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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 2014 | 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 |
Kwartał | Q3 | Q4 | 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 |
Aktywa | 30.9 | 22.3 | 41.6 | 37.6 | 71.7 | 67.1 | 62.7 | 55.9 | 51.6 | 46.4 | 42.4 | 40.6 | 52.0 | 0.0 | 44.3 | 37.1 | 44.2 | 44.4 | 70.9 | 87.2 | 82.1 | 72.1 | 149.9 | 322.5 | 476.5 | 481.5 | 448.8 | 434.5 | 392.8 | 342.0 | 337.0 | 293.6 | 450.4 | 470.9 | 430.6 | 457.6 | 429.4 | 418.8 | 388.6 | 370.7 | 344.1 |
Aktywa trwałe | 0.2 | 0.2 | 0.2 | 0.3 | 19.3 | 12.3 | 8.3 | 3.3 | 0.3 | 0.2 | 0.2 | 0.2 | 1.2 | (48.6) | 2.6 | 2.7 | 2.4 | 7.8 | 7.6 | 7.8 | 7.9 | 8.3 | 7.9 | 8.4 | 8.7 | 11.5 | 10.8 | 13.6 | 13.9 | 15.0 | 45.5 | 46.9 | 47.1 | 46.3 | 45.4 | 64.4 | 42.8 | 43.1 | 41.6 | 39.8 | 38.1 |
Rzeczowe aktywa trwałe netto | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 1.0 | 0.0 | 1.9 | 2.1 | 2.0 | 7.7 | 7.5 | 7.4 | 7.5 | 8.1 | 7.8 | 8.3 | 8.6 | 10.1 | 9.7 | 10.8 | 11.3 | 12.8 | 43.4 | 44.9 | 45.0 | 44.2 | 43.3 | 42.2 | 40.9 | 41.2 | 39.7 | 37.9 | 36.2 |
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 |
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 |
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 |
Należności netto | 0.0 | 0.1 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 1.4 | 1.1 | 4.5 | 4.5 | 5.8 | 2.6 | 2.2 | 2.4 | 2.8 | 2.4 | 2.1 | 2.0 | 2.2 | 2.0 | 3.4 | 3.7 | 2.2 | 2.0 | 2.8 | 92.5 | 2.8 | 38.2 | 32.1 | 27.1 | 24.1 | 30.2 | 4.0 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 19.0 | 12.0 | 8.0 | 3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.5 | 0.3 | 0.0 | 0.0 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 1.2 | 0.9 | 0.7 | 0.5 | 0.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 22.1 | 1.9 | 1.9 | 1.9 | 0.0 | 0.0 |
Aktywa obrotowe | 30.7 | 22.1 | 41.4 | 37.4 | 52.3 | 54.8 | 54.4 | 52.6 | 51.3 | 46.2 | 42.1 | 40.4 | 50.9 | 48.6 | 41.7 | 34.4 | 41.8 | 36.6 | 63.3 | 79.4 | 74.3 | 63.8 | 142.0 | 314.1 | 467.8 | 470.0 | 438.0 | 421.0 | 379.0 | 327.0 | 291.5 | 246.7 | 403.3 | 424.6 | 385.2 | 393.3 | 386.6 | 375.8 | 347.0 | 330.8 | 306.0 |
Środki pieniężne i Inwestycje | 29.4 | 21.7 | 41.1 | 35.5 | 50.7 | 53.2 | 53.1 | 51.3 | 50.2 | 45.3 | 41.2 | 39.8 | 48.6 | 48.6 | 39.8 | 32.8 | 36.7 | 31.2 | 55.8 | 74.2 | 71.4 | 59.5 | 136.1 | 307.0 | 462.9 | 466.8 | 433.6 | 413.9 | 370.5 | 319.7 | 283.5 | 237.7 | 391.9 | 327.9 | 323.5 | 311.9 | 347.0 | 288.4 | 315.3 | 237.2 | 237.0 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | (0.5) | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 | 0.3 | 0.0 | 0.8 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 55.0 | 35.0 | 0.0 | 55.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 26.7 | 19.5 | 32.5 | 25.5 | 34.0 | 39.7 | 38.0 | 47.0 | 47.9 | 40.6 | 37.6 | 36.8 | 23.6 | 97.1 | 10.5 | 2.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 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 |
