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 | 2.4 | 1.8 | 1.7 | 0.4 | 0.2 | 0.1 | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 1.7 | 1.5 | 0.6 | 0.9 | 0.8 | 25.7 | 29.0 | 28.4 | 28.6 | 28.4 | 42.6 | 32.5 | 43.6 | 36.4 | 35.9 | 34.4 | 38.1 | 40.4 | 34.8 | 24.5 | 25.3 | 12.5 | 8.1 | 10.8 | 20.4 | 24.0 | 22.1 | 20.6 | 18.4 |
Aktywa trwałe | 0.3 | 1.6 | 1.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.5 | 23.5 | 25.5 | 25.8 | 25.4 | 25.2 | 29.8 | 28.9 | 28.3 | 27.8 | 29.8 | 31.2 | 32.1 | 32.1 | 31.7 | 20.4 | 19.7 | 8.7 | 6.8 | 6.2 | 5.9 | 6.5 | 6.3 | 4.2 | 4.1 |
Rzeczowe aktywa trwałe netto | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 3.7 | 4.0 | 3.9 | 4.0 | 3.8 | 3.6 | 3.4 | 3.2 | 5.4 | 2.9 | 2.2 | 2.3 | 2.2 | 2.0 | 1.9 | 1.7 | 0.3 | 4.3 | 4.0 | 3.8 | 0.4 | 0.7 | 0.7 |
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 | 12.3 | 12.3 | 16.3 | 16.3 | 16.3 | 19.7 | 20.1 | 20.1 | 20.1 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 9.6 | 9.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 0.0 | 1.2 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.8 | 9.3 | 5.4 | 5.0 | 4.7 | 6.3 | 5.2 | 4.8 | 4.4 | 4.4 | 8.3 | 9.9 | 9.8 | 9.4 | 7.0 | 6.4 | 5.2 | 4.7 | 4.1 | 3.9 | 3.6 | 0.2 | 3.2 | 0.2 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 1.2 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.2 | 21.7 | 21.7 | 21.4 | 21.1 | 26.0 | 25.2 | 24.8 | 24.5 | 24.1 | 28.1 | 29.6 | 29.5 | 29.2 | 16.6 | 16.0 | 5.2 | 4.7 | 4.1 | 3.9 | 3.6 | 0.2 | 3.2 | 0.2 |
Należności netto | 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 | 1.3 | 1.3 | 1.3 | 1.2 | 1.1 | 1.4 | 0.9 | 1.2 | 0.9 | 1.5 | 1.4 | 1.5 | 1.8 | 1.4 | 1.0 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | 1.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 2.3 | 0.0 | 0.0 | 0.3 |
Aktywa obrotowe | 2.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.3 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 1.6 | 1.5 | 0.4 | 0.7 | 0.3 | 2.2 | 3.5 | 2.6 | 3.2 | 3.1 | 12.8 | 3.7 | 15.3 | 8.6 | 6.1 | 3.2 | 6.0 | 8.3 | 3.1 | 4.1 | 5.6 | 3.8 | 1.3 | 4.7 | 14.5 | 17.6 | 15.8 | 16.5 | 14.3 |
Środki pieniężne i Inwestycje | 1.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 1.6 | 1.4 | 0.4 | 0.6 | 0.1 | 0.4 | 1.9 | 1.0 | 1.6 | 1.4 | 10.7 | 1.8 | 12.9 | 6.4 | 3.7 | 0.9 | 3.7 | 5.5 | 0.9 | 2.4 | 3.8 | 3.5 | 0.9 | 4.4 | 14.2 | 17.2 | 15.6 | 12.5 | 6.3 |
