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) |
25.701448 |
137.58977 |
164.971 |
60.631 |
33.495 |
21.767 |
5.856 |
1.160805 |
29.340243 |
56.862112 |
49.47602 |
60.332011 |
92.821404 |
105.407515 |
139.524355 |
156.489062 |
179.647049 |
222.472188 |
266.117277 |
358.215827 |
465.784 |
597.969 |
782.618 |
1 007.833 |
1 195.568 |
1 511.63 |
Aktywa trwałe (mln) |
7.805575 |
81.222798 |
97.628 |
21.8 |
12.394 |
7.996 |
0.004 |
0.003441 |
19.525846 |
52.676569 |
29.905231 |
40.362503 |
61.451176 |
86.095811 |
0.975507 |
7.428443 |
2.79443 |
4.227618 |
4.590889 |
5.576406 |
7.642 |
9.845 |
13.775 |
14.924 |
24.234 |
1 362.899 |
Rzeczowe aktywa trwałe netto |
4.329 |
7.637 |
11.902 |
8.79 |
4.621 |
2.092 |
0.004 |
0.003441 |
0.258812 |
25.751314 |
5.640086 |
0.72781 |
0.701052 |
0.682116 |
0.975507 |
2.428443 |
2.79443 |
4.227618 |
4.590889 |
5.576406 |
7.642 |
9.845 |
13.775 |
14.924 |
24.234 |
31.468 |
Wartość firmy |
2.162446 |
56.251381 |
64.17 |
2.827 |
0.0 |
0.0 |
0.0 |
0.0 |
10.196704 |
10.196704 |
0.0 |
0.0 |
0.0 |
0.0 |
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 |
2.164 |
72.086 |
78.292 |
6.823 |
3.48 |
2.964 |
0.0 |
0.0 |
10.409854 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 |
2.164 |
72.086 |
78.292 |
6.823 |
3.48 |
2.964 |
0.0 |
0.0 |
10.409854 |
10.196704 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(70.163) |
0.0 |
Należności netto |
10.019 |
32.484 |
43.996 |
19.687 |
11.497 |
7.689 |
0.077 |
0.0 |
1.570042 |
0.485113 |
0.309168 |
0.388055 |
2.530512 |
3.077271 |
0.210678 |
3.27903 |
0.019767 |
1e-06 |
0.925 |
0.227152 |
1e-06 |
1.094 |
1.086 |
0.963 |
0.955 |
0.0 |
Inwestycje długoterminowe |
1.313 |
1.5 |
1.5 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(0.094942) |
0.0 |
0.0 |
0.0 |
2.516834 |
2.5 |
2.0 |
5.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
2.884 |
0.0 |
Aktywa obrotowe |
17.895873 |
56.366972 |
67.343 |
38.831 |
21.101 |
13.771 |
5.852 |
1.157364 |
9.814397 |
4.185543 |
19.570789 |
19.969508 |
31.370228 |
19.311704 |
38.977811 |
27.776761 |
31.414433 |
40.37029 |
39.667653 |
42.860073 |
43.422 |
63.147 |
88.674 |
90.841 |
144.121 |
148.731 |
Środki pieniężne i Inwestycje |
1.841 |
9.971 |
8.872 |
9.056 |
4.306 |
4.033 |
5.66 |
1.064896 |
0.768915 |
0.423409 |
2.075962 |
1.485187 |
9.877428 |
3.184621 |
16.14392 |
3.756639 |
12.999152 |
3.35204 |
3.653118 |
8.585136 |
4.982 |
16.381 |
2.3 |
1.893 |
1.233 |
4.095 |
Zapasy |
2.678 |
10.016 |
5.556 |
1.334 |
1.107 |
0.391 |
0.0 |
0.0 |
7.384864 |
3.242655 |
17.118044 |
17.377954 |
18.2948 |
12.75388 |
21.406322 |
21.203387 |
17.962778 |
35.548272 |
34.368842 |
33.232275 |
37.098 |
45.109 |
83.745 |
86.755 |
136.833 |
133.849 |
Inwestycje krótkoterminowe |
0.000285 |
0.0 |
0.0 |
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 |
5.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Środki pieniężne i inne aktywa pieniężne |
1.841 |
9.971 |
8.872 |
9.056 |
4.306 |
4.033 |
5.66 |
1.064896 |
0.768915 |
0.423409 |
2.075962 |
1.485187 |
9.877428 |
3.184621 |
16.14392 |
2.756639 |
7.999152 |
3.35204 |
3.653118 |
8.585136 |
4.982 |
16.381 |
2.3 |
1.893 |
1.233 |
4.095 |
Należności krótkoterminowe |
9.924 |
31.698 |
39.44 |
26.59 |
14.783 |
13.476 |
0.127 |
0.075995 |
1.05207 |
1.879749 |
0.929294 |
0.9235 |
0.501913 |
0.924938 |
1.051316 |
1.403008 |
2.750778 |
1.005733 |
1.459544 |
1.83957 |
1.486 |
2.523 |
0.045 |
0.02 |
2.272 |
0.024 |
Dług krótkoterminowy |
0.289883 |
1.68 |
3.246 |
2.976 |
2.934 |
2.896 |
0.0 |
0.0 |
4.865059 |
27.117282 |
0.112701 |
22.861402 |
2.363723 |
0.031377 |
5.691695 |
5.099862 |
0.0 |
2.558487 |
0.012364 |
(0.154008) |
