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 | 28.6 | 38.6 | 36.4 | 34.1 | 31.5 | 28.3 | 29.3 | 26.0 | 18.2 | 14.3 | 15.1 | 13.8 | 11.1 | 14.4 | 11.7 | 10.6 | 11.9 | 9.6 | 34.9 | 29.3 | 25.5 | 44.1 | 49.5 | 45.7 | 39.5 | 52.8 | 48.3 | 42.7 | 69.8 | 107.8 | 101.0 | 92.9 | 95.8 | 108.8 | 101.2 | 112.8 | 110.0 | 120.4 | 108.3 | 98.2 | 86.4 | 87.2 |
Aktywa trwałe | 21.6 | 21.6 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | 11.8 | 11.7 | 5.9 | 5.8 | 5.8 | 5.7 | 5.6 | 5.5 | 3.5 | 3.7 | 20.7 | 19.4 | 18.8 | 18.3 | 28.8 | 28.7 | 28.7 | 28.8 | 28.6 | 28.5 | 54.8 | 59.1 | 59.7 | 59.6 | 68.8 | 70.2 | 74.4 | 76.2 | 90.8 | 78.6 | 77.4 | 75.8 | 75.1 | 74.1 |
Rzeczowe aktywa trwałe netto | 1.2 | 1.2 | 1.1 | 1.2 | 1.1 | 1.2 | 1.2 | 1.2 | 1.1 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.7 | 6.1 | 4.8 | 4.2 | 3.8 | 13.0 | 12.8 | 12.8 | 12.8 | 12.7 | 12.6 | 38.1 | 37.7 | 38.3 | 39.0 | 46.7 | 48.3 | 52.5 | 54.1 | 57.3 | 56.9 | 57.1 | 55.9 | 54.9 | 54.0 |
Wartość firmy | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 |
Wartości niematerialne i prawne | 12.8 | 12.8 | 12.8 | 12.8 | 12.8 | 12.8 | 12.8 | 12.8 | 10.8 | 10.8 | 5.0 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 3.0 | 3.0 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 0.0 | 10.3 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 20.4 | 20.4 | 20.4 | 20.4 | 20.3 | 20.3 | 20.3 | 20.3 | 10.8 | 10.8 | 5.0 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 3.0 | 3.0 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 3.5 | 13.7 | 3.5 |
Należności netto | 0.1 | 0.0 | 0.0 | 0.0 | 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 | 1.0 | 0.0 | 0.3 | 0.6 | 1.1 | 1.2 | 1.3 | 3.0 | 1.2 | 1.9 | 1.9 | 0.0 | 1.3 | 8.6 | 8.5 | 3.4 | 1.7 | 1.2 | 2.2 | 0.7 | 0.2 |
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 | 6.0 | 6.0 | 6.0 | 5.7 | 5.7 | 5.8 | 5.7 | 5.5 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 7.0 | 17.0 | 14.9 | 12.6 | 10.0 | 6.8 | 7.7 | 4.6 | 6.4 | 2.6 | 9.2 | 8.0 | 5.4 | 8.7 | 6.1 | 5.1 | 8.4 | 5.9 | 14.2 | 9.9 | 6.7 | 25.8 | 20.7 | 17.0 | 10.8 | 24.0 | 19.7 | 14.2 | 15.0 | 48.7 | 41.3 | 33.2 | 27.0 | 38.6 | 26.8 | 36.6 | 19.2 | 41.7 | 30.9 | 22.4 | 11.3 | 13.2 |
