Rok finansowy |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Aktywa (mln) |
4.279362 |
6.599587 |
6.815889 |
8.159154 |
9.489543 |
11.326968 |
12.443444 |
19.150798 |
16.258253 |
1.74545 |
1.545476 |
1.41543 |
2.82628 |
1.126026 |
1.84036 |
13.115377 |
12.030959 |
10.120161 |
13.013112 |
30.815642 |
35.342812 |
100.334687 |
149.483355 |
89.977389 |
Aktywa trwałe (mln) |
0.611746 |
3.145248 |
4.583728 |
6.476741 |
7.215822 |
7.987298 |
8.983593 |
16.828089 |
0.022515 |
0.004542 |
0.0 |
0.0 |
0.604939 |
0.11703 |
0.061683 |
11.044544 |
8.993777 |
7.483662 |
5.943 |
4.429309 |
6.480952 |
44.963592 |
58.407918 |
50.151508 |
Rzeczowe aktywa trwałe netto |
0.586 |
1.915 |
2.879 |
4.327 |
4.445 |
4.375 |
4.483 |
4.798 |
0.023 |
0.004 |
0.0 |
0.0 |
0.604939 |
0.09408 |
0.061683 |
0.016876 |
0.05006 |
0.081052 |
0.081497 |
0.108914 |
2.343942 |
2.701682 |
13.277768 |
10.595952 |
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 |
2.008734 |
2.008734 |
2.008734 |
2.008734 |
2.008734 |
3.366456 |
23.427866 |
22.470834 |
20.405745 |
Wartości niematerialne i prawne |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
3.607 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
9.018934 |
6.934983 |
5.393876 |
3.852769 |
2.311661 |
4.13701 |
42.26191 |
43.473762 |
38.039864 |
Wartość firmy i wartości niematerialne i prawne |
0.0 |
0.0 |
(0.000272) |
0.0 |
0.0 |
3.607 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
11.027668 |
8.943717 |
7.40261 |
5.861503 |
4.320395 |
7.503466 |
65.689776 |
65.944596 |
58.445609 |
Należności netto |
0.199 |
1.067 |
0.397 |
1.195 |
1.03 |
1.488 |
1.478 |
0.374 |
11.006 |
0.54 |
0.015202 |
0.021314 |
0.071118 |
0.022674 |
0.066022 |
0.08287 |
0.053425 |
0.210376 |
0.46983 |
3.211353 |
10.387312 |
18.741268 |
35.752091 |
35.899957 |
Inwestycje długoterminowe |
0.0 |
0.0 |
0.005 |
0.005 |
0.005 |
0.005 |
0.005 |
0.005 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(22.470834) |
(20.405745) |
Aktywa obrotowe |
3.667616 |
3.454339 |
2.232161 |
1.682413 |
2.273721 |
3.33967 |
3.459851 |
2.322709 |
16.235738 |
1.740908 |
1.545476 |
1.41543 |
2.221341 |
1.008996 |
1.778677 |
2.070833 |
3.037182 |
2.636499 |
7.070112 |
26.386333 |
28.86186 |
55.371095 |
91.075436 |
39.825881 |
Środki pieniężne i Inwestycje |
3.38 |
2.268 |
1.733 |
0.245 |
0.05 |
0.149 |
0.451 |
0.38 |
4.961 |
1.172 |
1.530274 |
1.394116 |
2.138737 |
0.9718 |
1.119997 |
1.697415 |
2.563767 |
0.857777 |
5.673548 |
19.618245 |
18.408881 |
32.041224 |
54.383974 |
2.862626 |
Zapasy |
(0.000384) |
0.000339 |
0.072 |
0.23 |
1.067 |
1.666 |
1.483 |
1.539 |
0.268 |
0.00423 |
(0.013377) |
(0.010309) |
0.002463 |
0.00422 |
(0.066022) |
0.0 |
0.0 |
0.0 |
1e-06 |
1e-06 |
1e-06 |
1e-06 |
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 |
Środki pieniężne i inne aktywa pieniężne |
3.38 |
2.268 |
1.733 |
0.245 |
0.05 |
0.149 |
0.451 |
0.38 |
4.961 |
1.172 |
1.530274 |
1.394116 |
2.138737 |
0.9718 |
1.119997 |
1.697415 |
2.563767 |
0.857777 |
5.673548 |
19.618245 |
18.408881 |
32.041224 |
54.383974 |
2.862626 |
Należności krótkoterminowe |
1.476 |
2.029 |
0.675 |
0.645 |
1.127 |
1.216 |
1.452 |
0.835 |
0.255 |
0.155 |
0.149124 |
0.07332 |
0.038569 |
0.039997 |
0.069773 |
0.40891 |
0.339231 |
0.587011 |
0.702099 |
1.271404 |
2.476386 |
4.507714 |
8.517268 |
7.59102 |
Dług krótkoterminowy |
0.005 |
0.085 |
0.07 |
0.172 |
1.056 |