(0.126653) |
0.168 |
0.211 |
0.269 |
1.095 |
1.037 |
Zobowiązania krótkoterminowe |
11.322324 |
38.582837 |
47.973 |
31.228 |
18.684 |
17.086 |
0.207 |
0.075995 |
7.06612 |
31.085463 |
2.563914 |
30.17674 |
12.579632 |
4.265473 |
15.552193 |
13.908372 |
7.31341 |
17.535721 |
27.747214 |
61.607571 |
41.59 |
35.073 |
46.991 |
107.39 |
65.376 |
160.712 |
Rozliczenia międzyokresowe |
0.08 |
5.176189 |
(11.701) |
(12.603) |
(5.339) |
(5.138) |
0.0 |
0.0 |
0.048412 |
0.0 |
0.0 |
0.069831 |
0.0 |
0.0 |
(5.691695) |
(5.099862) |
0.0 |
(2.558487) |
1.265795 |
0.154008 |
0.126653 |
(0.168) |
(0.211) |
(0.269) |
(1.095) |
0.0 |
Zobowiązania długoterminowe |
0.3547 |
18.225426 |
22.985 |
20.568 |
14.644 |
10.816 |
0.0 |
0.0 |
3.28889 |
0.359804 |
24.776349 |
2.670883 |
44.121063 |
61.00666 |
28.181602 |
30.533873 |
36.601219 |
46.0 |
47.0 |
40.0 |
100.0 |
145.0 |
190.0 |
245.0 |
371.0 |
519.163 |
Rezerwy z tytułu odroczonego podatku |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.084964 |
0.303426 |
0.160479 |
2.504335 |
6.806299 |
9.636017 |
12.396662 |
16.785999 |
21.689826 |
29.194656 |
37.415864 |
54.70042 |
71.758 |
84.115 |
116.707 |
146.392 |
176.082 |
0.0 |
Zobowiązania z tytułu leasingu |
0.565432 |
0.331383 |
1.594 |
2.171 |
1.318 |
0.756 |
0.0 |
0.0 |
0.006447 |
0.026965 |
0.104587 |
0.075439 |
0.054315 |
0.034329 |
0.01308 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.616 |
0.405 |
0.136 |
3.962 |
4.262 |
Zobowiązania ogółem |
11.677024 |
56.808263 |
70.958 |
51.796 |
33.328 |
27.902 |
0.207 |
0.075995 |
10.35501 |
31.445267 |
27.340263 |
32.847623 |
56.700695 |
65.272133 |
56.88942 |
61.489812 |
65.879375 |
91.167323 |
110.593272 |
153.661865 |
211.093 |
306.596 |
404.523 |
554.376 |
670.711 |
679.875 |
Kapitał własny |
14.024424 |
80.781507 |
94.013 |
8.835 |
0.167 |
(6.135) |
5.649 |
1.08481 |
18.985233 |
25.416845 |
22.135757 |
27.484388 |
36.120709 |
40.135382 |
82.634935 |
94.99925 |
113.767673 |
131.304865 |
155.524005 |
204.553962 |
254.691 |
291.373 |
378.095 |
453.457 |
524.857 |
831.755 |
Udziały mniejszościowe |
0.0 |
0.321 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 |
25.701448 |
137.58977 |
164.971 |
60.631 |
33.495 |
21.767 |
5.856 |
1.160805 |
29.340243 |
56.862112 |
49.47602 |
60.332011 |
92.821404 |
105.407515 |
137.716599 |
160.154177 |
179.647049 |
224.346316 |
268.061177 |
361.027727 |
468.171 |
597.969 |
782.618 |
1 007.833 |
1 195.568 |
1 511.63 |
Inwestycje |
1.313285 |
1.5 |
1.5 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(0.094942) |
0.0 |
0.0 |
0.0 |
2.516834 |
2.5 |
2.0 |
6.0 |
5.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
2.884 |
0.0 |
Dług (mln) |
0.565432 |
19.48 |
25.629 |
22.926 |
16.973 |
12.946 |
0.0 |
0.0 |
5.863981 |
27.117282 |
24.638763 |
22.915483 |
39.533504 |
51.219442 |
33.873297 |
35.633735 |
36.601219 |
48.558487 |
47.012364 |
40.0 |
100.0 |
145.784 |
190.616 |
245.405 |
376.057 |
328.262 |
Środki pieniężne i inne aktywa pieniężne |
1.841 |
9.971 |
8.872 |
9.056 |
4.306 |
4.033 |
5.66 |
1.064896 |
0.768915 |
0.423409 |
2.075962 |
1.485187 |
9.877428 |
3.184621 |
16.14392 |
2.756639 |
7.999152 |
3.35204 |
3.653118 |
8.585136 |
4.982 |
16.381 |
2.3 |
1.893 |
1.233 |
4.095 |
Dług netto |
(1.275568) |
9.509 |
16.757 |
13.87 |
12.667 |
8.913 |
(5.66) |
(1.064896) |
5.095066 |
26.693873 |
22.562801 |
21.430296 |
29.656076 |
48.034821 |
17.729377 |
32.877096 |
28.602067 |
45.206447 |
43.359246 |
31.414864 |
95.018 |
129.403 |
188.316 |
243.512 |
374.824 |
324.167 |
Ticker |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
LIC.AX |
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 |