Bilans
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 28.3 | 45.212 | 86.107 | 71.782 | 118.85 | 46.26 | 72.577 | 91.478 | 84.815 | 67.173 | 52.824 | 74.252 | 78.036 | 105.676 | 134.782 | 89.631 | 74.88 | 28.677 | 44.935 | 63.785 | 95.724 | 125.285 | 166.562 | 140.382 | 234.301 | 221.277 |
| Aktywa trwałe (mln) | 8.2 | 8.59 | 14.839 | 23.012 | 21.616 | 19.653 | 22.289 | 25.59 | 26.727 | 28.469 | 20.672 | 15.372 | 15.341 | 9.839 | 7.722 | 5.789 | 2.661 | 1.517 | 0.74 | 16.159 | 35.751 | 37.22 | 69.589 | 79.129 | 64.988 | 95.673 |
| Rzeczowe aktywa trwałe netto | 3.7 | 8.421 | 14.645 | 22.65 | 21.337 | 19.306 | 19.056 | 22.434 | 25.603 | 26.843 | 20.27 | 14.869 | 12.709 | 8.143 | 6.456 | 5.12 | 1.997 | 1.036 | 0.083 | 0.059 | 0.544 | 0.38 | 0.213 | 0.036 | 0.403 | 0.351 |
| 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 |
| 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 | 15.15 | 0.0 | 25.909 |
| 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 | 15.15 | 0.0 | 25.909 |
| Należności netto | 0.9 | 1.245 | 2.08 | 8.862 | 10.719 | 0.874 | 5.284 | 13.446 | 12.135 | 16.686 | 7.231 | 20.864 | 12.332 | 8.249 | 3.781 | 3.309 | 4.069 | 0.566 | 0.397 | 1.468 | 2.933 | 1.789 | 0.209 | 2.367 | 15.219 | 17.015 |
| 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 | 0.392 | 0.681 | 1.693 | 69.075 | 63.683 | 64.052 | 0.0 |
| Aktywa obrotowe | 20.1 | 36.622 | 71.268 | 48.77 | 97.234 | 26.607 | 50.288 | 65.888 | 58.088 | 38.704 | 32.152 | 58.88 | 62.695 | 95.837 | 127.06 | 83.842 | 72.219 | 27.16 | 44.195 | 47.626 | 59.973 | 88.065 | 96.973 | 61.253 | 169.313 | 125.604 |
| Środki pieniężne i Inwestycje | 18.5 | 35.215 | 67.64 | 36.653 | 85.248 | 24.319 | 43.536 | 46.383 | 38.567 | 10.812 | 23.909 | 37.304 | 48.344 | 85.332 | 121.649 | 78.445 | 66.263 | 25.742 | 43.471 | 45.78 | 56.688 | 84.222 | 94.102 | 58.161 | 153.611 | 105.183 |
| Zapasy | 0.0 | 0.0 | 1.299 | 1.306 | 0.0 | 0.0 | 0.975 | 5.391 | 7.132 | 10.841 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1e-06 | 1.611 | 2.049 | 1e-06 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.172 | 0.32 | 0.391 | 0.436 | 0.511 | 22.732 | 18.381 | 16.067 | 1.299 | 0.0 | 0.0 | 0.0 | 39.987 | 19.99 | 0.0 | 0.496 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.774 | 0.335 | 0.161 | 3.529 |
| Środki pieniężne i inne aktywa pieniężne | 18.5 | 35.043 | 67.32 | 36.262 | 84.812 | 23.808 | 20.804 | 28.002 | 22.5 | 9.513 | 23.909 | 37.304 | 48.344 | 45.345 | 101.659 | 78.445 | 65.767 | 25.742 | 43.471 | 45.78 | 56.688 | 84.222 | 93.328 | 57.826 | 153.45 | 101.654 |
| Należności krótkoterminowe | 3.9 | 2.515 | 3.52 | 3.201 | 5.058 | 1.919 | 5.648 | 4.186 | 6.995 | 9.977 | 2.942 | 3.581 | 2.128 | 3.867 | 9.616 | 5.99 | 6.831 | 5.689 | 1.679 | 1.244 | 0.614 | 0.456 | 1.072 | 0.524 | 0.653 | 1.053 |
| Dług krótkoterminowy | 0.0 | 0.185 | 5.686 | 6.576 | 19.147 | 0.353 | 5.717 | 0.0 | 0.0 | 6.026 | 8.639 | 10.65 | 10.391 | 3.391 | 5.835 | 19.247 | 5.91 | 17.855 | 3.351 | 0.789 | 5.347 | 8.267 | 0.195 | 0.034 | 5.597 | 11.84 |
