Rok finansowy |
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 |
Kwartał |
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 |
Aktywa |
10.4 |
10.6 |
10.6 |
10.6 |
10.8 |
10.7 |
10.6 |
10.6 |
10.8 |
10.7 |
11.1 |
11.6 |
11.8 |
11.8 |
11.5 |
11.9 |
12.2 |
12.2 |
12.8 |
13.1 |
13.9 |
14.7 |
15.7 |
15.1 |
16.8 |
16.4 |
16.4 |
17.4 |
17.9 |
17.6 |
18.7 |
18.8 |
19.5 |
20.2 |
20.9 |
21.6 |
22.7 |
23.1 |
23.6 |
22.9 |
24.3 |
Aktywa trwałe |
3.2 |
3.2 |
3.2 |
3.2 |
3.3 |
3.2 |
3.1 |
3.1 |
3.0 |
2.9 |
3.2 |
3.1 |
3.1 |
3.1 |
3.1 |
3.1 |
3.3 |
3.2 |
3.3 |
3.4 |
3.3 |
3.4 |
3.4 |
3.4 |
3.3 |
3.3 |
3.2 |
3.2 |
3.2 |
3.1 |
3.1 |
3.1 |
3.4 |
3.6 |
3.7 |
3.8 |
4.0 |
4.4 |
4.4 |
4.4 |
4.5 |
Rzeczowe aktywa trwałe netto |
2.9 |
2.9 |
2.9 |
3.0 |
3.0 |
3.0 |
3.0 |
2.9 |
2.8 |
2.7 |
2.7 |
2.6 |
2.6 |
2.6 |
2.6 |
2.6 |
2.8 |
2.8 |
2.8 |
2.9 |
2.9 |
3.1 |
3.2 |
3.1 |
3.0 |
2.9 |
2.9 |
2.8 |
2.9 |
2.8 |
2.8 |
2.8 |
2.9 |
2.9 |
2.9 |
2.8 |
3.1 |
3.1 |
3.0 |
2.9 |
0.0 |
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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(97.9) |
(93.8) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(53.1) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Wartości niematerialne i prawne |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
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 |
98.0 |
93.9 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
53.2 |
0.1 |
0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
Wartość firmy i wartości niematerialne i prawne |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
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 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
Należności netto |
0.9 |
1.0 |
0.7 |
1.1 |
1.0 |
1.2 |
0.8 |
0.9 |
1.0 |
1.2 |
1.3 |
0.9 |
1.0 |
0.8 |
1.0 |
1.3 |
1.2 |
1.4 |
1.3 |
1.3 |
1.3 |
0.9 |
1.3 |
1.3 |
1.7 |
1.8 |
1.2 |
1.5 |
1.6 |
1.1 |
1.5 |
2.0 |
1.4 |
1.6 |
1.1 |
1.4 |
1.8 |
1.5 |
1.4 |
1.9 |
2.3 |
Inwestycje długoterminowe |
(2.9) |
0.0 |
(0.1) |
(3.0) |
(3.0) |
0.0 |
(3.0) |
(2.9) |
(2.8) |
0.0 |
(2.7) |
(2.6) |
(2.6) |
(3.0) |
(2.6) |
(2.6) |
(2.8) |
(3.1) |
(2.8) |
(2.9) |
(2.9) |
(3.3) |
(3.2) |
(3 101.0) |
(3 006.2) |
(3.2) |
(2.9) |
(2.8) |
(2.9) |
(3.1) |
(2.8) |
(2.8) |
(2.9) |
8 081.9 |
7 839.2 |
(2.8) |
(3.1) |
(3 129.7) |
(3.0) |
0.0 |
0.0 |
Aktywa obrotowe |
7.3 |
7.4 |
7.4 |
7.4 |
7.6 |
7.5 |
7.4 |
7.5 |
7.8 |
7.8 |
7.9 |
8.5 |
8.7 |
8.7 |
8.4 |
8.8 |
8.9 |
9.0 |
9.5 |
9.7 |
10.5 |
11.3 |
12.3 |
11.7 |
13.5 |
13.2 |
13.2 |
14.2 |
14.7 |
14.5 |
15.7 |
15.7 |
16.1 |
16.6 |
17.2 |
17.9 |
18.7 |
18.7 |
19.2 |
18.5 |
19.8 |
Środki pieniężne i Inwestycje |
4.1 |
4.2 |
4.4 |
3.8 |
4.1 |
4.1 |
4.4 |
4.5 |
4.8 |
4.9 |
5.2 |
5.9 |
6.1 |
6.4 |
5.9 |
5.7 |
5.7 |
5.5 |
5.7 |
5.7 |
6.0 |
7.9 |
8.3 |
7.8 |
9.2 |
8.6 |
9.3 |
9.7 |
10.2 |
10.7 |
11.1 |
10.7 |
11.2 |
11.4 |
12.1 |
12.3 |
12.6 |
11.8 |
12.2 |
11.6 |
12.7 |
Zapasy |
2.2 |
2.1 |
2.3 |
2.4 |
2.4 |
1.9 |
1.9 |
1.8 |
1.7 |
1.3 |
1.3 |
1.6 |
1.5 |
1.4 |
1.4 |
1.7 |
1.7 |
1.7 |
2.4 |
2.6 |
3.0 |
2.4 |
2.5 |
2.5 |
2.4 |
2.6 |
2.6 |
2.9 |
2.8 |
2.4 |
2.9 |
2.8 |
3.3 |
3.2 |
3.8 |
4.0 |
4.3 |
5.2 |
5.5 |
4.8 |
4.7 |
Inwestycje krótkoterminowe |
1.6 |
1.7 |
1.7 |
1.6 |
1.6 |
1.7 |
1.8 |
1.9 |
2.1 |
2.3 |
2.9 |
3.5 |
4.4 |
4.4 |
4.3 |
4.1 |
4.1 |
2.4 |
3.8 |
3.4 |
3.7 |
4.2 |
3.9 |
3.9 |
3.2 |
4.6 |
3.5 |
3.6 |
3.3 |
5.9 |
3.4 |
6.3 |
8.1 |
8.1 |
7.8 |
8.9 |
9.6 |
9.7 |
9.7 |
5.8 |
4.6 |
Środki pieniężne i inne aktywa pieniężne |
2.5 |
2.6 |
2.7 |
2.2 |
2.5 |
2.4 |
2.6 |
2.7 |
2.8 |
2.6 |
2.3 |
2.4 |
1.7 |
2.0 |
1.5 |
1.7 |
1.6 |
3.1 |
1.9 |
2.3 |
2.3 |
3.7 |
4.4 |
4.0 |
6.0 |
4.1 |
5.8 |
6.1 |
6.8 |
4.8 |
7.7 |
4.3 |
3.2 |
3.4 |
4.3 |
3.5 |
3.0 |
2.1 |
2.4 |
5.9 |
8.1 |
Należności krótkoterminowe |
0.7 |
0.6 |
0.6 |
0.6 |
0.6 |
0.5 |
0.5 |
0.4 |
0.4 |
0.3 |
0.6 |
0.6 |
0.6 |
0.7 |
0.6 |
0.9 |
0.8 |
0.6 |
1.0 |
0.8 |
0.9 |
0.7 |
1.0 |
0.7 |
0.9 |
1.3 |
1.2 |
1.1 |
0.9 |
0.7 |
1.0 |
1.0 |
1.2 |
0.8 |
0.9 |
1.1 |
1.5 |
1.0 |
1.0 |
0.7 |
1.1 |
Dług krótkoterminowy |
0.2 |
0.2 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.0 |
0.2 |
0.2 |
0.2 |
(0.2) |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.6 |
0.7 |
0.9 |
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 |
Zobowiązania krótkoterminowe |
2.1 |
2.1 |
2.0 |
1.9 |
1.9 |
1.7 |
1.5 |
1.6 |
1.8 |
1.4 |
1.7 |
2.2 |
2.3 |
2.1 |
1.9 |
2.2 |
2.6 |
2.5 |
3.1 |
3.3 |
3.8 |
4.2 |
4.4 |
3.8 |
5.4 |
4.3 |
4.0 |
4.6 |
4.6 |
3.7 |
4.5 |
4.3 |
4.8 |
5.5 |
6.1 |
6.3 |
6.6 |
6.6 |
6.7 |
5.6 |
6.6 |
Rozliczenia międzyokresowe |
0.3 |
0.5 |
0.4 |
0.4 |
0.4 |
0.2 |
0.2 |
0.2 |
0.4 |
0.1 |
0.3 |
0.6 |
0.7 |
0.3 |
0.3 |
0.4 |
1.0 |
1.1 |
1.3 |
1.6 |
2.0 |
1.6 |
1.3 |
1.0 |
1.8 |
1.2 |
1.2 |
1.9 |
1.9 |
1.2 |
1.7 |
1.8 |
1.7 |
2.8 |
3.6 |
3.4 |
3.1 |
3.4 |
3.3 |
3.2 |
3.4 |
Zobowiązania długoterminowe |
1.4 |
1.3 |
1.3 |
1.3 |
1.2 |
1.3 |
1.3 |
1.3 |
1.2 |
1.4 |
1.3 |
1.3 |
1.2 |
1.3 |
1.2 |
1.2 |
1.1 |
1.1 |
1.0 |
1.0 |
1.0 |
0.8 |
1.4 |
1.2 |
0.9 |
1.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.1 |
0.0 |
0.0 |
0.0 |
0.2 |
0.2 |
0.3 |
0.3 |
Rezerwy z tytułu odroczonego podatku |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.2 |
0.2 |
0.2 |
0.2 |
0.3 |
0.3 |
0.3 |
0.3 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.3 |
0.3 |
0.3 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.1 |
0.0 |
0.0 |
0.0 |
0.2 |
0.2 |
0.3 |
0.3 |
Zobowiązania długoterminowe |
1.4 |
1.3 |
1.3 |
1.3 |
1.2 |
1.3 |
1.3 |
1.3 |
1.2 |
1.4 |
1.3 |
1.3 |
1.2 |
1.3 |
1.2 |
1.2 |
1.1 |
1.1 |
1.0 |
1.0 |
1.0 |
0.8 |
1.4 |
1.2 |
0.9 |
1.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.1 |
0.0 |
0.0 |
0.0 |
0.2 |
0.2 |
0.3 |
0.3 |
Zobowiązania z tytułu leasingu |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(0.1) |
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 |
0.0 |
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 ogółem |
3.5 |
3.4 |
3.3 |
3.2 |
3.1 |
3.0 |
2.8 |
2.8 |
3.0 |
2.8 |
3.1 |
3.5 |
3.5 |
3.4 |
3.1 |
3.4 |
3.7 |
3.6 |
4.2 |
4.3 |
4.8 |
5.0 |
5.8 |
5.0 |
6.3 |
5.5 |
4.1 |
4.8 |
4.8 |
3.9 |
4.6 |
4.5 |
5.0 |
5.5 |
6.2 |
6.3 |
6.6 |
6.9 |
6.9 |
5.9 |
6.9 |
Kapitał (fundusz) podstawowy |
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 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
Zyski zatrzymane |
(2.0) |
(1.8) |
(1.6) |
(1.5) |
(1.2) |
(1.2) |
