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 | 3.0 | 2.8 | 22.3 | 19.0 | 15.4 | 12.8 | 18.5 | 16.3 | 14.5 | 15.2 | 14.3 | 11.8 | 22.1 | 79.0 | 144.5 | 306.8 | 302.3 | 300.1 | 294.5 | 290.1 | 284.3 | 277.1 | 271.2 | 263.6 | 256.5 | 250.1 | 237.8 | 224.5 | 210.7 | 195.0 | 181.5 | 166.7 | 168.5 | 150.9 | 400.7 | 382.7 | 368.5 | 967.5 | 946.8 | 937.9 | 908.3 | 867.0 |
Aktywa trwałe | 2.3 | 2.4 | 0.0 | 0.1 | 0.2 | 0.6 | 0.2 | 0.7 | 0.6 | 0.5 | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.9 | 0.8 | 0.9 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 1.7 | 1.6 | 1.5 | 1.5 | 1.4 | 1.3 | 1.4 | 1.3 | 1.2 | 1.1 | 1.2 | 1.1 | 1.0 |
Rzeczowe aktywa trwałe 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 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.0 | 1.6 | 1.6 | 1.5 | 1.4 | 1.3 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 1.1 | 1.0 | 0.9 |
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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 0.8 | 0.4 | 22.3 | 18.9 | 15.2 | 12.2 | 18.3 | 15.6 | 14.0 | 14.7 | 14.3 | 11.5 | 21.9 | 78.7 | 144.3 | 306.6 | 302.1 | 299.1 | 293.6 | 289.3 | 283.5 | 276.4 | 270.6 | 263.1 | 256.1 | 249.9 | 237.7 | 224.3 | 210.5 | 193.3 | 179.9 | 165.1 | 167.0 | 149.5 | 399.4 | 381.3 | 367.2 | 966.3 | 945.7 | 936.6 | 907.2 | 866.0 |
Środki pieniężne i Inwestycje | 0.8 | 0.3 | 21.7 | 17.5 | 14.1 | 11.3 | 17.2 | 14.6 | 13.2 | 12.3 | 12.1 | 9.8 | 20.6 | 77.5 | 142.2 | 304.2 | 301.5 | 298.7 | 292.6 | 288.1 | 275.6 | 269.2 | 263.0 | 255.3 | 248.4 | 241.7 | 228.3 | 216.1 | 202.1 | 184.9 | 168.9 | 155.0 | 155.5 | 135.7 | 392.9 | 376.2 | 362.1 | 963.0 | 942.3 | 930.4 | 902.6 | 851.9 |
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 | 0.0 | 0.0 | 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 | 12.2 | 15.3 | 13.3 | 7.3 | 12.0 | 11.6 | 10.1 | 8.0 | 8.7 | 7.3 | 11.6 | 41.1 | 107.6 | 134.7 | 276.7 | 284.4 | 273.5 | 257.1 | 267.3 | 253.9 | 244.2 | 251.4 | 219.3 | 224.9 | 219.4 | 204.9 | 175.7 | 172.4 | 152.7 | 125.6 | 118.9 | 117.3 | 323.4 | 339.1 | 306.6 | 767.4 | 898.3 | 880.1 | 875.9 | 813.9 |
Środki pieniężne i inne aktywa pieniężne | 0.8 | 0.3 | 9.5 | 2.1 | 0.8 | 4.0 | 5.2 | 3.1 | 3.1 | 4.4 | 3.4 | 2.6 | 9.0 | 36.4 | 34.6 | 169.5 | 24.8 | 14.3 | 19.1 | 31.0 | 8.4 | 15.3 | 18.8 | 3.9 | 29.1 | 16.8 | 8.8 | 11.3 | 26.4 | 12.5 | 16.2 | 29.4 | 36.6 | 18.4 | 69.5 | 37.2 | 55.5 | 195.6 | 43.9 | 50.3 | 26.7 | 37.9 |
Należności krótkoterminowe | 1.8 | 1.9 | 1.0 | 0.4 | 0.6 | 1.2 | 1.2 | 0.9 | 1.2 | 1.7 | 1.3 | 1.6 | 1.5 | 0.7 | 1.5 | 1.2 | 1.0 | 1.7 | 1.9 | 2.1 | 2.4 | 3.1 | 3.2 | 2.8 | 4.0 | 4.8 | 4.2 | 2.9 | 1.4 | 3.1 | 6.1 | 3.1 | 8.5 | 3.8 | 5.6 | 5.7 | 7.5 | 5.2 | 11.1 | 0.3 | 9.8 | 7.7 |
Dług krótkoterminowy | 0.3 | 0.3 | 1.7 | 1.9 | 0.0 | 0.0 | 2.4 | 2.8 | 3.3 | 0.0 | 3.1 | 3.2 | 3.5 | 3.7 | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.4 | 0.2 | 0.1 | 0.3 | 0.5 | 0.6 | 0.6 | 0.3 | 0.6 | 0.6 | 0.6 | 0.3 | 0.7 | 0.5 | 0.5 | 0.5 |
Zobowiązania krótkoterminowe | 22.5 | 27.7 | 4.9 | 5.7 | 2.0 | 1.9 | 5.7 | 6.1 | 6.5 | 3.4 | 7.7 | 9.6 | 8.7 | 6.3 | 4.1 | 4.7 | 4.6 | 4.9 | 5.6 | 6.2 | 6.8 | 8.5 | 9.1 | 9.7 | 12.1 | 12.9 | 12.9 | 11.4 | 8.8 | 11.3 | 14.9 | 14.1 | 21.9 | 15.6 | 13.5 | 13.4 | 19.1 | 32.8 | 25.1 | 25.7 | 27.4 | 19.6 |
Rozliczenia międzyokresowe | 20.3 | 25.5 | 0.2 | 1.3 | 0.0 | 0.0 | 0.9 | 1.0 | 1.3 | 0.0 | 2.5 | 2.8 | 2.3 | 1.9 | 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 | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 2.7 | 2.9 | 2.7 | 0.0 | 4.7 | 5.1 | 0.0 | 0.0 | 0.0 | 4.2 | 0.0 | 4.7 | 5.0 | 4.4 | 1.5 | 1.2 | 0.0 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.0 | 5.1 | 4.4 | 3.0 | 1.5 | 1.5 | 1.4 | 1.3 | 1.3 | 1.2 | 1.1 | 1.0 | 0.9 | 0.9 | 0.8 | 0.8 | 0.6 | 0.5 |
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 | 2.7 | 2.9 | 2.7 | 0.0 | 4.7 | 5.1 | 0.0 | 0.0 | 0.0 | 4.2 | 0.0 | 4.7 | 5.0 | 4.4 | 1.5 | 1.2 | 0.0 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.0 | 5.1 | 4.4 | 3.0 | 1.5 | 1.5 | 1.4 | 1.3 | 1.3 | 1.2 | 1.1 | 1.0 | 0.9 | 0.9 | 0.8 | 0.8 | 0.6 | 0.5 |
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 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.0 | 1.6 | 1.7 | 1.6 | 1.6 | 1.5 | 1.4 | 1.3 | 1.3 | 1.2 | 1.1 | 0.8 | 1.1 | 0.0 |
Zobowiązania ogółem | 25.2 | 30.6 | 4.9 | 5.7 | 6.7 | 7.0 | 5.8 | 6.1 | 6.5 | 7.6 | 7.7 | 9.6 | 8.7 | 6.3 | 4.1 | 4.7 | 4.6 | 5.5 | 6.1 | 6.6 | 7.1 | 8.8 | 9.3 | 9.8 | 12.2 | 12.9 | 12.9 | 11.4 | 8.8 | 12.8 | 16.3 | 15.4 | 23.2 | 16.8 | 14.6 | 14.4 | 20.1 | 33.6 | 25.9 | 26.4 | 28.0 | 20.1 |