| Zobowiązania krótkoterminowe | 10.4 | 10.344 | 18.645 | 18.602 | 30.458 | 23.603 | 16.544 | 22.667 | 23.6 | 26.992 | 18.678 | 35.528 | 21.01 | 23.833 | 29.645 | 36.475 | 23.295 | 32.506 | 7.422 | 5.703 | 8.875 | 12.302 | 12.967 | 6.818 | 19.499 | 24.374 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 5.017 | 1.729 | 0.09 | 2.0 | 3.527 | 9.601 | 8.017 | 9.105 | 2.114 | 17.044 | 5.695 | 3.409 | 2.218 | 1.089 | 3.198 | 0.899 | 1.413 | 1.288 | 1.894 | 1.452 | 1.641 | 1.899 | 2.113 | 1.361 |
| Zobowiązania długoterminowe | 34.8 | 43.458 | 53.843 | 64.545 | 40.178 | 47.267 | 76.704 | 106.984 | 60.897 | 71.582 | 16.62 | 15.133 | 42.015 | 60.376 | 109.124 | 50.057 | 53.894 | 43.381 | 31.727 | 39.297 | 42.861 | 26.559 | 11.719 | 9.55 | 126.081 | 114.982 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (47.267) | (4.333) | (8.768) | (10.047) | (8.108) | 0.0 | 0.0 | 0.0 | 15.001 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 1.393 | 0.729 | 0.272 | 40.934 | 12.373 | 51.393 | 50.85 | 63.274 | 13.341 | 0.0 | 33.524 | 37.653 | 35.15 | 16.29 | 0.0 | 0.0 | 0.0 | 0.0 | 0.571 | 0.408 | 0.229 | 0.034 | 0.335 | 0.929 |
| Zobowiązania ogółem | 45.2 | 53.802 | 72.488 | 83.147 | 70.636 | 70.87 | 93.248 | 129.651 | 84.497 | 98.574 | 35.298 | 50.661 | 63.025 | 84.209 | 138.769 | 86.532 | 77.189 | 75.887 | 39.149 | 45.0 | 51.736 | 38.861 | 24.686 | 16.368 | 145.58 | 139.356 |
| Kapitał własny | (16.9) | (8.59) | 13.619 | (11.365) | 48.214 | (24.61) | (20.671) | (38.173) | 0.318 | (31.401) | 17.526 | 23.591 | 15.011 | 21.467 | (3.987) | 3.099 | (2.309) | (47.21) | 5.786 | 18.785 | 43.988 | 86.424 | 141.876 | 124.014 | 88.721 | 81.921 |
| 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 |
| Pasywa | 28.3 | 45.212 | 86.107 | 71.782 | 118.85 | 46.26 | 72.577 | 91.478 | 84.815 | 67.173 | 52.824 | 74.252 | 78.036 | 105.676 | 134.782 | 89.631 | 74.88 | 28.677 | 44.935 | 63.785 | 95.724 | 125.285 | 166.562 | 140.382 | 234.301 | nan |
| Inwestycje | 0.0 | 0.172 | 0.32 | 0.391 | 0.436 | 0.511 | 22.732 | 18.381 | 16.067 | 1.299 | 0.0 | 0.0 | 0.0 | 39.987 | 19.99 | 0.0 | 0.496 | 0.0 | 0.0 | 0.392 | 0.681 | 1.693 | 0.774 | 0.335 | 64.213 | 3.529 |
| Dług (mln) | 34.7 | 40.034 | 58.059 | 70.321 | 59.325 | 0.353 | 60.0 | 98.216 | 50.85 | 63.274 | 13.341 | 13.694 | 33.524 | 41.044 | 40.985 | 35.537 | 48.667 | 43.167 | 14.572 | 22.479 | 32.848 | 21.26 | 0.229 | 0.034 | 124.45 | 119.198 |
| Środki pieniężne i inne aktywa pieniężne | 18.5 | 35.043 | 67.32 | 36.262 | 84.812 | 23.808 | 20.804 | 28.002 | 22.5 | 9.513 | 23.909 | 37.304 | 48.344 | 45.345 | 101.659 | 78.445 | 65.767 | 25.742 | 43.471 | 45.78 | 56.688 | 84.222 | 93.328 | 57.826 | 153.45 | 101.654 |
| Dług netto | 16.2 | 4.991 | (9.261) | 34.059 | (25.487) | (23.455) | 39.196 | 70.214 | 28.35 | 53.761 | (10.568) | (23.61) | (14.82) | (4.301) | (60.674) | (42.908) | (17.1) | 17.425 | (28.899) | (23.301) | (23.84) | (62.962) | (93.099) | (57.792) | (29.0) | 17.544 |
| Ticker | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP | XOMAP |
| 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 |