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 | 0.2 | 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 |
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 | 0.0 | 5.1 | 4.9 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 1.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 1.6 | 1.4 | 0.4 | 0.6 | 0.1 | 0.4 | 1.9 | 1.0 | 1.6 | 1.4 | 10.7 | 1.8 | 12.9 | 6.4 | 3.7 | 0.9 | 3.7 | 5.5 | 0.9 | 2.4 | 3.8 | 3.5 | 0.9 | 4.4 | 14.2 | 17.2 | 10.5 | 7.6 | 6.3 |
Należności krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.7 | 0.6 | 0.5 | 0.8 | 1.1 | 2.2 | 3.1 | 2.5 | 4.3 | 4.6 | 4.6 | 5.3 | 2.6 | 5.1 | 4.8 | 7.3 | 3.8 | 3.6 | 3.4 | 3.8 | 4.0 | 4.7 | 2.8 | 2.7 | 1.4 | 1.1 | 1.1 | 1.0 | 0.7 | 0.6 |
Dług krótkoterminowy | 0.1 | 0.5 | 1.2 | 1.6 | 0.7 | 0.7 | 1.8 | 2.4 | 2.8 | 2.8 | 2.8 | 2.9 | 3.1 | 2.0 | 2.0 | 0.4 | 0.9 | 2.4 | 1.0 | 0.7 | 0.5 | 1.4 | 1.7 | 3.7 | 1.7 | 0.9 | 0.7 | 0.6 | 0.6 | 6.1 | 4.6 | 4.7 | 6.2 | 6.1 | 7.3 | 2.7 | 1.9 | 1.1 | 0.2 | 0.1 | 0.1 | 0.1 |
Zobowiązania krótkoterminowe | 0.4 | 0.9 | 1.6 | 2.1 | 1.2 | 1.4 | 2.4 | 3.1 | 3.6 | 3.8 | 3.8 | 4.2 | 5.9 | 4.5 | 3.7 | 2.1 | 4.9 | 6.8 | 5.0 | 7.1 | 11.2 | 14.5 | 13.8 | 15.5 | 16.9 | 16.7 | 19.4 | 18.1 | 17.9 | 19.5 | 14.2 | 16.4 | 16.5 | 16.5 | 12.7 | 8.5 | 7.2 | 6.2 | 3.9 | 3.9 | 4.3 | 3.6 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.1 | 0.2 | 0.0 | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.7 | 0.9 | 1.1 | 0.4 | 3.5 | 4.3 | 2.8 | 5.2 | 3.2 | 2.2 | 3.7 | 3.0 | 2.8 | 2.2 | 2.8 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 |
Zobowiązania długoterminowe | 0.1 | 0.5 | 1.2 | 1.6 | 1.4 | 1.5 | 0.5 | 2.8 | 3.3 | 0.3 | 0.3 | 0.3 | 3.8 | 2.6 | 2.5 | 0.8 | 1.1 | 1.1 | 2.1 | 4.4 | 5.7 | 4.2 | 5.2 | 5.3 | 4.9 | 3.8 | 3.5 | 3.3 | 3.2 | 2.7 | 2.7 | 1.9 | 2.8 | 1.6 | 1.5 | 0.3 | 0.5 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 |
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 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.1 | 0.5 | 1.2 | 1.6 | 1.4 | 1.5 | 0.5 | 2.8 | 3.3 | 0.3 | 0.3 | 0.3 | 3.8 | 2.6 | 2.5 | 0.8 | 1.1 | 1.1 | 2.1 | 4.4 | 5.7 | 4.2 | 5.2 | 5.3 | 4.9 | 3.8 | 3.5 | 3.3 | 3.2 | 2.7 | 2.7 | 1.9 | 2.8 | 1.6 | 1.5 | 0.3 | 0.5 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 |
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 | 1.2 | 3.6 | 4.0 | 3.9 | 3.8 | 3.7 | 3.5 | 3.4 | 3.2 | 3.0 | 2.9 | 2.2 | 2.3 | 2.2 | 1.9 | 1.9 | 1.9 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 0.0 |
