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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2010 | 2011 | 2012 | 2012 | 2012 | 2012 | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | 2021 | 2021 | 2022 | 2022 | 2023 | 2023 |
Kwartał | Q4 | Q4 | Q1 | Q2 | Q3 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 |
Aktywa | 9.3 | 14.3 | 21.4 | 21.4 | 13.8 | 13.8 | 14.2 | 22.4 | 13.0 | 10.4 | 18.6 | 19.0 | 20.6 | 23.3 | 21.3 | 17.0 | 14.5 | 9.8 | 7.9 | 6.6 | 8.8 | 8.1 | 12.8 | 15.7 | 14.0 | 17.9 | 19.6 | 17.2 |
Aktywa trwałe | 7.0 | 11.3 | 18.8 | 18.8 | 7.2 | 7.2 | 10.4 | 19.4 | 0.6 | 0.6 | 0.6 | 0.6 | 5.0 | 5.4 | 5.1 | 5.0 | 5.2 | 2.4 | 2.7 | 2.4 | 2.2 | 2.0 | 6.1 | 7.4 | 8.8 | 8.9 | 10.0 | 9.8 |
Rzeczowe aktywa trwałe netto | 2.3 | 1.9 | 2.3 | 2.3 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 5.0 | 5.4 | 5.1 | 5.0 | 5.2 | 2.4 | 2.7 | 2.4 | 2.2 | 2.0 | 6.1 | 7.4 | 8.8 | 8.9 | 9.8 | 9.7 |
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 |
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 |
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 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.4 | 0.0 | 0.4 | 0.0 | 0.3 | 0.0 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
Inwestycje długoterminowe | 4.7 | 9.4 | 16.5 | 16.5 | 6.6 | 6.6 | 9.8 | 18.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 2.3 | 3.0 | 2.6 | 2.6 | 6.6 | 6.6 | 3.8 | 3.0 | 12.4 | 9.8 | 18.1 | 18.3 | 15.6 | 17.9 | 16.1 | 12.0 | 9.4 | 7.5 | 5.2 | 4.2 | 6.6 | 6.1 | 6.7 | 8.3 | 5.3 | 8.9 | 9.6 | 7.4 |
Środki pieniężne i Inwestycje | 2.1 | 2.8 | 2.4 | 2.4 | 6.2 | 6.2 | 3.3 | 2.6 | 12.0 | 9.6 | 17.8 | 18.1 | 13.1 | 17.4 | 15.5 | 11.5 | 8.9 | 7.1 | 4.7 | 2.9 | 6.0 | 5.0 | 4.2 | 6.3 | 2.8 | 8.7 | 9.3 | 7.2 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (7.6) | (5.2) | 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 |
Inwestycje krótkoterminowe | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.9 | 7.6 | 5.2 | 0.0 | 0.0 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 2.0 | 2.7 | 2.4 | 2.4 | 6.2 | 6.2 | 3.3 | 2.6 | 2.0 | 2.1 | 12.6 | 18.1 | 13.1 | 16.8 | 15.1 | 11.0 | 8.6 | 6.6 | 4.3 | 2.6 | 5.8 | 4.8 | 4.0 | 6.1 | 2.6 | 8.7 | 9.3 | 7.2 |
Należności krótkoterminowe | 0.1 | 0.1 | 0.5 | 0.5 | 0.7 | 0.7 | 1.1 | 1.0 | 1.9 | 1.0 | 1.0 | 0.8 | 2.1 | 2.1 | 2.0 | 0.9 | 0.7 | 1.1 | 0.8 | 0.7 | 0.7 | 0.4 | 1.2 | 0.8 | 2.2 | 1.0 | 0.8 | 0.7 |
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 | 0.0 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
Zobowiązania krótkoterminowe | 0.1 | 0.1 | 0.5 | 0.5 | 0.8 | 0.8 | 1.1 | 1.0 | 1.9 | 1.0 | 1.0 | 1.1 | 7.0 | 9.1 | 9.3 | 3.3 | 3.1 | 1.3 | 1.5 | 2.1 | 1.2 | 2.0 | 1.8 | 3.1 | 3.0 | 1.7 | 1.5 | 1.8 |