Środki pieniężne i inne aktywa pieniężne | 2.7 | 2.2 | 8.6 | 10.0 | 16.7 | 13.5 | 15.1 | 4.4 | 2.3 | 4.7 | 3.6 | 3.0 | 25.0 | (48.6) | 39.8 | 30.3 | 36.7 | 31.2 | 55.8 | 74.2 | 71.4 | 59.5 | 136.1 | 307.0 | 462.9 | 466.8 | 433.6 | 413.9 | 370.5 | 319.7 | 283.5 | 237.7 | 391.9 | 327.9 | 323.5 | 311.9 | 347.0 | 288.4 | 315.3 | 237.2 | 237.0 |
Należności krótkoterminowe | 1.5 | 0.3 | 0.2 | 0.5 | 0.1 | 0.1 | 0.1 | 0.2 | 3.4 | 0.5 | 0.0 | 0.0 | 1.8 | 0.0 | 2.8 | 2.9 | 2.4 | 4.1 | 3.2 | 4.0 | 5.8 | 3.8 | 4.4 | 6.5 | 10.8 | 5.6 | 10.1 | 8.3 | 10.1 | 10.0 | 5.8 | 18.0 | 7.4 | 19.3 | 13.6 | 18.4 | 5.3 | 9.1 | 13.9 | 10.1 | 7.2 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (4.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.8 | 0.8 | 0.8 | 1.5 | 1.3 | 1.2 | 2.9 | 4.6 | 6.4 | 20.0 | 24.0 | 25.9 | 30.4 | 31.5 | 64.5 | 4.0 | 4.1 | 4.2 | 4.3 | 4.3 | 3.9 | 3.4 | 3.6 |
Zobowiązania krótkoterminowe | 4.9 | 2.4 | 2.9 | 2.6 | 2.4 | 2.1 | 2.9 | 3.3 | 4.3 | 2.2 | 1.7 | 2.3 | 11.0 | 0.0 | 18.3 | 13.6 | 12.6 | 14.6 | 16.4 | 21.7 | 21.3 | 21.6 | 23.0 | 28.0 | 49.5 | 53.3 | 70.8 | 118.2 | 99.5 | 107.3 | 92.7 | 75.8 | 127.0 | 90.1 | 90.3 | 87.7 | 82.0 | 115.4 | 91.7 | 69.5 | 65.5 |
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 | 6.5 | 0.0 | 11.2 | 8.5 | 6.3 | 7.7 | 9.7 | 11.0 | 8.4 | 8.1 | 6.8 | 5.7 | 18.1 | 17.9 | 18.1 | 57.6 | 43.5 | 53.1 | 26.3 | 10.6 | 28.6 | 38.5 | 52.0 | 40.8 | 47.3 | 74.5 | 44.9 | 26.9 | 21.9 |
Zobowiązania 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 | 7.2 | 0.0 | 8.3 | 9.4 | 18.0 | 23.5 | 32.9 | 29.6 | 35.0 | 33.5 | 33.5 | 32.9 | 30.4 | 75.5 | 72.4 | 57.2 | 65.1 | 49.9 | 73.6 | 72.1 | 53.1 | 51.5 | 55.1 | 89.9 | 68.9 | 39.4 | 38.3 | 39.3 | 37.6 |
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 | (5.5) | (5.3) | (5.1) | (4.8) | (4.6) | (4.4) | (4.2) | (4.0) | 0.0 | 0.0 | 0.0 | (19.9) | (6.6) | (5.6) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (11.8) | (11.3) | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.2 | 0.0 | 8.3 | 9.4 | 18.0 | 23.5 | 32.9 | 29.6 | 35.0 | 33.5 | 33.5 | 32.9 | 30.4 | 75.5 | 72.4 | 57.2 | 65.1 | 49.9 | 73.6 | 72.1 | 53.1 | 51.5 | 55.1 | 89.9 | 68.9 | 39.4 | 38.3 | 39.3 | 37.6 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (4.4) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.2 | 6.1 | 5.9 | 5.7 | 6.1 | 5.7 | 5.4 | 5.7 | 7.2 | 6.8 | 6.4 | 6.0 | 5.7 | 35.6 | 35.0 | 34.1 | 33.2 | 32.2 | 31.2 | 30.2 | 31.9 | 30.9 | 3.4 | 28.6 |