0.212 |
0.219 |
0.929 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(0.162902) |
(0.109218) |
0.0 |
0.56063 |
0.597929 |
2.017863 |
2.526287 |
Zobowiązania krótkoterminowe |
2.024164 |
3.394585 |
0.774863 |
0.853473 |
2.240326 |
1.547597 |
1.720564 |
1.814024 |
1.126331 |
0.168886 |
0.153862 |
0.07951 |
0.075556 |
0.051118 |
0.107806 |
1.027007 |
1.142161 |
2.771639 |
2.113054 |
2.63046 |
7.396945 |
34.815837 |
19.334829 |
24.774994 |
Rozliczenia międzyokresowe |
(0.561254) |
0.137564 |
0.06419 |
0.064728 |
0.066452 |
0.0627 |
0.062166 |
(0.38532) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.162902 |
0.109218 |
0.0 |
0.632623 |
5.382217 |
3.952172 |
5.541221 |
Zobowiązania długoterminowe |
0.028478 |
0.791712 |
0.997079 |
1.9225 |
1.949657 |
2.773913 |
3.213354 |
3.125257 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
2.399488 |
6.562812 |
14.900821 |
11.993403 |
Rezerwy z tytułu odroczonego podatku |
0.0 |
0.0 |
0.273 |
0.0 |
0.0 |
0.0 |
0.492 |
0.756 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
3.578468 |
3.910635 |
3.020808 |
Zobowiązania z tytułu leasingu |
0.03379 |
0.200654 |
0.147559 |
0.141477 |
0.08814 |
0.083278 |
0.14744 |
0.103432 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.915789 |
2.006421 |
9.264706 |
6.839818 |
Zobowiązania ogółem |
2.052642 |
4.186297 |
1.771942 |
2.775973 |
4.189983 |
4.32151 |
4.933918 |
4.939281 |
1.126331 |
0.168886 |
0.153862 |
0.07951 |
0.075556 |
0.051118 |
0.107806 |
1.027007 |
1.142161 |
2.771639 |
2.113054 |
2.63046 |
9.796433 |
41.378649 |
34.235651 |
36.768397 |
Kapitał własny |
2.226735 |
2.413305 |
5.043962 |
5.383196 |
5.299575 |
7.005473 |
7.509541 |
14.211532 |
15.131937 |
1.576579 |
1.391614 |
1.33592 |
2.750724 |
1.074908 |
1.732553 |
12.088369 |
10.888798 |
7.348522 |
10.900058 |
28.024932 |
25.546379 |
58.956036 |
115.247704 |
53.208992 |
Udziały mniejszościowe |
1.5e-05 |
1.5e-05 |
1.5e-05 |
1.5e-05 |
1.5e-05 |
1.5e-05 |
1.5e-05 |
1.5e-05 |
1.5e-05 |
1.5e-05 |
0.0 |
0.0 |
(0.0536) |
(0.094365) |
(0.123921) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Pasywa |
4.279362 |
6.599587 |
6.815889 |
8.159154 |
9.489543 |
11.326968 |
12.443444 |
19.150798 |
16.258253 |
1.74545 |
1.545476 |
1.41543 |
2.82628 |
1.126026 |
1.84036 |
11.106643 |
12.030959 |
10.120161 |
13.013112 |
30.815642 |
35.342812 |
100.334685 |
149.483355 |
89.977389 |
Inwestycje |
0.0 |
0.0 |
0.005 |
0.005 |
0.005 |
0.005 |
0.005 |
0.005 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(22.470834) |
(20.405745) |
Dług (mln) |
0.034 |
0.877 |
0.794 |
2.094 |
3.005 |
2.986 |
2.94 |
3.318 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
2.476419 |
2.60435 |
11.282569 |
9.366105 |
Środki pieniężne i inne aktywa pieniężne |
3.38 |
2.268 |
1.733 |
0.245 |
0.05 |
0.149 |
0.451 |
0.38 |
4.961 |
1.172 |
1.530274 |
1.394116 |
2.138737 |
0.9718 |
1.119997 |
1.697415 |
2.563767 |
0.857777 |
5.673548 |
19.618245 |
18.408881 |
32.041224 |
54.383974 |
2.862626 |
Dług netto |
(3.346) |
(1.391) |
(0.939) |
1.849 |
2.955 |
2.837 |
2.489 |
2.938 |
(4.961) |
(1.172) |
(1.530274) |
(1.394116) |
(2.138737) |
(0.9718) |
(1.119997) |
(1.697415) |
(2.563767) |
(0.857777) |
(5.673548) |
(19.618245) |
(15.932462) |
(29.436874) |
(43.101405) |
6.503479 |
Ticker |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.AX |
DUB.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 |