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 | 84.8 | 80.9 | 76.6 | 72.3 | 67.5 | 61.3 | 55.7 | 49.4 | 43.5 | 36.0 | 33.6 | 48.6 | 44.0 | 38.5 | 27.8 | 27.4 | 5.6 | 18.1 | 11.6 | 52.7 | 7.0 | 70.1 | 63.3 | 198.9 | 203.2 | 192.4 | 188.9 | 180.7 | 172.6 | 161.3 | 154.9 | 148.6 | 113.3 | 106.4 | 95.1 | 88.5 | 79.0 | 68.1 | 101.6 | 94.1 | 181.5 | 168.6 |
Aktywa trwałe | 0.2 | 0.2 | 0.8 | 0.9 | 0.9 | 0.9 | 0.8 | 0.7 | 0.8 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | (5.5) | 0.1 | 10.7 | 0.5 | 30.4 | 30.4 | 31.8 | 33.7 | 104.7 | 101.1 | 85.0 | 79.5 | 70.6 | 53.8 | 49.9 | 27.1 | 11.8 | 10.9 | 10.7 | 10.2 | 10.2 | 9.4 | 9.0 | 9.3 | 42.0 |
Rzeczowe aktywa trwałe netto | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.4 | 0.5 | 1.0 | 1.0 | 0.8 | 1.2 | 1.5 | 9.4 | 9.1 | 8.9 | 8.6 | 8.4 | 8.2 | 7.9 | 7.6 | 7.2 | 7.0 | 6.6 | 6.2 | 6.0 | 5.6 | 5.3 | 5.0 |
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 | 10.0 | 0.0 | 29.4 | 29.4 | 29.4 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.5 | 29.5 | 0.0 | 0.0 | 0.0 | 29.5 | 29.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 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 | 0.0 | 0.0 | 0.0 | 10.3 | 0.0 | 29.4 | 29.4 | 29.4 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 | 0.5 | 0.5 | 0.3 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 70.8 | 60.4 | 44.7 | 39.5 | 30.9 | 14.3 | 10.8 | 17.9 | 2.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 84.6 | 80.7 | 75.8 | 71.4 | 66.6 | 60.4 | 54.9 | 48.7 | 42.8 | 35.4 | 33.0 | 48.0 | 43.5 | 38.0 | 27.5 | 27.1 | 5.6 | 5.5 | 11.5 | 42.0 | 7.0 | 39.7 | 32.8 | 167.1 | 169.4 | 87.7 | 87.8 | 95.7 | 93.1 | 90.7 | 101.1 | 98.7 | 86.1 | 94.6 | 84.3 | 77.8 | 68.7 | 57.9 | 92.2 | 85.1 | 172.2 | 126.5 |
Środki pieniężne i Inwestycje | 83.6 | 79.5 | 74.7 | 70.6 | 65.3 | 59.4 | 53.7 | 47.0 | 41.3 | 34.1 | 31.8 | 47.4 | 42.1 | 36.8 | 26.5 | 26.2 | 5.5 | 5.5 | 10.8 | 41.9 | 6.2 | 36.1 | 30.0 | 165.9 | 168.6 | 84.3 | 84.7 | 93.8 | 91.2 | 87.6 | 98.5 | 96.3 | 84.4 | 86.6 | 80.4 | 74.0 | 65.6 | 55.2 | 89.6 | 81.5 | 170.3 | 124.4 |
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 | 1.2 | 2.6 | (0.5) | 0.0 | 1.2 | (0.5) | 3.6 | (0.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 14.8 | 69.7 | 57.9 | 34.6 | 25.2 | 35.3 | 19.5 | 20.3 | 4.9 | 0.0 | 13.4 | 27.4 | 21.0 | 11.5 | 14.0 | 8.0 | 2.5 | 11.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.1 | 37.8 | 53.0 | 55.5 | 62.2 | 64.6 | 48.8 | 60.2 | 65.6 | 46.4 | 40.3 | 26.0 | 3.0 | 0.0 | 29.7 | 7.5 | 32.9 |