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 | (22.1) | (27.9) | (35.7) | (40.5) | (45.5) | (49.1) | (52.8) | (56.6) | (60.3) | (65.5) | (70.7) | (76.8) | (80.9) | (84.4) | (91.1) | (97.7) | (102.9) | (107.8) | (115.5) | (121.2) | (128.7) | (138.4) | (148.0) | (157.2) | (168.2) | (182.2) | (197.6) | (210.8) | (223.2) | (239.3) | (256.7) | (272.5) | (292.0) | (311.6) | (330.8) | (353.3) | (377.9) | (405.3) | (427.6) | (452.5) | (487.9) | (533.5) |
Kapitał własny | (22.1) | (27.8) | 17.4 | 13.3 | 8.7 | 5.8 | 12.8 | 10.2 | 8.0 | 7.5 | 6.6 | 2.2 | 13.5 | 72.6 | 140.4 | 302.1 | 297.8 | 294.6 | 288.4 | 283.5 | 277.1 | 268.3 | 261.9 | 253.8 | 244.3 | 237.2 | 225.0 | 213.1 | 201.9 | 182.3 | 165.2 | 151.3 | 145.3 | 134.1 | 386.1 | 368.2 | 348.4 | 933.9 | 921.0 | 911.4 | 880.3 | 846.9 |
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 | 3.0 | 2.8 | 22.3 | 19.0 | 15.4 | 12.8 | 18.5 | 16.3 | 14.5 | 15.2 | 14.3 | 11.8 | 22.1 | 79.0 | 144.5 | 306.8 | 302.3 | 300.1 | 294.5 | 290.1 | 284.3 | 277.1 | 271.2 | 263.6 | 256.5 | 250.1 | 237.8 | 224.5 | 210.7 | 195.0 | 181.5 | 166.7 | 168.5 | 150.9 | 400.7 | 382.7 | 368.5 | 967.5 | 946.8 | 937.9 | 908.3 | 867.0 |
Inwestycje | 0.0 | 0.0 | 12.2 | 15.3 | 13.3 | 7.3 | 12.0 | 11.6 | 10.1 | 8.0 | 8.7 | 7.3 | 11.6 | 41.1 | 107.6 | 134.7 | 276.7 | 284.4 | 273.5 | 257.1 | 267.3 | 253.9 | 244.2 | 251.4 | 219.3 | 224.9 | 219.4 | 204.9 | 175.7 | 172.4 | 152.7 | 125.6 | 118.9 | 117.3 | 323.4 | 339.1 | 306.6 | 767.4 | 898.3 | 880.1 | 875.9 | 813.9 |
Dług | 1.6 | 1.7 | 1.7 | 1.9 | 2.2 | 3.1 | 2.4 | 2.8 | 3.3 | 3.7 | 3.1 | 3.2 | 3.5 | 3.7 | 0.0 | 0.0 | 0.0 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.0 | 1.6 | 1.7 | 1.6 | 1.6 | 1.5 | 1.4 | 1.3 | 1.3 | 1.2 | 1.1 | 1.2 | 1.1 | 1.0 |
Środki pieniężne i inne aktywa pieniężne | 0.8 | 0.3 | 9.5 | 2.1 | 0.8 | 4.0 | 5.2 | 3.1 | 3.1 | 4.4 | 3.4 | 2.6 | 9.0 | 36.4 | 34.6 | 169.5 | 24.8 | 14.3 | 19.1 | 31.0 | 8.4 | 15.3 | 18.8 | 3.9 | 29.1 | 16.8 | 8.8 | 11.3 | 26.4 | 12.5 | 16.2 | 29.4 | 36.6 | 18.4 | 69.5 | 37.2 | 55.5 | 195.6 | 43.9 | 50.3 | 26.7 | 37.9 |
Dług netto | 0.8 | 1.4 | (7.8) | (0.2) | 1.4 | (0.8) | (2.8) | (0.2) | 0.2 | (0.6) | (0.3) | 0.6 | (5.5) | (32.6) | (34.6) | (169.5) | (24.8) | (13.5) | (18.3) | (30.2) | (7.7) | (14.7) | (18.3) | (3.4) | (28.8) | (16.5) | (8.6) | (11.1) | (26.3) | (10.8) | (14.6) | (27.8) | (35.1) | (16.9) | (68.1) | (35.8) | (54.3) | (194.4) | (42.8) | (49.1) | (25.6) | (36.9) |
Ticker | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX | VKTX |
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 |