Środki pieniężne i Inwestycje | 6.6 | 16.6 | 14.4 | 11.7 | 9.4 | 6.2 | 7.1 | 4.0 | 5.7 | 2.2 | 9.0 | 7.7 | 5.1 | 8.2 | 5.8 | 4.5 | 8.2 | 5.5 | 13.2 | 8.7 | 6.0 | 24.2 | 19.8 | 15.9 | 9.6 | 22.5 | 17.5 | 12.1 | 10.3 | 46.4 | 37.0 | 25.4 | 14.9 | 25.1 | 12.5 | 24.0 | 13.5 | 37.9 | 26.4 | 17.1 | 9.3 | 11.7 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.6) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.7) | 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 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 6.6 | 16.6 | 14.4 | 11.7 | 9.4 | 6.2 | 7.1 | 4.0 | 5.7 | 2.2 | 9.0 | 7.7 | 5.1 | 8.2 | 5.8 | 4.5 | 8.2 | 5.5 | 13.2 | 8.7 | 6.0 | 24.2 | 19.8 | 15.9 | 9.6 | 22.5 | 17.5 | 12.1 | 10.3 | 46.4 | 37.0 | 25.4 | 14.9 | 25.1 | 12.5 | 24.0 | 13.5 | 37.9 | 26.4 | 17.1 | 9.3 | 11.7 |
Należności krótkoterminowe | 1.2 | 1.5 | 1.4 | 1.2 | 1.0 | 2.0 | 2.2 | 2.2 | 1.1 | 1.1 | 1.9 | 0.9 | 0.6 | 0.8 | 0.7 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 4.0 | 3.0 | 1.7 | 5.0 | 9.6 | 3.8 | 1.6 | 2.1 | 1.7 | 1.8 | 0.8 | 0.0 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.6 | 0.6 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 2.5 | 1.3 | 2.7 | 1.1 | 2.1 | 2.3 | 2.3 | 2.4 | 3.5 | 1.5 | 3.0 | 3.4 | 4.4 | 17.0 | 58.6 | 40.9 | 13.4 | 19.0 | 104.2 | 124.6 | 46.4 | 39.0 | 79.5 |
Zobowiązania krótkoterminowe | 1.9 | 2.1 | 2.2 | 2.3 | 2.4 | 2.7 | 3.3 | 3.2 | 3.6 | 2.9 | 3.7 | 2.5 | 2.0 | 1.8 | 2.0 | 2.5 | 2.6 | 3.6 | 5.6 | 5.0 | 4.9 | 6.4 | 5.2 | 7.1 | 6.7 | 5.0 | 5.9 | 5.3 | 4.8 | 6.2 | 7.4 | 7.0 | 24.9 | 51.4 | 51.6 | 21.9 | 16.5 | 110.0 | 123.2 | 118.2 | 48.2 | 110.5 |
Rozliczenia międzyokresowe | 0.2 | 0.1 | 0.4 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.9 | 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 | (4.0) | (3.0) | 0.0 | (5.0) | (9.6) | 0.0 | -0.0 | 0.0 | (4.5) | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 23.3 | 39.6 | 21.1 | 16.2 | 16.4 | 16.7 | 4.5 | 4.7 | 4.9 | 4.8 | 1.5 | 1.5 | 1.4 | 1.3 | 1.3 | 1.3 | 0.8 | 1.1 | 6.7 | 6.2 | 6.0 | 4.3 | 14.6 | 14.0 | 14.0 | 13.9 | 13.8 | 13.7 | 39.6 | 40.0 | 40.3 | 40.3 | 34.9 | 34.9 | 30.5 | 103.3 | 125.6 | 66.8 | 31.2 | 31.0 | 86.2 | 30.5 |
Rezerwy z tytułu odroczonego podatku | 3.1 | 3.1 | 3.1 | 3.1 | 3.0 | 3.0 | 3.0 | 3.0 | 2.4 | 2.4 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.8 | 0.8 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 14.7 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 |
Zobowiązania długoterminowe | 23.3 | 39.6 | 21.1 | 16.2 | 16.4 | 16.7 | 4.5 | 4.7 | 4.9 | 4.8 | 1.5 | 1.5 | 1.4 | 1.3 | 1.3 | 1.3 | 0.8 | 1.1 | 6.7 | 6.2 | 6.0 | 4.3 | 14.6 | 14.0 | 14.0 | 13.9 | 13.8 | 13.7 | 39.6 | 40.0 | 40.3 | 40.3 | 34.9 | 34.9 | 30.5 | 103.3 | 125.6 | 66.8 | 31.2 | 31.0 | 86.2 | 30.5 |
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 | 0.0 | 3.7 | 3.2 | 2.9 | 2.6 | 11.9 | 12.3 | 12.4 | 12.4 | 12.3 | 12.3 | 38.0 | 38.4 | 38.9 | 39.4 | 48.8 | 44.9 | 42.0 | 41.6 | 38.1 | 35.9 | 34.8 | 27.9 | 27.7 | 0.0 |