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 | 0.0 | (0.3) | (0.3) | (0.3) | (0.2) | (0.2) | (0.3) | (0.3) | (0.3) | (0.3) | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.1 | 1.4 | 1.3 | 1.4 | 1.2 | 1.6 | 0.5 | 0.5 | 0.4 | 1.1 | 0.8 | 0.7 | 0.5 | 0.3 | 0.3 |
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 |
Zobowiązania długoterminowe | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.1 | 1.4 | 1.3 | 1.4 | 1.2 | 1.6 | 0.5 | 0.5 | 0.4 | 1.1 | 0.8 | 0.7 | 0.5 | 0.3 | 0.3 |
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 | 0.6 | 0.4 | 0.3 | 0.2 | 0.9 | 0.9 | 0.7 | 0.6 | 0.4 | 0.3 |
Zobowiązania ogółem | 0.1 | 0.1 | 0.5 | 0.5 | 0.8 | 0.8 | 1.1 | 1.0 | 1.9 | 1.0 | 1.0 | 1.1 | 8.1 | 10.2 | 10.6 | 4.6 | 4.5 | 2.5 | 3.1 | 2.6 | 1.8 | 2.4 | 2.8 | 3.9 | 3.7 | 2.2 | 1.8 | 2.1 |
Kapitał (fundusz) podstawowy | 21.7 | 23.6 | 24.8 | 24.8 | 30.8 | 30.8 | 31.6 | 34.9 | 34.9 | 36.6 | 37.6 | 38.2 | 38.2 | 45.3 | 45.4 | 66.7 | 66.7 | 66.7 | 66.7 | 66.7 | 70.6 | 70.5 | 72.3 | 75.8 | 75.8 | 83.3 | 87.4 | 89.9 |
Zyski zatrzymane | (16.4) | (14.8) | (13.6) | (13.6) | (19.7) | (19.7) | (23.0) | (24.7) | (30.6) | (29.9) | (36.8) | (36.5) | (41.9) | (47.6) | (52.9) | (66.7) | (68.9) | (70.2) | (72.6) | (73.1) | (73.4) | (74.0) | (76.0) | (77.7) | (79.1) | (81.2) | (83.2) | (85.7) |
Kapitał własny | 9.2 | 14.2 | 11.2 | 20.9 | 11.1 | 13.0 | 13.1 | 21.3 | 11.1 | 9.4 | 17.6 | 17.8 | 12.5 | 13.1 | 10.6 | 12.4 | 10.0 | 7.3 | 4.8 | 4.0 | 7.0 | 5.7 | 10.0 | 11.8 | 10.3 | 15.7 | 17.7 | 15.1 |
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 |
Pasywa | 9.3 | 14.3 | 0.0 | 0.0 | 0.0 | 13.8 | 14.2 | 22.4 | 13.0 | 10.4 | 18.6 | 19.0 | 20.6 | 23.3 | 21.3 | 17.0 | 14.5 | 9.8 | 7.9 | 6.6 | 8.8 | 8.1 | 12.8 | 15.7 | 14.0 | 17.9 | 19.6 | 17.2 |
Inwestycje | 4.8 | 9.4 | 16.5 | 16.5 | 6.6 | 6.6 | 9.8 | 18.8 | 9.9 | 7.6 | 5.2 | 0.0 | 0.0 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 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 | 0.0 | 0.6 | 0.4 | 0.3 | 0.2 | 0.9 | 0.9 | 0.7 | 0.6 | 0.4 | 0.3 |
Środki pieniężne i inne aktywa pieniężne | 2.0 | 2.7 | 2.4 | 2.4 | 6.2 | 6.2 | 3.3 | 2.6 | 2.0 | 2.1 | 12.6 | 18.1 | 13.1 | 16.8 | 15.1 | 11.0 | 8.6 | 6.6 | 4.3 | 2.6 | 5.8 | 4.8 | 4.0 | 6.1 | 2.6 | 8.7 | 9.3 | 7.2 |
Dług netto | (2.0) | (2.7) | (2.4) | (2.4) | (6.2) | (6.2) | (3.3) | (2.6) | (2.0) | (2.1) | (12.6) | (18.1) | (13.1) | (16.8) | (15.1) | (11.0) | (8.6) | (6.6) | (3.7) | (2.1) | (5.5) | (4.6) | (3.0) | (5.3) | (1.8) | (8.1) | (8.9) | (6.9) |
Ticker | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA | GRX.WA |
Waluta | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD |