PolyNovo Limited
ASX:PNV.AX
2.07 (AUD) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 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 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 45.907 | 45.58 | 46.847 | 50.479 | 6.102 | 3.287 | 7.689 | 7.662 | 11.648 | 8.144 | 13.921 | 20.814 | 3.147 | 25.709 | 5.497 | 9.783 | 10.747 | 13.402 | 3.46 | 0.804 | 4.666 | 0.258 | 2.784 | 2.784 | 0.186 | 0.186 | 3.008 | 3.456 | 5.983 | 12.236 | 16.473 | 20.592 | 23.316 | 17.089 | 17.359 | 6.865 | 12.09 | 5.621 | 0.003 | 5.425 |
Kortetermijnbeleggingen
| 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 19.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 3.05 | 0.06 | 5.06 | 1.16 | 1.16 | 3.16 | 3.16 | 1.86 | 3.76 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.36 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 45.957 | 45.63 | 46.897 | 50.529 | 6.152 | 3.337 | 7.739 | 7.712 | 11.698 | 8.194 | 13.971 | 20.864 | 22.197 | 25.759 | 5.547 | 9.833 | 10.797 | 13.452 | 3.52 | 3.854 | 4.726 | 5.318 | 3.944 | 3.944 | 3.346 | 3.346 | 4.868 | 7.216 | 6.043 | 12.236 | 16.473 | 20.592 | 23.316 | 17.089 | 17.359 | 6.865 | 12.09 | 5.621 | 10.363 | 5.425 |
Nettovorderingen
| 19.925 | 14.173 | 14.024 | 8.273 | 5.776 | 6.063 | 5.667 | 3.821 | 2.901 | 3.674 | 2.926 | 2.222 | 2.68 | 1.14 | 0.486 | 0.52 | 0.698 | 0.914 | 0.007 | 0.477 | 0.005 | 1.347 | 0 | 0 | 0.847 | 0 | 0.067 | 0.228 | 0.081 | 0.261 | 0.167 | 0.24 | 0.342 | 0.075 | 0.125 | 0.026 | 0.082 | 0.045 | 0.044 | 0.142 |
Voorraad
| 8.972 | 6.888 | 4.53 | 2.648 | 2.535 | 2.268 | 1.96 | 1.575 | 1.217 | 1.048 | 1.215 | 0.696 | 1.084 | 0.752 | 0.981 | 0.283 | 0 | 0 | 0 | 0 | 0 | 0 | -0.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.079 | 0 | 0 | 0.119 | 0.074 | 0.209 | 0.066 | 0 | 0 | 0 |
Overige vlottende activa
| 4.441 | 3.592 | 1.903 | 3.445 | 1.58 | 2.965 | 0.732 | 1.983 | 3.462 | 7.094 | 1.79 | 1.959 | 0.165 | 0.778 | 0.946 | 0.204 | 0.897 | 0.052 | 0.011 | 0.046 | 0.012 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0.204 | 0.211 | 0.207 | 0.092 | 0.145 | 0.089 | 0.193 | 0.198 | 0.297 | 0.146 | 0.017 | 0.04 | 0 |
Totaal vlottende activa
| 79.295 | 70.283 | 67.354 | 64.895 | 16.043 | 14.633 | 16.098 | 14.843 | 19.278 | 17.314 | 19.902 | 25.283 | 26.125 | 28.43 | 7.959 | 10.84 | 12.392 | 14.419 | 4.382 | 4.378 | 5.735 | 6.725 | 4.775 | 4.775 | 4.193 | 4.193 | 4.935 | 7.648 | 6.336 | 12.704 | 16.732 | 20.978 | 23.748 | 17.357 | 17.682 | 7.188 | 12.317 | 5.684 | 10.447 | 5.568 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 24.166 | 23.586 | 23.368 | 22.241 | 16.752 | 19.885 | 19.823 | 19.117 | 16.537 | 10.072 | 6.008 | 1.006 | 1.14 | 1.281 | 1.452 | 1.085 | 0.993 | 0.941 | 1.008 | 0.875 | 0.95 | 1.029 | 1.089 | 1.089 | 1.189 | 1.189 | 1.292 | 1.471 | 1.677 | 1.834 | 0.293 | 0.552 | 0.713 | 0.829 | 0.969 | 0.286 | 0.297 | 0.039 | 0.015 | 0.01 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0.909 | 1.046 | 1.157 | 1.32 | 1.404 | 1.591 | 1.652 | 1.776 | 1.9 | 2.024 | 2.148 | 2.272 | 2.396 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.5 | 1.5 |
Goodwill en immateriële activa
| 0.909 | 1.046 | 1.157 | 1.32 | 1.404 | 1.591 | 1.652 | 1.776 | 1.9 | 2.024 | 2.148 | 2.272 | 2.396 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.5 | 1.5 |
Langetermijnbeleggingen
| 0 | -0.013 | 0.559 | 0.256 | 0.297 | 0.402 | 0.144 | 0.424 | 0.142 | 0 | 0.171 | 0 | 0.161 | 0 | 0.124 | 0 | 0.121 | 0.144 | 0.099 | 0.15 | 0.103 | 0.138 | 0.235 | 0.086 | 0.044 | 0.044 | 0.163 | 0.133 | 4.489 | 0.23 | 0.138 | 0.488 | 0.488 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 1.624 | -0.559 | 0 | -0.297 | -0.063 | -0.144 | 0 | -0.142 | 0 | 7.985 | 0 | 3.374 | 0 | 3.848 | 0 | 3.392 | 0 | 0 | 0 | 0 | 0 | 3.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 4.797 | 0.682 | 0.742 | 0.523 | 0.772 | 0.145 | 0.766 | 0.144 | 0.142 | 0.177 | -8.156 | 0.179 | -3.536 | 0.126 | -3.972 | 0.121 | -3.512 | 0.119 | -3.626 | 0.11 | -3.572 | 0.155 | -3.695 | -3.695 | -3.753 | -3.753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 29.872 | 26.925 | 25.266 | 24.34 | 18.928 | 21.96 | 22.241 | 21.462 | 18.579 | 12.274 | 8.156 | 3.457 | 3.536 | 3.926 | 3.972 | 3.725 | 3.512 | 3.723 | 3.626 | 3.655 | 3.572 | 3.841 | 3.844 | 3.695 | 3.753 | 3.753 | 3.974 | 4.124 | 8.686 | 4.584 | 0.431 | 1.039 | 1.201 | 1.329 | 0.969 | 0.286 | 0.297 | 1.539 | 1.515 | 1.51 |
Totaal activa
| 109.167 | 97.208 | 92.621 | 89.235 | 34.972 | 36.593 | 38.339 | 36.305 | 37.857 | 29.588 | 28.229 | 28.739 | 29.822 | 32.356 | 12.056 | 14.565 | 16.025 | 18.142 | 8.126 | 8.033 | 9.414 | 10.566 | 8.619 | 8.619 | 8.091 | 8.091 | 8.909 | 11.771 | 15.021 | 17.288 | 17.163 | 22.017 | 24.949 | 18.686 | 18.651 | 7.474 | 12.614 | 7.223 | 11.962 | 7.078 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6.392 | 3.548 | 2.738 | 2.082 | 1.824 | 1.287 | 1.814 | 3.426 | 1.612 | 2.139 | 0.582 | 1.3 | 0.223 | 1.081 | 0.421 | 0.47 | 0.406 | 0.562 | 0.133 | 0.317 | 0.209 | 0.306 | 0.264 | 0.264 | 0.307 | 0.307 | 0.416 | 0.426 | 0.412 | 0.413 | 0.092 | 0.95 | 1.948 | 1.196 | 0 | 1.156 | 0.37 | 0.785 | 0 | 0 |
