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 | 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 |
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 |
Aktywa | 7.1 | 6.9 | 7.2 | 7.1 | 7.3 | 9.9 | 23.3 | 21.8 | 20.6 | 19.6 | 18.3 | 17.2 | 15.7 | 14.5 | 12.6 | 10.9 | 6.1 | 4.8 | 4.2 | 5.2 | 7.8 | 37.8 | 48.6 | 47.0 | 64.2 | 60.4 | 55.1 | 63.6 | 63.1 | 60.7 | 60.5 | 53.0 | 54.6 | 44.6 | 42.6 | 41.5 | 38.4 | 37.9 | 32.2 | 30.4 |
Aktywa trwałe | 3.2 | 3.2 | 3.1 | 2.9 | 0.7 | 2.8 | 6.0 | 6.1 | 5.4 | 5.5 | 4.9 | 5.1 | 4.5 | 4.8 | 4.2 | 4.3 | -0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 27.7 | 28.9 | 30.2 | 30.9 | 34.6 | 34.8 | 36.3 | 45.4 | 46.7 | 45.8 | 45.4 | 44.5 | 38.2 | 38.0 | 30.9 | 31.1 | 28.3 | 28.2 | 27.9 |
Rzeczowe aktywa trwałe netto | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.6 | 27.9 | 28.9 | 29.3 | 28.6 | 28.7 | 30.6 | 40.9 | 43.6 | 43.4 | 43.0 | 42.8 | 36.7 | 36.5 | 27.6 | 27.8 | 7.1 | 7.0 | 6.7 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 2.7 | 2.6 | 2.5 | 2.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 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 |
Wartość firmy i wartości niematerialne i prawne | 2.7 | 2.6 | 2.5 | 2.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 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 |
Należności netto | 0.6 | 0.7 | 0.8 | 0.8 | 0.5 | 0.5 | 2.5 | 1.9 | 2.0 | 2.1 | 2.4 | 2.4 | 2.3 | 2.5 | 2.1 | 2.1 | 2.6 | 1.3 | 0.0 | 0.1 | 0.1 | 0.3 | 0.3 | 0.4 | 0.5 | 0.3 | 0.7 | 1.1 | 0.9 | 0.8 | 0.9 | 0.7 | 0.6 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.6 |
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 | 4.5 | 4.5 | 4.1 | 2.7 | 1.3 | 0.6 | 0.5 | 0.3 | 1.5 | 1.5 | 3.3 | 1.5 | 1.5 | 1.5 | 1.5 |
Aktywa obrotowe | 3.9 | 3.7 | 4.2 | 4.1 | 6.6 | 7.1 | 17.4 | 15.7 | 15.2 | 14.1 | 13.4 | 12.1 | 11.2 | 9.7 | 8.4 | 6.6 | 6.1 | 4.8 | 4.2 | 5.2 | 7.8 | 10.1 | 19.6 | 16.8 | 33.4 | 25.8 | 20.3 | 27.3 | 17.7 | 14.0 | 14.7 | 7.7 | 10.1 | 6.4 | 4.7 | 10.6 | 7.3 | 9.6 | 3.9 | 2.5 |
Środki pieniężne i Inwestycje | 2.6 | 2.3 | 2.6 | 2.5 | 1.1 | 2.2 | 14.3 | 13.5 | 12.8 | 11.3 | 10.3 | 8.9 | 8.0 | 6.5 | 5.4 | 3.5 | 2.6 | 3.5 | 4.1 | 5.0 | 7.6 | 9.7 | 18.9 | 15.8 | 32.2 | 25.0 | 19.1 | 25.4 | 16.0 | 12.6 | 13.0 | 6.4 | 9.0 | 5.7 | 4.0 | 9.7 | 6.5 | 8.5 | 3.0 | 1.1 |