Zobowiązania ogółem | 4.9 | 2.4 | 2.9 | 2.6 | 2.4 | 2.1 | 2.9 | 3.3 | 4.3 | 2.2 | 1.7 | 2.3 | 18.2 | 0.0 | 26.5 | 23.0 | 30.6 | 38.1 | 49.3 | 51.3 | 56.4 | 55.1 | 56.5 | 60.9 | 79.9 | 128.9 | 143.2 | 175.4 | 164.6 | 157.2 | 166.3 | 148.0 | 180.1 | 141.6 | 145.5 | 177.6 | 150.9 | 154.9 | 130.0 | 108.8 | 103.1 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | 0.2 | 0.2 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | (44.8) | (51.6) | (61.9) | (66.1) | (71.0) | (76.1) | (81.9) | (89.7) | (95.6) | (99.1) | (102.8) | (105.4) | (23.1) | 0.0 | (39.6) | (43.9) | (44.9) | (52.6) | (53.2) | (60.7) | (71.7) | (81.4) | (91.7) | (112.7) | (143.8) | (200.2) | (254.7) | (308.8) | (347.5) | (398.7) | (420.2) | (455.5) | (338.1) | (287.4) | (339.9) | (356.2) | (367.9) | (394.7) | (411.9) | (418.8) | (448.8) |
Kapitał własny | 26.0 | 19.9 | 38.8 | 35.1 | 69.3 | 65.0 | 59.8 | 52.6 | 47.2 | 44.2 | 40.7 | 38.3 | 33.8 | 33.8 | 17.8 | 14.2 | 13.6 | 6.4 | 21.6 | 35.9 | 25.8 | 17.0 | 93.4 | 261.6 | 396.6 | 352.6 | 305.6 | 259.1 | 228.2 | 184.7 | 170.7 | 145.7 | 270.3 | 329.2 | 285.2 | 280.1 | 278.5 | 264.0 | 258.6 | 261.9 | 241.0 |
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 | 0.0 |
Pasywa | 30.9 | 22.3 | 41.6 | 37.6 | 71.7 | 67.1 | 62.7 | 55.9 | 51.6 | 46.4 | 42.4 | 40.6 | 52.0 | 33.8 | 44.3 | 37.1 | 44.2 | 44.4 | 70.9 | 87.2 | 82.1 | 72.1 | 149.9 | 322.5 | 476.5 | 481.5 | 448.8 | 434.5 | 392.8 | 342.0 | 337.0 | 293.6 | 450.4 | 470.9 | 430.6 | 457.6 | 429.4 | 418.8 | 388.6 | 370.7 | 344.1 |
Inwestycje | 26.7 | 19.5 | 32.5 | 25.5 | 53.0 | 51.7 | 46.0 | 50.0 | 47.9 | 40.6 | 37.6 | 36.8 | 23.6 | 97.1 | 11.0 | 3.0 | 0.3 | 0.0 | 0.0 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 2.5 | 0.9 | 0.7 | 0.5 | 0.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 22.1 | 1.9 | 1.9 | 1.9 | 0.0 | 0.0 |
Dług | 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 | 9.9 | 16.2 | 16.0 | 15.1 | 19.8 | 19.7 | 20.8 | 19.2 | 20.8 | 68.4 | 61.7 | 47.3 | 67.6 | 69.2 | 98.4 | 94.7 | 90.9 | 29.2 | 32.2 | 47.0 | 30.2 | 31.9 | 30.9 | 29.4 | 28.6 |
Środki pieniężne i inne aktywa pieniężne | 2.7 | 2.2 | 8.6 | 10.0 | 16.7 | 13.5 | 15.1 | 4.4 | 2.3 | 4.7 | 3.6 | 3.0 | 25.0 | (48.6) | 39.8 | 30.3 | 36.7 | 31.2 | 55.8 | 74.2 | 71.4 | 59.5 | 136.1 | 307.0 | 462.9 | 466.8 | 433.6 | 413.9 | 370.5 | 319.7 | 283.5 | 237.7 | 391.9 | 327.9 | 323.5 | 311.9 | 347.0 | 288.4 | 315.3 | 237.2 | 237.0 |
Dług netto | (2.7) | (2.2) | (8.6) | (10.0) | (16.7) | (13.5) | (15.1) | (4.4) | (2.2) | (4.7) | (3.6) | (3.0) | (25.0) | 48.6 | (39.8) | (30.3) | (26.8) | (15.0) | (39.8) | (59.1) | (51.5) | (39.8) | (115.3) | (287.8) | (442.1) | (398.4) | (371.9) | (366.6) | (302.9) | (250.5) | (185.1) | (142.9) | (301.0) | (298.7) | (291.3) | (264.9) | (316.8) | (256.5) | (284.4) | (207.8) | (208.5) |
Ticker | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT | ARCT |
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 |