Środki pieniężne i inne aktywa pieniężne | 68.8 | 9.8 | 16.8 | 36.0 | 40.0 | 24.1 | 34.2 | 26.7 | 36.4 | 34.1 | 18.4 | 20.0 | 21.2 | 25.4 | 12.5 | 18.2 | 5.5 | (5.5) | 10.8 | 41.9 | 6.2 | 36.1 | 30.0 | 165.9 | 168.6 | 58.2 | 46.8 | 40.7 | 35.7 | 25.4 | 33.8 | 47.5 | 24.1 | 21.0 | 34.0 | 33.8 | 39.6 | 52.2 | 89.6 | 51.8 | 162.8 | 91.5 |
Należności krótkoterminowe | 0.9 | 1.2 | 0.5 | 0.6 | 1.0 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 | 1.2 | 0.2 | 0.0 | 0.0 | 0.4 | 0.0 | 0.3 | 1.7 | 0.1 | 0.1 | 0.3 | 2.6 | 0.9 | 1.9 | 0.9 | 1.9 | 1.4 | 0.9 | 1.0 | 0.5 | 0.4 | 0.5 | 1.6 | 4.1 | 1.9 | 2.5 | 2.4 | 1.0 | 1.4 | 2.3 | 4.4 | 2.3 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 1.3 | 1.0 | 0.4 | 0.2 | 0.2 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 2.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.2 |
Zobowiązania krótkoterminowe | 2.3 | 2.6 | 2.8 | 3.2 | 4.1 | 3.6 | 4.7 | 4.9 | 5.1 | 3.0 | 4.1 | 9.1 | 9.2 | 9.0 | 2.2 | 2.5 | 0.8 | 3.4 | 2.1 | 0.7 | 0.6 | 5.0 | 3.4 | 3.9 | 2.9 | 3.3 | 3.7 | 3.7 | 4.3 | 2.9 | 3.5 | 3.7 | 5.7 | 6.4 | 4.9 | 6.8 | 6.1 | 5.5 | 5.6 | 8.6 | 11.0 | 7.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 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 |
Zobowiązania długoterminowe | 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 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 1.0 | 1.0 | 6.8 | 6.6 | 6.4 | 6.2 | 5.9 | 5.7 | 5.5 | 5.2 | 5.0 | 4.7 | 4.5 | 4.2 | 3.9 | 3.7 | 3.4 | 3.1 |
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 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 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 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 1.0 | 1.0 | 6.8 | 6.6 | 6.4 | 6.2 | 5.9 | 5.7 | 5.5 | 5.2 | 5.0 | 4.7 | 4.5 | 4.2 | 3.9 | 3.7 | 3.4 | 3.1 |
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 | 0.4 | 0.4 | 0.4 | 1.1 | 1.1 | 7.6 | 7.4 | 7.2 | 7.0 | 6.8 | 6.6 | 6.4 | 6.2 | 5.9 | 5.7 | 5.5 | 5.2 | 5.0 | 4.7 | 4.5 | 0.0 |
Zobowiązania ogółem | 2.3 | 2.6 | 2.8 | 3.2 | 4.1 | 3.6 | 4.7 | 4.9 | 5.1 | 3.0 | 4.1 | 9.1 | 9.2 | 9.0 | 2.2 | 2.5 | 0.8 | 3.4 | 2.1 | 0.7 | 0.6 | 5.4 | 3.8 | 4.3 | 3.9 | 4.3 | 10.5 | 10.3 | 10.7 | 9.0 | 9.4 | 9.4 | 11.2 | 11.6 | 9.9 | 11.5 | 10.6 | 9.7 | 9.6 | 12.3 | 14.3 | 10.1 |
