
Probiotec Limited
ASX:PBP.AX
2.98 (AUD) • At close June 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 12.838 | 14.05 | 22.769 | 22.204 | 28.935 | 28.427 | 17.711 | 6.306 | 8.373 | 8.844 | 19.807 | 1.816 | 0.944 | 0.322 | 0.141 | 0.506 | 0.124 | 0.12 | 0.226 | 1.117 | 0.692 | 0.046 | 0.239 | 0.193 | 0.938 | 2.816 | 1.673 | 0.593 | 2.028 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 12.838 | 14.05 | 22.769 | 22.204 | 28.935 | 28.427 | 17.711 | 6.306 | 8.373 | 8.844 | 19.807 | 1.816 | 0.944 | 0.322 | 0.141 | 0.506 | 0.124 | 0.12 | 0.226 | 1.117 | 0.692 | 0.046 | 0.239 | 0.193 | 0.938 | 2.816 | 1.673 | 0.593 | 2.028 |
Nettovorderingen
| 34.726 | 36.386 | 28.575 | 31.23 | 23.892 | 24.451 | 12.623 | 22.939 | 15.476 | 18.764 | 18.16 | 16.472 | 11.278 | 10.822 | 9.325 | 8.496 | 9.333 | 8.339 | 9.633 | 9.648 | 8.186 | 10.989 | 8.769 | 8.447 | 10.25 | 12.017 | 10.511 | 9.641 | 7.541 |
Voorraad
| 22.448 | 23.79 | 21.614 | 19.602 | 14.521 | 13.905 | 12.699 | 15.7 | 14.819 | 13.255 | 12.947 | 11.56 | 11.902 | 9.754 | 9.357 | 9.118 | 10.22 | 9.882 | 10.512 | 11.685 | 12.415 | 13.217 | 15.58 | 14.254 | 14.813 | 22.484 | 22.121 | 18.839 | 15.119 |
Overige vlottende activa
| 2.61 | 1.442 | 2.107 | 1.599 | 1.42 | 0.993 | 40.64 | 1.245 | 1.31 | 6.205 | 9.166 | 12.777 | 0.543 | 0.469 | 0.649 | 0.489 | 0 | 3.321 | 0.107 | 0.118 | 0.328 | 0.762 | 0.557 | 0.49 | 0.415 | 0.389 | 0.594 | 0.57 | 0.48 |
Totaal vlottende activa
| 72.623 | 75.668 | 75.065 | 74.634 | 68.768 | 67.776 | 83.673 | 46.19 | 39.978 | 47.068 | 60.08 | 42.626 | 24.667 | 21.367 | 19.473 | 18.609 | 19.677 | 21.662 | 20.477 | 22.567 | 21.622 | 24.753 | 25.146 | 23.384 | 26.417 | 37.706 | 34.9 | 29.643 | 25.168 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 61.238 | 60.987 | 59.929 | 62.213 | 63.31 | 64.053 | 36.445 | 36.593 | 38.595 | 17.828 | 31.608 | 29.621 | 27.813 | 26.642 | 26.833 | 26.726 | 26.798 | 35.571 | 31.199 | 60.834 | 53.161 | 60.836 | 51.342 | 70.407 | 57.665 | 78.604 | 61.719 | 49.891 | 34.392 |
Goodwill
| 0 | 64.543 | 0 | 64.543 | 0 | 62.365 | 0 | 25.541 | 0 | 8.165 | 0 | 8.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.079 | 0 | 7.2 | 0 | 5.865 | 2.079 | 5.302 | 0.25 | 0.25 | 0.25 |
Immateriële activa
| 84.084 | 84.702 | 85.913 | 86.079 | 86.954 | 84.241 | 42.782 | 42.948 | 43.131 | 9.255 | 17.154 | 10.159 | 30.711 | 18.812 | 18.887 | 18.817 | 18.546 | 10.086 | 18.397 | 13.737 | 24.303 | 13.887 | 28.595 | 0 | 18.399 | 0 | 0 | 0 | 11.465 |
Goodwill en immateriële activa
| 84.084 | 149.245 | 85.913 | 86.079 | 86.954 | 146.606 | 42.782 | 68.489 | 43.131 | 17.42 | 17.154 | 18.324 | 30.711 | 18.812 | 18.887 | 18.817 | 18.546 | 10.086 | 18.397 | 15.816 | 24.303 | 21.087 | 28.595 | 5.865 | 20.478 | 5.302 | 0.25 | 0.25 | 11.715 |
Langetermijnbeleggingen
| -13.495 | 81.146 | 145.842 | 148.292 | 0 | 85.929 | 79.227 | 54 | 81.726 | 0 | 0 | 47.945 | 0 | 45.453 | 0 | 45.543 | 0 | 45.657 | 0 | 70.218 | 0 | 74.067 | 0 | 0 | 0 | 0 | 2.133 | 2.825 | 2.523 |