(1.2) |
(1.3) |
(1.2) |
(1.1) |
(1.1) |
(1.1) |
(0.9) |
(0.8) |
(0.6) |
(0.6) |
(0.6) |
(0.5) |
(0.5) |
(0.4) |
(0.1) |
0.6 |
0.8 |
1.0 |
1.3 |
1.7 |
3.0 |
3.3 |
3.7 |
4.3 |
4.6 |
4.7 |
4.8 |
4.9 |
5.0 |
5.5 |
6.2 |
6.4 |
6.7 |
7.0 |
0.0 |
Kapitał własny |
6.9 |
7.1 |
7.3 |
7.5 |
7.7 |
7.7 |
7.8 |
7.7 |
7.8 |
7.9 |
8.0 |
8.1 |
8.3 |
8.4 |
8.4 |
8.5 |
8.5 |
8.6 |
8.6 |
8.8 |
9.1 |
9.8 |
10.0 |
10.1 |
10.5 |
11.0 |
12.2 |
12.6 |
13.0 |
13.7 |
14.1 |
14.3 |
14.5 |
14.6 |
14.7 |
15.3 |
16.1 |
16.3 |
16.7 |
17.0 |
17.4 |
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 |
Pasywa |
10.4 |
10.6 |
10.6 |
10.6 |
10.8 |
10.7 |
10.6 |
10.6 |
10.8 |
10.7 |
11.1 |
11.6 |
11.8 |
11.8 |
11.5 |
11.9 |
12.2 |
12.2 |
12.8 |
13.1 |
13.9 |
14.7 |
15.7 |
15.1 |
16.8 |
16.4 |
16.4 |
17.4 |
17.9 |
17.6 |
18.7 |
18.8 |
19.5 |
20.2 |
20.9 |
21.6 |
22.7 |
23.1 |
23.6 |
22.9 |
24.3 |
Inwestycje |
1.6 |
1.7 |
1.7 |
1.6 |
1.6 |
1.7 |
1.8 |
1.9 |
2.1 |
2.3 |
2.9 |
3.5 |
4.4 |
4.4 |
4.3 |
4.1 |
4.1 |
2.4 |
3.8 |
3.4 |
3.7 |
4.2 |
3.9 |
3.9 |
3.2 |
4.6 |
3.5 |
3.6 |
3.3 |
5.9 |
3.4 |
6.3 |
8.1 |
8 090.0 |
7 847.0 |
8.9 |
9.6 |
9.7 |
9.7 |
5.8 |
4.6 |
Dług |
1.5 |
1.5 |
1.4 |
1.4 |
1.4 |
1.3 |
1.3 |
1.2 |
1.2 |
1.2 |
1.1 |
1.1 |
1.1 |
1.0 |
1.0 |
0.9 |
0.9 |
0.9 |
0.8 |
0.8 |
0.7 |
0.7 |
1.7 |
1.6 |
1.6 |
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 |
Środki pieniężne i inne aktywa pieniężne |
2.5 |
2.6 |
2.7 |
2.2 |
2.5 |
2.4 |
2.6 |
2.7 |
2.8 |
2.6 |
2.3 |
2.4 |
1.7 |
2.0 |
1.5 |
1.7 |
1.6 |
3.1 |
1.9 |
2.3 |
2.3 |
3.7 |
4.4 |
4.0 |
6.0 |
4.1 |
5.8 |
6.1 |
6.8 |
4.8 |
7.7 |
4.3 |
3.2 |
3.4 |
4.3 |
3.5 |
3.0 |
2.1 |
2.4 |
5.9 |
8.1 |
Dług netto |
(0.9) |
(1.1) |
(1.3) |
(0.8) |
(1.1) |
(1.1) |
(1.4) |
(1.4) |
(1.6) |
(1.4) |
(1.2) |
(1.3) |
(0.6) |
(1.0) |
(0.6) |
(0.7) |
(0.7) |
(2.3) |
(1.1) |
(1.5) |
(1.5) |
(3.0) |
(2.7) |
(2.3) |
(4.4) |
(3.1) |
(5.8) |
(6.1) |
(6.8) |
(4.8) |
(7.7) |
(4.3) |
(3.2) |
(3.4) |
(4.3) |
(3.5) |
(3.0) |
(2.1) |
(2.4) |
(5.9) |
(8.1) |
Ticker |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
SOTK |
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 |