Kortlopende schulden
| 2.535 | 1.634 | 1.89 | 3.08 | 1.788 | 3.556 | 2.875 | 2.423 | 5.628 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.206 | 0 | 0 | 0 | 0 | 0.023 | 0.074 | 0.047 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.206 | 0 | 0 | 0 | 0 | 0.023 | 0.074 | 0.047 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 |
Overige kortlopende verplichtingen
| 13.908 | 8.849 | 8.039 | 5.936 | 4.144 | 4.073 | 3.812 | 0.576 | 2.103 | 0.369 | 1.482 | 0.271 | 0.995 | 0.199 | 0.648 | 0.123 | 0.3 | 2.481 | 0.356 | 0.032 | 0.285 | 0.089 | 0.252 | 0.008 | 0.073 | -0.235 | 0.16 | 0.466 | 0.459 | 0.27 | 0.59 | 0.223 | 0.142 | 0.174 | 1.934 | 0.043 | 0.096 | 0.03 | 0.504 | 0.409 |
Totaal kortlopende verplichtingen
| 23.247 | 14.031 | 12.667 | 11.098 | 7.756 | 8.962 | 8.65 | 6.519 | 9.475 | 2.758 | 2.064 | 1.572 | 1.218 | 1.281 | 1.07 | 0.593 | 0.706 | 3.043 | 0.489 | 0.349 | 0.495 | 0.395 | 0.515 | 0.535 | 0.38 | 0.38 | 0.575 | 0.893 | 0.912 | 0.683 | 0.682 | 1.173 | 2.09 | 1.37 | 1.934 | 1.199 | 0.466 | 0.815 | 0.504 | 0.414 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 12.845 | 13.697 | 14.154 | 14.809 | 9.207 | 7.324 | 7.122 | 7.582 | 4.404 | 2.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.072 | 0.2 | 0.337 | 0.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.951 | 0.428 | 0.417 | 0.432 | 0.293 | 0.238 | 0.216 | 0.186 | 0.167 | 0.141 | 0.048 | 0 | 0.145 | 0 | 0.173 | 0 | 0.207 | 0 | 0.243 | 0 | 0.251 | 0 | 0.285 | 0 | 0 | 0 | 0.273 | 0.038 | 0.03 | 0.026 | 0.02 | 0.056 | 0.094 | 0.035 | 0.033 | 0.015 | 0 | 0 | 0 | 0.009 |
Totaal niet-vlottende verplichtingen
| 13.796 | 14.125 | 14.57 | 15.241 | 9.5 | 7.562 | 7.338 | 7.768 | 4.57 | 2.312 | 0.065 | 0 | 0.145 | 0 | 0.173 | 0 | 0.207 | 0 | 0.243 | 0 | 0.251 | 0 | 0.285 | 0 | 0 | 0 | 0.345 | 0.238 | 0.367 | 0.782 | 0.02 | 0.056 | 0.094 | 0.035 | 0.033 | 0.015 | 0 | 0 | 0 | 0.009 |
Totaal passiva
| 37.043 | 28.156 | 27.238 | 26.339 | 17.256 | 16.524 | 15.987 | 14.287 | 14.045 | 5.07 | 2.129 | 1.572 | 1.363 | 1.281 | 1.243 | 0.593 | 0.913 | 3.043 | 0.732 | 0.349 | 0.746 | 0.395 | 0.801 | 0.535 | 0.38 | 0.38 | 0.92 | 1.131 | 1.28 | 1.465 | 0.702 | 1.229 | 2.184 | 1.404 | 1.967 | 1.213 | 0.466 | 0.815 | 0.504 | 0.423 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.512 | 6.551 | 6.392 | 0 | 6.368 | 6.434 | 6.699 | 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