Belastingvorderingen
| 13.495 | 14.082 | 14.215 | 14.988 | 0 | 14.807 | 8.986 | 8.326 | 8.644 | 7.649 | 0 | 3.087 | 0 | 4.301 | 0 | 5.021 | 0 | 5.688 | 0 | 5.273 | 0 | 3.187 | 0 | 1.51 | 1.406 | 3.519 | 3.256 | 3.296 | 4.117 |
Overige niet-vlottende activa
| 13.495 | -145.689 | -145.842 | -148.292 | -150.265 | -62.365 | 0 | -25.541 | 0 | 16.403 | -48.762 | 0 | -58.524 | 0 | -45.72 | 0 | -45.344 | 0 | -49.596 | 0 | -77.464 | 0 | -79.937 | 0 | 0.597 | 1.116 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 158.817 | 159.77 | 160.057 | 163.28 | 150.265 | 163.1 | 88.213 | 87.868 | 90.37 | 59.3 | 48.762 | 51.032 | 58.524 | 49.754 | 45.72 | 50.564 | 45.344 | 51.345 | 49.596 | 81.924 | 77.464 | 85.109 | 79.937 | 77.782 | 80.145 | 88.541 | 67.359 | 56.262 | 52.746 |
Totaal activa
| 231.44 | 235.439 | 235.122 | 237.914 | 219.033 | 230.876 | 171.886 | 134.058 | 130.349 | 106.368 | 112.834 | 93.657 | 87.364 | 71.121 | 70.286 | 69.173 | 71.023 | 73.007 | 76.069 | 104.491 | 104.606 | 109.863 | 109.809 | 101.165 | 106.562 | 126.247 | 102.258 | 85.905 | 77.914 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||
Crediteuren
| 30.694 | 32.288 | 29.294 | 20.547 | 22.946 | 13.202 | 10.855 | 18.043 | 13.206 | 9.382 | 13.171 | 10.939 | 12.514 | 8.451 | 9.87 | 7.284 | 10.924 | 8.266 | 13.423 | 11.299 | 13.448 | 9.39 | 11.935 | 7.511 | 7.657 | 7.862 | 7.747 | 9.601 | 7.066 |
Kortlopende schulden
| 1.8 | 52.562 | 48.162 | 8.653 | 1.56 | 7.44 | 0.45 | 3.9 | 4.148 | 4.467 | 0 | 5.571 | 0 | 3.887 | 0 | 5.737 | 0 | 12.789 | 0 | 14.213 | 0 | 23.631 | 0 | 21.779 | 27.178 | 13.719 | 7.298 | 8.261 | 6.447 |
Belastingschulden
| 0 | 0.85 | 2.712 | 3.165 | 3.082 | 4.029 | 0.697 | 0.569 | 0.494 | 0.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0.85 | 2.712 | 3.165 | 3.082 | 4.029 | 0.697 | 0.569 | 0.494 | 0 | 0 | 0 | 0 | 2.319 | 0 | 2.816 | 0 | 2.407 | 0 | 2.779 | 0 | 4.377 | 0 | 2.702 | 3.818 | 3.859 | 5.411 | 3.399 | 1.967 |
Overige kortlopende verplichtingen
| 13.502 | 7.993 | 16.581 | 19.061 | 21.711 | 19.757 | 5.931 | 3.14 | 4.876 | 5.193 | 10.772 | 7.367 | 8.268 | 3.746 | 9.147 | 4.389 | 9.851 | 0.798 | 14.088 | 4.639 | 15.728 | 1.056 | 25.629 | 0.969 | 0.895 | 0.911 | 0.831 | 0.607 | 0.508 |
Totaal kortlopende verplichtingen
| 45.996 | 93.693 | 96.748 | 51.425 | 49.298 | 44.428 | 17.934 | 25.652 | 22.724 | 19.178 | 23.943 | 23.877 | 20.782 | 16.083 | 19.018 | 17.41 | 20.776 | 24.259 | 27.512 | 30.151 | 29.176 | 38.455 | 37.564 | 32.962 | 39.548 | 26.351 | 21.287 | 21.867 | 15.989 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||
Langetermijnschulden
| 44.562 | 35.334 | 36.756 | 84.341 | 7.361 | 6.984 | 25.353 | -14.803 | -14.474 | 26.248 | 4.32 | 8.713 | 8.727 | 3.057 | 0 | 1.013 | 0 | 2.275 | 0 | 2.536 | 2.936 | 2.51 | 2.385 | 2.05 | 2.126 | 19.522 | 21.71 | 14.908 | 19.433 |
Uitgestelde opbrengsten niet-vlottend