Zapasy | 0.6 | 0.7 | 0.7 | 0.8 | 0.4 | 0.5 | 0.5 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | -0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.4 | 0.6 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.5 | 6.3 | 4.2 | 2.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 2.5 | 1.3 | 1.3 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 6.7 | 22.3 | 6.7 | 2.7 | 0.1 | 1.6 | 0.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Środki pieniężne i inne aktywa pieniężne | 2.6 | 2.3 | 2.6 | 2.5 | 1.1 | 2.2 | 6.8 | 7.2 | 8.5 | 8.6 | 9.6 | 8.9 | 8.0 | 6.5 | 5.4 | 3.5 | 0.1 | 0.9 | 2.8 | 3.7 | 7.6 | 9.7 | 18.7 | 15.8 | 32.2 | 25.0 | 19.1 | 25.4 | 16.0 | 12.6 | 13.0 | 4.8 | 8.3 | 5.7 | 4.0 | 9.7 | 6.5 | 8.4 | 2.9 | 1.0 |
Należności krótkoterminowe | 0.5 | 0.3 | 0.3 | 0.5 | 0.4 | 1.1 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.8 | 0.7 | 0.6 | 0.1 | 0.1 | 0.1 | 0.4 | 0.3 | 0.9 | 0.9 | 0.8 | 1.9 | 1.3 | 3.1 | 2.2 | 3.5 | 2.5 | 3.1 | 3.6 | 1.3 | 1.4 | 2.0 | 1.7 | 0.9 | 4.2 | 5.4 | 6.6 |
Dług krótkoterminowy | 1.3 | 1.2 | 1.0 | 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 | 0.0 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Zobowiązania krótkoterminowe | 2.2 | 2.1 | 1.8 | 1.9 | 2.4 | 3.1 | 1.2 | 1.0 | 1.0 | 1.0 | 1.1 | 1.0 | 1.1 | 1.4 | 1.3 | 1.2 | 1.2 | 0.6 | 0.2 | 0.5 | 0.3 | 1.5 | 1.1 | 1.5 | 2.9 | 2.4 | 5.2 | 4.9 | 8.4 | 7.5 | 7.5 | 6.2 | 3.9 | 3.6 | 4.0 | 3.6 | 3.3 | 7.3 | 6.8 | 8.1 |
Rozliczenia międzyokresowe | (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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 1.8 | 2.4 | 4.5 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (4.2) | (5.4) | (6.6) |
Zobowiązania długoterminowe | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.8 | 16.0 | 18.2 | 18.7 | 21.6 | 20.5 | 15.2 | 21.9 | 22.1 | 30.6 | 25.3 | 25.4 | 25.8 | 20.9 | 19.1 | 19.3 | 19.6 | 19.1 | 19.0 | 19.1 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 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 |
Zobowiązania długoterminowe | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.8 | 16.0 | 18.2 | 18.7 | 21.6 | 20.5 | 15.2 | 21.9 | 22.1 | 30.6 | 25.3 | 25.4 | 25.8 | 20.9 | 19.1 | 19.3 | 19.6 | 19.1 | 19.0 | 19.1 |
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 | 0.2 | 0.2 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.3 | 0.2 | 0.2 | 0.2 |
Zobowiązania ogółem | 2.2 | 2.1 | 1.8 | 1.9 | 2.4 | 3.1 | 1.2 | 1.0 | 1.0 | 1.1 | 1.1 | 1.0 | 1.1 | 1.4 | 1.3 | 1.2 | 1.2 | 0.6 | 0.2 | 0.8 | 1.2 | 17.5 | 19.3 | 20.2 | 24.5 | 22.9 | 20.4 | 26.8 | 30.5 | 38.0 | 32.8 | 31.6 | 29.7 | 24.5 | 23.1 | 22.9 | 23.0 | 26.4 | 25.8 | 27.2 |