Zobowiązania ogółem | 0.4 | 0.9 | 1.6 | 2.1 | 2.6 | 2.9 | 2.9 | 3.1 | 3.6 | 4.1 | 4.1 | 4.6 | 5.9 | 4.5 | 3.7 | 2.9 | 6.0 | 7.9 | 7.1 | 11.4 | 16.9 | 18.7 | 18.9 | 20.8 | 21.8 | 20.5 | 22.9 | 21.5 | 21.1 | 22.3 | 16.9 | 18.3 | 19.3 | 18.1 | 14.3 | 8.8 | 7.7 | 6.4 | 4.1 | 4.1 | 4.6 | 3.8 |
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 | 3.1 | 3.1 | 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 |
Zyski zatrzymane | (10.0) | (11.6) | (12.6) | (15.2) | (17.0) | (17.7) | (19.0) | (20.1) | (21.3) | (22.1) | (24.2) | (26.1) | (28.5) | (37.0) | (35.3) | (36.7) | (40.7) | (43.7) | (46.0) | (49.1) | (56.6) | (58.5) | (62.0) | (69.3) | (81.5) | (89.9) | (101.7) | (110.5) | (116.0) | (123.0) | (129.4) | (137.4) | (153.5) | (159.1) | (169.0) | (172.7) | (175.6) | (179.1) | (180.9) | (183.7) | (187.1) | (189.7) |
Kapitał własny | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.8 | 23.5 | 16.5 | 5.2 | 7.1 | (1.8) | (0.7) | 3.1 | 14.0 | 19.9 | 18.0 | 16.0 | 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 | (0.2) | (0.1) |
Pasywa | 2.4 | 1.8 | 1.7 | 0.4 | 0.2 | 0.1 | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 1.7 | 1.5 | 0.6 | 0.9 | 0.8 | 25.7 | 29.0 | 28.4 | 28.6 | 28.4 | 42.6 | 32.5 | 43.6 | 36.4 | 35.9 | 34.4 | 38.1 | 40.4 | 34.8 | 24.5 | 25.3 | 12.5 | 8.1 | 10.8 | 20.4 | 24.0 | 22.1 | 20.6 | 18.4 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 2.3 | 5.1 | 4.9 | 0.0 |
Dług | 0.1 | 0.5 | 1.2 | 1.6 | 2.1 | 2.2 | 2.3 | 2.4 | 2.8 | 3.1 | 3.1 | 3.3 | 3.1 | 2.0 | 2.0 | 1.2 | 2.0 | 3.5 | 3.1 | 4.8 | 5.9 | 5.1 | 6.4 | 8.2 | 6.1 | 4.7 | 4.2 | 4.0 | 3.8 | 8.9 | 7.3 | 6.5 | 9.1 | 7.8 | 8.4 | 3.0 | 2.4 | 1.4 | 0.3 | 0.3 | 0.5 | 0.3 |
Środki pieniężne i inne aktywa pieniężne | 1.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 1.6 | 1.4 | 0.4 | 0.6 | 0.1 | 0.4 | 1.9 | 1.0 | 1.6 | 1.4 | 10.7 | 1.8 | 12.9 | 6.4 | 3.7 | 0.9 | 3.7 | 5.5 | 0.9 | 2.4 | 3.8 | 3.5 | 0.9 | 4.4 | 14.2 | 17.2 | 10.5 | 7.6 | 6.3 |
Dług netto | (1.1) | 0.5 | 1.1 | 1.6 | 2.0 | 2.2 | 2.3 | 2.2 | 2.8 | 3.0 | 3.0 | 3.2 | 3.1 | 0.4 | 0.5 | 0.8 | 1.4 | 3.4 | 2.7 | 2.9 | 4.9 | 3.5 | 5.0 | (2.5) | 4.3 | (8.3) | (2.2) | 0.3 | 2.9 | 5.1 | 1.8 | 5.6 | 6.6 | 4.0 | 4.9 | 2.1 | (2.0) | (12.8) | (16.9) | (10.2) | (7.2) | (6.0) |
Ticker | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB | VERB |
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 |