| 34.548 | 0 | 0 | 37.385 | 40.729 | 41.436 | 24.032 | 24.463 | 24.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 16.959 | 18.386 | 18.596 | 19.656 | 5.231 | 20.32 | 13.908 | 13.229 | 13.106 | 10.843 | 0 | 7.844 | 0 | 6.746 | 0 | 6.556 | 0 | 6.39 | 0 | 6.934 | 0 | 4.945 | 0 | 3.331 | 3.292 | 6.735 | 6.051 | 4.91 | 4.418 |
Overige niet-vlottende verplichtingen
| 52.555 | 0.887 | 19.371 | 3.443 | 45.649 | 49.096 | 24.199 | 25.008 | 25.239 | 0.25 | 30.677 | 8.721 | 8.813 | 7.414 | 0 | 7.115 | 0 | 6.843 | 0 | 7.484 | 7.943 | 5.379 | -2.385 | 0.348 | 0.281 | 0.186 | 0.926 | 0.14 | 0.052 |
Totaal niet-vlottende verplichtingen
| 97.117 | 54.608 | 56.127 | 107.44 | 98.97 | 117.835 | 87.492 | 47.897 | 48.825 | 37.341 | 4.32 | 17.434 | 8.727 | 10.472 | 0 | 8.129 | 0 | 9.117 | 0 | 10.02 | 2.936 | 7.889 | 2.385 | 5.729 | 5.699 | 26.443 | 28.688 | 19.958 | 23.903 |
Totaal passiva
| 143.113 | 148.301 | 152.876 | 158.865 | 148.268 | 162.262 | 105.426 | 73.549 | 71.549 | 56.519 | 58.94 | 41.311 | 38.321 | 26.555 | 27.038 | 25.539 | 29.297 | 33.376 | 37.976 | 40.17 | 40.056 | 46.343 | 46.936 | 38.691 | 45.246 | 52.794 | 49.974 | 41.825 | 39.892 |
Eigen vermogen: | |||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 53.18 | 53.18 | 51.661 | 51.293 | 50.693 | 50.693 | 50.693 | 43.737 | 43.737 | 33.608 | 35.469 | 38.596 | 37.746 | 33.687 | 33.687 | 33.687 | 33.687 | 33.687 | 33.687 | 33.687 | 33.687 | 33.687 | 35.072 | 33.687 | 33.687 | 36.696 | 23.16 | 21.204 | 20.23 |
Ingehouden winsten
| 33.592 | 33.31 | 30.193 | 27.578 | 19.944 | 17.852 | 15.289 | 16.294 | 14.475 | 15.653 | 17.819 | 9.533 | 7.51 | 7.206 | 5.626 | 6.001 | 4.048 | 1.987 | 0.591 | 26.729 | 26.824 | 25.826 | 25.534 | 25.229 | 23.787 | 35.18 | 27.606 | 20.067 | 14.224 |
Overige gereserveerde algehele resultaten
| 1.556 | 0.648 | 0.392 | 0.178 | 0.127 | 0.068 | 0.478 | 0.478 | 0.098 | 0.587 | 0 | 4.217 | 0 | 3.674 | 0 | 3.948 | 0 | 3.957 | 0 | 3.904 | 0 | 4.007 | 0 | 3.559 | 3.842 | 1.578 | 1.519 | 2.808 | 3.569 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.267 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 88.328 | 87.138 | 82.246 | 79.049 | 70.765 | 68.613 | 66.46 | 60.509 | 58.8 | 49.849 | 53.894 | 52.346 | 49.043 | 44.567 | 43.249 | 43.635 | 41.725 | 39.631 | 38.093 | 64.32 | 64.551 | 63.519 | 62.873 | 62.474 | 61.315 | 73.453 | 52.284 | 44.08 | 38.022 |
Totaal eigen vermogen
| 88.328 | 87.138 | 82.246 | 79.049 | 70.765 | 68.613 | 66.46 | 60.509 | 58.8 | 49.849 | 53.894 | 52.346 | 49.043 | 44.567 | 43.249 | 43.635 | 41.725 | 39.631 | 38.093 | 64.32 | 64.551 | 63.519 | 62.873 | 62.474 | 61.315 | 73.453 | 52.284 | 44.08 | 38.022 |
Totaal passiva en aandeelhoudersvermogen
| 231.44 | 235.439 | 235.122 | 237.914 | 219.033 | 230.876 | 171.886 | 134.058 | 130.349 | 106.368 | 0 | 93.657 | 0 | 71.121 | 70.286 | 69.173 | 71.023 | 73.007 | 76.069 | 104.491 | 0 | 109.863 | 0 | 101.165 | 106.562 | 126.247 | 102.258 | 85.905 | 77.914 |