Kapitał (fundusz) podstawowy | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | 14.7 | 15.1 | 15.1 | 15.0 | 14.9 | 14.9 | 14.9 | 14.9 | 14.9 | 14.9 | 14.9 | 14.9 | 15.0 | 0.0 | 22.6 | 25.9 | 33.1 | 45.8 | 46.1 | 61.2 | 61.4 | 61.9 | 74.8 | 81.5 | 83.3 | 93.5 | 93.6 | 98.2 | 98.2 | 98.2 | 98.3 | 98.3 | 101.4 | 101.4 | 101.4 |
Zyski zatrzymane | (10.3) | (10.5) | (9.9) | (10.0) | (10.2) | (8.8) | 6.3 | 5.1 | 3.9 | 2.9 | 1.5 | 0.5 | (0.9) | (2.5) | (4.2) | (5.8) | (10.8) | (11.1) | (11.2) | (19.5) | (20.5) | (16.1) | (19.3) | (22.1) | (28.3) | (31.8) | (34.8) | (45.5) | (56.6) | (69.1) | (74.3) | (80.4) | (83.0) | (87.7) | (88.3) | (88.9) | (91.9) | (97.0) | (101.8) | (104.9) |
Kapitał własny | 4.9 | 4.8 | 5.5 | 5.2 | 4.9 | 6.8 | 22.2 | 20.8 | 19.6 | 18.6 | 17.2 | 16.1 | 14.6 | 13.1 | 11.4 | 9.7 | 5.0 | 4.2 | 4.0 | 4.4 | 6.7 | 20.3 | 29.2 | 26.7 | 39.7 | 37.5 | 34.7 | 36.8 | 32.6 | 22.7 | 27.6 | 21.4 | 24.9 | 20.1 | 19.5 | 18.6 | 15.5 | 11.4 | 6.4 | 3.2 |
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 | 7.1 | 6.9 | 7.2 | 7.1 | 7.3 | 9.9 | 23.3 | 21.8 | 20.6 | 19.6 | 18.3 | 17.2 | 15.7 | 14.5 | 12.6 | 10.9 | 6.1 | 4.8 | 4.2 | 5.2 | 7.8 | 37.8 | 48.6 | 47.0 | 64.2 | 60.4 | 55.1 | 63.6 | 63.1 | 60.7 | 60.5 | 53.0 | 54.6 | 44.6 | 42.6 | 41.5 | 38.4 | 37.9 | 32.2 | 30.4 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | 7.5 | 6.3 | 4.2 | 2.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 2.5 | 1.3 | 1.3 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 4.5 | 4.5 | 4.1 | 2.7 | 1.3 | 0.6 | 2.1 | 1.0 | 1.6 | 1.6 | 3.4 | 1.6 | 1.6 | 1.6 | 1.6 |
Dług | 1.3 | 1.2 | 1.0 | 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 | 0.0 | 0.3 | 0.3 | 0.9 | 0.8 | 0.7 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 |
Środki pieniężne i inne aktywa pieniężne | 2.6 | 2.3 | 2.6 | 2.5 | 1.1 | 2.2 | 6.8 | 7.2 | 8.5 | 8.6 | 9.6 | 8.9 | 8.0 | 6.5 | 5.4 | 3.5 | 0.1 | 0.9 | 2.8 | 3.7 | 7.6 | 9.7 | 18.7 | 15.8 | 32.2 | 25.0 | 19.1 | 25.4 | 16.0 | 12.6 | 13.0 | 4.8 | 8.3 | 5.7 | 4.0 | 9.7 | 6.5 | 8.4 | 2.9 | 1.0 |
Dług netto | (1.3) | (1.1) | (1.6) | (1.5) | (1.1) | (2.2) | (6.8) | (7.2) | (8.5) | (8.6) | (9.6) | (8.9) | (8.0) | (6.5) | (5.4) | (3.5) | (0.1) | (0.9) | (2.8) | (3.7) | (7.6) | (9.4) | (18.4) | (15.0) | (31.4) | (24.3) | (18.3) | (24.7) | (15.4) | (12.0) | (12.5) | (4.4) | (7.9) | (5.4) | (3.8) | (9.6) | (6.1) | (8.1) | (2.6) | (0.6) |
Ticker | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO | TSK.TO |
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 | CAD | CAD | CAD | CAD | CAD | CAD | CAD |