LIC
NZ:CO:LIC
LIC
- Stock
Last Close
0.95
25/11 02:54
Market Cap
169.54M
Beta: -
Volume Today
30K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Feb '14 | May '14 | Aug '14 | Nov '14 | Feb '15 | May '15 | Nov '15 | May '16 | Nov '16 | May '17 | Nov '17 | May '18 | Nov '18 | May '19 | Nov '19 | May '20 | Aug '21 | Nov '21 | Feb '22 | May '22 | Aug '22 | Nov '22 | Nov '22 | Feb '23 | May '23 | May '23 | Nov '23 | May '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 36.41M - | 36.41M 0% | 78.67M 116.03% | 78.67M 0% | 35.53M 54.84% | 35.53M 0% | 142.72M 301.70% | 62.34M 56.32% | 130.33M 109.05% | 73.20M 43.83% | 152.81M 108.76% | 83.61M 45.29% | 161.09M 92.68% | 85.45M 46.95% | 163.42M 91.24% | 90.57M 44.58% | 84.68M 6.50% | 84.68M 0% | 46.91M 44.60% | 46.91M 0% | 88.60M 88.87% | 88.60M 0% | 177.20M 100% | 49.65M 71.98% | 49.65M 0% | 99.31M 100% | 171.95M 73.15% | 95.34M 44.55% | |
cost of revenue | 26.87M - | 26.87M 0% | 40.81M 51.91% | 40.81M 0% | 25.89M 36.56% | 25.89M 0% | 80.68M 211.57% | 49.77M 38.32% | 67.26M 35.16% | 50.50M 24.92% | 72.53M 43.63% | 61.55M 15.15% | 76.28M 23.94% | 60.91M 20.15% | 77.89M 27.88% | 81.61M 4.77% | 41.87M 48.70% | 41.87M 0% | 34.90M 16.65% | 34.90M 0% | 45.68M 30.90% | 45.68M 0% | 102.54M 124.48% | 37.11M 63.81% | 37.11M 0% | 86.16M 132.16% | 100.91M 17.12% | 84.15M 16.61% | |
gross profit | 9.55M - | 9.55M 0% | 37.85M 296.47% | 37.85M 0% | 9.63M 74.55% | 9.63M 0% | 62.04M 543.96% | 12.58M 79.73% | 63.06M 401.42% | 22.70M 64.00% | 80.28M 253.63% | 22.06M 72.52% | 84.81M 284.48% | 24.54M 71.06% | 85.53M 248.51% | 8.96M 89.53% | 42.81M 377.97% | 42.81M 0% | 12.01M 71.94% | 12.01M 0% | 42.92M 257.26% | 42.92M 0% | 74.66M 73.95% | 12.54M 83.20% | 12.54M 0% | 13.15M 4.84% | 71.04M 440.28% | 11.19M 84.25% | |
selling and marketing expenses | |||||||||||||||||||||||||||||
general and administrative expenses | |||||||||||||||||||||||||||||
selling general and administrative expenses | 21.84M - | 13.99M 35.96% | 19.53M - | 18.75M - | 31.02M 65.46% | 29.50M 4.91% | |||||||||||||||||||||||
research and development expenses | 7.48M - | 7.48M 0% | 8.44M - | 8.44M 0% | 16.89M - | 13.94M - | 5.61M 59.78% | 7.64M 36.20% | 5.06M 33.78% | 8.57M 69.36% | 6.89M 19.52% | 10.76M 56.11% | 3.87M 64.01% | 3.87M 0% | 5.22M 34.75% | 5.22M 0% | 4.25M 18.59% | 4.25M 0% | 8.50M 100% | 5.04M 40.70% | 5.04M 0% | 10.08M 100% | |||||||
other expenses | |||||||||||||||||||||||||||||
cost and expenses | 43.13M - | 43.13M 0% | 57.43M 33.17% | 57.43M 0% | 45.86M 20.15% | 45.86M 0% | 119.15M 159.80% | 88.36M 25.84% | 101.99M 15.42% | 68.80M 32.55% | 130.33M 89.44% | 91.14M 30.07% | 114.96M 26.13% | 101.14M 12.02% | 120.27M 18.92% | 106.36M 11.57% | 59.70M 43.87% | 59.70M 0% | 65.44M 9.61% | 65.44M 0% | 65.17M 0.42% | 65.17M 0% | 130.57M 100.36% | 55.17M 57.75% | 55.17M 0% | 114.98M 108.44% | 131.93M 14.73% | 113.65M 13.86% | |
operating expenses | 16.26M - | 16.26M 0% | 16.62M 2.20% | 16.62M 0% | 19.97M 20.15% | 19.97M 0% | 38.47M 92.67% | 38.60M 0.33% | 34.73M 10.02% | 18.30M 47.32% | 57.79M 215.87% | 29.59M 48.79% | 38.68M 30.69% | 40.23M 4.01% | 42.38M 5.34% | 24.75M 41.59% | 17.83M 27.94% | 17.83M 0% | 30.54M 71.25% | 30.54M 0% | 19.49M 36.19% | 19.49M 0% | 28.03M 43.82% | 18.05M 35.59% | 18.05M 0% | 28.83M 59.67% | 31.02M 7.61% | 29.50M 4.91% | |
interest expense | 557K - | 14K 97.49% | 508K - | ||||||||||||||||||||||||||