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 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | (109.9) | (114.4) | (119.5) | (124.9) | (131.2) | (137.8) | (145.7) | (152.8) | (159.8) | (166.3) | (171.9) | (184.2) | (189.7) | (195.8) | (200.7) | (205.2) | (5.0) | (217.0) | (222.3) | (10.7) | (225.5) | (22.8) | (30.0) | (38.0) | (46.8) | (60.2) | (73.0) | (83.8) | (94.0) | (104.8) | (113.3) | (121.0) | (160.0) | (169.0) | (180.3) | (190.2) | (200.4) | (211.5) | (221.0) | (232.2) | (245.0) | (256.9) |
Kapitał własny | 82.5 | 78.3 | 73.8 | 69.0 | 63.4 | 57.8 | 50.9 | 44.5 | 38.4 | 33.0 | 29.5 | 39.5 | 34.7 | 29.5 | 25.6 | 24.9 | 4.8 | 4.8 | 9.5 | 51.9 | 6.4 | 64.7 | 59.4 | 194.6 | 199.2 | 188.1 | 178.4 | 170.4 | 161.9 | 152.2 | 145.5 | 139.2 | 102.1 | 94.8 | 85.2 | 77.0 | 68.3 | 58.4 | 92.0 | 81.8 | 167.1 | 0.0 |
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 | 84.8 | 80.9 | 76.6 | 72.3 | 67.5 | 61.3 | 55.7 | 49.4 | 43.5 | 36.0 | 33.6 | 48.6 | 44.0 | 38.5 | 27.8 | 27.4 | 5.6 | 4.8 | 11.6 | 52.7 | 7.0 | 70.1 | 63.3 | 198.9 | 203.2 | 192.4 | 188.9 | 180.7 | 172.6 | 161.3 | 154.9 | 148.6 | 113.3 | 106.4 | 95.1 | 88.5 | 79.0 | 68.1 | 101.6 | 94.1 | 181.5 | 168.6 |
Inwestycje | 14.8 | 69.7 | 57.9 | 34.6 | 25.2 | 35.3 | 19.5 | 20.3 | 4.9 | 0.0 | 13.4 | 27.4 | 21.0 | 11.5 | 14.0 | 8.0 | 2.5 | 11.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 97.0 | 98.2 | 97.7 | 95.0 | 93.0 | 79.0 | 59.6 | 78.1 | 60.2 | 46.4 | 40.3 | 26.7 | 3.7 | 0.7 | 29.7 | 7.5 | 0.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 1.7 | 1.3 | 0.8 | 1.1 | 1.1 | 7.6 | 7.4 | 7.2 | 7.0 | 6.8 | 6.6 | 6.4 | 6.2 | 5.9 | 5.7 | 5.5 | 5.2 | 5.0 | 4.7 | 4.5 | 4.2 |
Środki pieniężne i inne aktywa pieniężne | 68.8 | 9.8 | 16.8 | 36.0 | 40.0 | 24.1 | 34.2 | 26.7 | 36.4 | 34.1 | 18.4 | 20.0 | 21.2 | 25.4 | 12.5 | 18.2 | 5.5 | (5.5) | 10.8 | 41.9 | 6.2 | 36.1 | 30.0 | 165.9 | 168.6 | 58.2 | 46.8 | 40.7 | 35.7 | 25.4 | 33.8 | 47.5 | 24.1 | 21.0 | 34.0 | 33.8 | 39.6 | 52.2 | 89.6 | 51.8 | 162.8 | 91.5 |
Dług netto | (68.8) | (9.8) | (16.8) | (36.0) | (40.0) | (24.1) | (34.2) | (26.7) | (36.4) | (34.1) | (18.4) | (20.0) | (21.2) | (25.4) | (12.5) | (18.2) | (5.5) | 5.7 | (10.7) | (41.9) | (6.2) | (34.4) | (28.6) | (165.1) | (167.5) | (57.1) | (39.2) | (33.3) | (28.5) | (18.4) | (27.0) | (40.9) | (17.7) | (14.9) | (28.0) | (28.1) | (34.1) | (47.0) | (84.6) | (47.0) | (158.3) | (87.2) |
Ticker | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA | TARA |
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 | USD |