Lukardi S.A. (WSE: LUK)

Lukardi Balance Sheet

Financials in millions PLN. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	0.55	0.75	0.47	0.6	0.58	0.04
Short-Term Investments	0.16	0.1	0.06	-	-	0.02
Cash & Short-Term Investments	0.72	0.86	0.53	0.6	0.58	0.07
Cash Growth	12.90%	60.73%	-11.42%	3.08%	746.73%	-41.76%
Accounts Receivable	11.21	11.66	11.08	9.61	2.9	0.49
Other Receivables	0.94	0.75	0.49	0.55	0.15	0.16
Receivables	12.15	12.41	11.56	10.16	3.05	0.65
Inventory	2.06	1.49	0.01	0.8	0.3	-
Prepaid Expenses	-	-	-	-	0.01	0
Other Current Assets	-	-	-	-	0.26	0
Total Current Assets	14.93	14.76	12.1	11.56	4.22	0.72
Property, Plant & Equipment	0.29	0.36	0.07	0.08	0.09	-
Long-Term Investments	0.36	0.4	0.34	0.36	0.59	-
Goodwill	1.49	2.33	3.63	4.75	3.23	-
Other Intangible Assets	-	-	0	0.01	0.16	0.03
Long-Term Deferred Tax Assets	0.23	0.53	0.19	0.36	0.07	0.01
Long-Term Deferred Charges	0.34	0.42	0.53	-	-	-
Other Long-Term Assets	-	0.07	0.07	0.07	0.01	-
Total Assets	17.65	18.87	16.93	17.19	8.37	0.77
Accounts Payable	6.41	6.49	5.36	5.13	2.55	1.08
Accrued Expenses	1.47	0.76	1.15	0.53	0.07	0
Current Portion of Long-Term Debt	1.21	1.46	0.97	0.97	0.55	0
Current Income Taxes Payable	0.78	0.98	0.88	0.79	0.32	0
Current Unearned Revenue	-	-	-	-	0.34	-
Other Current Liabilities	0.55	2.55	0.76	1.69	0.34	0.03
Total Current Liabilities	10.42	12.24	9.12	9.11	4.17	1.13
Long-Term Debt	1.2	0.73	1.33	1.39	0.29	-
Long-Term Deferred Tax Liabilities	0.56	0.22	0.2	0.05	0.05	0.02
Other Long-Term Liabilities	0.15	0.19	-	-	-	-
Total Liabilities	12.33	13.38	10.64	10.55	4.51	1.14
Common Stock	5.85	5.85	5.85	4.39	4.39	0.67
Additional Paid-In Capital	1.37	1.7	2.08	2.07	0.42	-
Retained Earnings	-2.18	-2.22	-1.77	-1.25	-0.99	-1.04
Comprehensive Income & Other	-0	0	0	1.46	-0	-
Total Common Equity	5.04	5.33	6.16	6.66	3.81	-0.37
Minority Interest	0.28	0.16	0.12	-0.02	0.05	-
Shareholders' Equity	5.31	5.49	6.29	6.65	3.86	-0.37
Total Liabilities & Equity	17.65	18.87	16.93	17.19	8.37	0.77
Total Debt	2.42	2.19	2.3	2.36	0.84	0
Net Cash (Debt)	-1.7	-1.34	-1.77	-1.75	-0.26	0.07
Net Cash Growth	-	-	-	-	-	-41.37%
Net Cash Per Share	-0.03	-0.02	-0.03	-0.03	-0.01	0.01
Filing Date Shares Outstanding	58.5	58.5	58.5	58.5	43.88	6.66
Total Common Shares Outstanding	58.5	58.5	58.5	58.5	43.88	6.66
Working Capital	4.51	2.52	2.99	2.45	0.05	-0.4
Book Value Per Share	0.09	0.09	0.11	0.11	0.09	-0.06
Tangible Book Value	3.54	3	2.53	1.9	0.42	-0.41
Tangible Book Value Per Share	0.06	0.05	0.04	0.03	0.01	-0.06
Machinery	-	0.55	0.19	0.14	0.13	-

Source: S&P Capital IQ. Standard template. Financial Sources.