116.4) | (141.2) | (158.6) | (160.6) | (162.8) | (168.1) | (169.7) | (173.6) | (177.2) | (68.4) | 0.0 | (72.2) | (74.3) | (90.9) | (95.5) | (101.2) | (106.1) | (114.0) | (126.3) | (133.5) | (145.8) | (155.5) | (162.9) | (171.6) | (181.8) | (191.1) |
Kapitał własny | (0.9) | (2.4) | (2.9) | (4.4) | (5.5) | (8.9) | (10.0) | (10.2) | (19.5) | (32.7) | (31.8) | (69.1) | (29.4) | (72.1) | (38.3) | (33.3) | (35.5) | (24.6) | (25.4) | (28.3) | (22.9) | (8.9) | (8.9) | 24.9 | (0.1) | 17.5 | 15.4 | 12.5 | 8.1 | 8.7 | 21.0 | 17.1 | 16.2 | 13.5 | 9.5 | 3.8 | 4.1 | 0.0 |
Udziały mniejszościowe | 0.0 | -0.0 | -0.0 | (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 | -0.0 | -0.0 | -0.0 | -0.0 | 0.0 | -0.0 | -0.0 | 0.0 | 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 | (0.9) | 1.4 | 1.1 | 2.7 | 2.2 | 11.2 | 11.0 | 11.5 | 9.4 | 8.4 | 8.1 | 15.1 | 15.4 | 12.5 | 16.5 | 15.0 | 13.5 | 10.4 | 10.5 | 9.3 | 7.0 | 3.7 | (8.9) | 37.7 | 12.0 | 30.7 | 29.4 | 47.8 | 43.2 | 49.2 | 80.4 | 78.3 | 76.3 | 74.2 | 69.2 | 65.0 | 65.9 | 63.2 |
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 | 4.6 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 | 7.4 | 7.6 | 3.6 | 2.9 | 2.9 | 2.9 | 2.9 | 0.0 | 0.0 | 0.0 |
Dług | 0.0 | 0.9 | 1.1 | 1.5 | 2.0 | 2.3 | 2.9 | 3.4 | 3.9 | 4.3 | 4.8 | 6.7 | 5.2 | 3.7 | 3.0 | 3.7 | 4.0 | 3.7 | 4.2 | 5.2 | 5.8 | 6.9 | 0.0 | 7.1 | 7.2 | 7.0 | 8.4 | 30.4 | 30.5 | 35.7 | 34.7 | 36.6 | 43.0 | 44.6 | 41.6 | 39.3 | 39.4 | 38.9 |
Środki pieniężne i inne aktywa pieniężne | -0.0 | 1.1 | 0.6 | 2.2 | 1.7 | 1.2 | 0.2 | 0.9 | 0.7 | 0.5 | 0.0 | 5.1 | 5.0 | 4.1 | 7.7 | 7.2 | 6.4 | 4.9 | 4.8 | 4.0 | 3.1 | 2.3 | (2.3) | 2.2 | 10.4 | 27.6 | 24.7 | 10.8 | 6.7 | 14.5 | 18.1 | 16.5 | 19.6 | 16.9 | 10.7 | 10.2 | 12.6 | 9.4 |
Dług netto | 0.0 | (0.2) | 0.5 | (0.8) | 0.2 | 1.1 | 2.7 | 2.4 | 3.2 | 3.9 | 4.7 | 1.6 | 0.2 | (0.4) | (4.7) | (3.5) | (2.4) | (1.2) | (0.6) | 1.2 | 2.7 | 4.6 | 2.3 | 4.9 | (3.2) | (20.5) | (16.2) | 19.6 | 23.7 | 21.2 | 16.6 | 20.1 | 23.4 | 27.7 | 30.9 | 29.1 | 26.7 | 29.5 |
Ticker | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX | SKYX |
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 |