Zobowiązania ogółem | 25.2 | 41.7 | 23.3 | 18.4 | 18.8 | 19.4 | 7.8 | 7.8 | 8.5 | 7.7 | 5.2 | 4.0 | 3.4 | 3.1 | 3.4 | 3.8 | 3.4 | 4.7 | 12.3 | 11.2 | 10.9 | 10.6 | 19.8 | 21.1 | 20.7 | 18.8 | 19.7 | 18.9 | 44.4 | 46.2 | 47.7 | 47.3 | 59.8 | 86.3 | 82.1 | 125.1 | 142.0 | 176.9 | 154.4 | 149.2 | 134.5 | 141.0 |
Kapitał (fundusz) podstawowy | 2.0 | 2.8 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
Zyski zatrzymane | (362.0) | (376.5) | (365.7) | (360.3) | (362.5) | (365.6) | (369.5) | (371.9) | (381.4) | (384.6) | (391.1) | (391.9) | (394.2) | (397.3) | (400.4) | (402.0) | (406.3) | (409.9) | (146.0) | (152.9) | (157.5) | (162.6) | (167.3) | (173.1) | (179.7) | (185.2) | (191.4) | (196.8) | (202.9) | (211.6) | (220.8) | (229.5) | (239.8) | (254.3) | (257.8) | (289.0) | (308.8) | (333.8) | (324.9) | (330.3) | (327.7) | (334.3) |
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 | 61.5 | 53.3 | 45.6 | 36.1 | 22.4 | 19.1 | (12.4) | (32.1) | (56.5) | (46.1) | (51.0) | (48.0) | 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 | 0.0 | 0.0 |
Pasywa | 28.6 | 38.6 | 36.4 | 34.1 | 31.5 | 28.3 | 29.3 | 26.0 | 18.2 | 14.3 | 15.1 | 13.8 | 11.1 | 14.4 | 11.7 | 10.6 | 11.9 | 9.6 | 34.9 | 29.3 | 25.5 | 44.1 | 49.5 | 45.7 | 39.5 | 52.8 | 48.3 | 42.7 | 69.8 | 107.8 | 101.0 | 92.9 | 95.8 | 108.8 | 101.2 | 112.8 | 110.0 | 120.4 | 108.3 | 98.2 | 86.4 | 87.2 |
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 | 6.0 | 6.0 | 6.0 | 5.7 | 5.7 | 5.8 | 5.7 | 5.5 | 5.5 | 0.0 | 0.0 | 0.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.6 | 0.6 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.7 | 3.2 | 2.9 | 2.6 | 12.7 | 13.0 | 13.2 | 13.1 | 13.1 | 12.3 | 38.0 | 38.4 | 38.9 | 39.4 | 48.8 | 77.3 | 26.4 | 113.6 | 120.4 | 167.9 | 146.1 | 74.3 | 126.5 | 107.0 |
Środki pieniężne i inne aktywa pieniężne | 6.6 | 16.6 | 14.4 | 11.7 | 9.4 | 6.2 | 7.1 | 4.0 | 5.7 | 2.2 | 9.0 | 7.7 | 5.1 | 8.2 | 5.8 | 4.5 | 8.2 | 5.5 | 13.2 | 8.7 | 6.0 | 24.2 | 19.8 | 15.9 | 9.6 | 22.5 | 17.5 | 12.1 | 10.3 | 46.4 | 37.0 | 25.4 | 14.9 | 25.1 | 12.5 | 24.0 | 13.5 | 37.9 | 26.4 | 17.1 | 9.3 | 11.7 |
Dług netto | (6.6) | (16.6) | (14.4) | (11.7) | (9.4) | (6.2) | (7.1) | (4.0) | (4.9) | (1.6) | (8.4) | (7.4) | (5.1) | (8.2) | (5.8) | (4.5) | (8.2) | (5.5) | (9.5) | (5.5) | (3.2) | (21.7) | (7.1) | (2.8) | 3.5 | (9.3) | (4.5) | 0.2 | 27.7 | (8.0) | 2.0 | 14.1 | 34.0 | 52.2 | 13.9 | 89.7 | 106.8 | 130.0 | 119.7 | 57.1 | 117.2 | 95.3 |
Ticker | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP | ARMP |
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 |