| 191.601 | 191.601 | 191.591 | 188.02 | 139.431 | 139.251 | 139.251 | 139.071 | 139.071 | 139.071 | 139.071 | 138.781 | 138.121 | 137.745 | 114.476 | 114.476 | 114.1 | 113.032 | 94.87 | 94.87 | 94.87 | 94.752 | 91.581 | 91.581 | 90.359 | 90.359 | 90.359 | 90.359 | 90.359 | 89.081 | 89.081 | 89.081 | 78.244 | 61.778 | 50.416 | 30.551 | 27.868 | 16.396 | 16.376 | 8.009 |
Ingehouden winsten
| -116.117 | -118.684 | -121.378 | -120.278 | -116.454 | -113.643 | -115.261 | -114.194 | -110.656 | -108.881 | -106.459 | -105.187 | -103.269 | -100.522 | -97.295 | -94.254 | -92.289 | -91.368 | -89.227 | -89.365 | -87.925 | -86.137 | -84.988 | -84.988 | -84.08 | -84.08 | -83.496 | -80.796 | -77.879 | -76.018 | -74.188 | -69.746 | -56.339 | -44.88 | -34.115 | -24.572 | -16.002 | -10.27 | -5.199 | -1.636 |
Overige gereserveerde algehele resultaten
| -3.36 | -3.865 | -4.83 | -4.846 | -5.262 | -5.539 | -1.637 | -2.858 | -4.602 | -5.671 | -6.512 | -6.551 | -6.392 | -6.303 | -6.368 | -6.434 | -6.699 | -6.784 | 1.913 | 1.96 | 1.773 | 1.328 | 1.27 | 0 | 0 | 0 | 1.166 | 1.115 | 1.272 | 1.525 | 1.567 | 1.453 | 0.86 | 0.383 | 0.383 | 0.282 | 0.282 | 0.282 | 0.282 | 0.282 |
Overige totale aandeelhoudersvermogen
| -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.551 | -6.392 | -0 | -6.368 | -6.434 | -6.699 | -0 | 0 | 0 | 0 | 0 | -0 | -6.593 | 1.218 | -6.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 72.124 | 69.052 | 65.383 | 62.896 | 17.715 | 20.069 | 22.352 | 22.019 | 23.812 | 24.518 | 26.099 | 27.042 | 28.459 | 30.92 | 10.813 | 13.788 | 15.112 | 14.88 | 7.555 | 7.465 | 8.718 | 9.943 | 7.863 | 6.593 | 7.496 | 6.278 | 8.028 | 10.677 | 13.751 | 14.589 | 16.461 | 20.788 | 22.765 | 17.282 | 16.685 | 6.261 | 12.149 | 6.408 | 11.458 | 6.655 |
Totaal eigen vermogen
| 72.124 | 69.052 | 65.383 | 62.896 | 17.715 | 20.069 | 22.352 | 22.019 | 23.812 | 24.518 | 26.099 | 27.042 | 28.459 | 30.92 | 10.813 | 13.788 | 15.112 | 14.88 | 7.393 | 7.414 | 8.668 | 9.9 | 7.818 | 6.593 | 7.453 | 6.278 | 7.989 | 10.64 | 13.742 | 15.823 | 16.461 | 20.788 | 22.765 | 17.282 | 16.685 | 6.261 | 12.149 | 6.408 | 11.458 | 6.655 |
Totaal passiva en aandeelhoudersvermogen
| 109.167 | 97.208 | 92.621 | 89.235 | 34.972 | 36.593 | 38.339 | 36.305 | 37.857 | 29.588 | 28.229 | 28.614 | 29.822 | 32.356 | 12.056 | 14.565 | 16.025 | 17.923 | 8.126 | 7.763 | 9.414 | 10.566 | 8.619 | 0 | 0 | 0 | 8.909 | 11.771 | 15.021 | 17.288 | 17.163 | 22.017 | 24.949 | 18.686 | 18.651 | 7.474 | 12.614 | 7.223 | 11.962 | 7.078 |