ebitda | -6.35M - | -6.35M 0% | 26.17M 512.22% | 26.17M 0% | -10.97M 141.94% | -10.97M 0% | 35.78M 426.10% | -22.25M 162.19% | 42.07M 289.05% | -22.64M 153.82% | 57.45M 353.71% | -22.49M 139.14% | 59.30M 363.70% | -24.46M 141.24% | 57.03M 333.20% | -269K 100.47% | 30.58M 11,469.70% | 30.58M 0% | -4.96M 116.22% | -6.10M 22.94% | 28.91M 573.92% | 28.91M 0% | 57.81M 100% | -4.44M 107.67% | -5.53M 24.66% | -3.74M 32.31% | 51.38M 1,472.67% | -5.62M 110.94% | |
operating income | -6.58M - | -6.58M 0% | 21.23M 422.54% | 21.23M 0% | -11.06M 152.12% | -11.06M 0% | 23.57M 312.97% | -21.48M 191.16% | 28.33M 231.89% | -18.52M 165.37% | 43.15M 332.97% | -16.17M 137.48% | 46.13M 385.26% | -18.86M 140.90% | 43.15M 328.73% | -15.79M 136.60% | 24.98M 258.15% | 24.98M 0% | -8.29M 133.20% | -8.29M 0% | 23.32M 381.21% | 23.32M 0% | 46.63M 100% | -7.84M 116.81% | -7.84M 0% | -15.68M 100% | 40.02M 355.27% | -18.31M 145.75% | |
depreciation and amortization | 234.50K - | 234.50K 0% | 4.94M 2,005.12% | 4.94M 0% | 91.50K 98.15% | 91.50K 0% | 12.22M 13,255.19% | -774K 106.33% | 13.74M 1,875.19% | -4.12M 130.01% | 14.30M 446.88% | -6.32M 144.16% | 13.17M 308.50% | -5.59M 142.46% | 13.88M 348.31% | 15.53M 11.83% | 5.61M 63.88% | 5.61M 0% | 3.33M 40.60% | 2.19M 34.18% | 5.59M 155.04% | 5.59M 0% | 11.18M 100% | 3.40M 69.57% | 2.31M 32.14% | 11.94M 416.89% | 11.36M 4.83% | 12.69M 11.72% | |
total other income expenses net | 46K - | 46K 0% | -376K 917.39% | -376K 0% | 823K 318.88% | 823K 0% | -1.09M 232.20% | -4.99M 358.27% | -1.39M 72.12% | 22.08M 1,688.35% | -21.55M 197.60% | 8.22M 138.15% | -403K 104.90% | 3.25M 905.21% | -557K 117.16% | -7.23M 1,198.74% | -183K 97.47% | -183K 0% | -10.19M 5,469.13% | -10.19M 0% | -137.50K 98.65% | -137.50K 0% | -275K 100% | 2.66M 1,067.09% | 2.66M 0% | 5.32M 100% | 321K 93.97% | -8.25M 2,670.40% | |
income before tax | -6.54M - | -6.54M 0% | 20.86M 419.05% | 20.86M 0% | -10.24M 149.11% | -10.24M 0% | 22.48M 319.46% | -26.47M 217.75% | 26.94M 201.79% | 3.56M 86.80% | 21.60M 507.48% | -7.95M 136.80% | 45.73M 675.17% | -15.62M 134.16% | 42.59M 372.68% | -23.03M 154.07% | 24.79M 207.67% | 24.79M 0% | -18.48M 174.54% | -18.48M 0% | 23.18M 225.41% | 23.18M 0% | 46.36M 100% | -5.18M 111.17% | -5.18M 0% | -10.36M 100% | 40.34M 489.44% | -26.56M 165.84% | |
income tax expense | 2.08M - | 2.08M 0% | 6.03M 189.09% | 6.03M 0% | 2.25M 62.69% | 2.25M 0% | 6.58M 192.80% | 6.56M 0.36% | 7.65M 16.55% | 2.05M 73.18% | 6.54M 218.63% | 2.15M 67.13% | 12.96M 503.35% | 5.02M 61.23% | 12.31M 144.98% | -10.23M 183.12% | 7.01M 168.52% | 7.01M 0% | 6.01M 14.27% | 6.01M 0% | 6.53M 8.60% | 6.53M 0% | 13.05M 100% | 2.20M 83.12% | 2.20M 0% | -4.41M 300% | 11.36M 357.79% | -5.31M 146.77% | |
net income | -4.45M - | -4.45M 0% | 14.83M 433.09% | 14.83M 0% | -7.91M 153.34% | -7.91M 0% | 15.98M 302.05% | -19.93M 224.74% | 19.02M 195.41% | 1.78M 90.63% | 15.07M 745.51% | -5.80M 138.51% | 32.77M 664.74% | -10.60M 132.34% | 30.28M 385.81% | -12.75M 142.09% | 17.78M 239.52% | 17.78M 0% | -12.47M 170.13% | -12.47M 0% | 16.65M 233.50% | 16.65M 0% | 33.30M 100% | -2.98M 108.94% | -2.98M 0% | -5.95M 100% | 28.98M 586.91% | -21.25M 173.31% | |
weighted average shs out | 118.19M - | 118.19M 0% | 118.15M 0.04% | 118.15M 0% | 118.08M 0.05% | 118.08M 0% | 136.97M - | 127.74M 6.74% | 142.46M 11.52% | 134.66M 5.47% | 142.34M 5.70% | 142.34M 0% | 141.00M 0.94% | 141.00M 0% | 140.30M 0.50% | 140.30M 0% | 144.80M 3.21% | 144.80M 0% | 142.34M 1.70% | 143.12M 0.54% | 143.12M 0% | 142.34M 0.54% | 142.34M 0% | 142.34M 0% | |||||
weighted average shs out dil | 118.19M - | 118.19M 0% | 118.15M 0.04% | 118.15M 0% | 118.09M 0.05% | 118.09M 0% | 136.97M - | 127.74M 6.74% | 142.46M 11.52% | 134.66M 5.47% | 144.21M 7.09% | 142.34M 1.29% | 141M 0.94% | 141M 0% | 140.29M 0.50% | 140.29M 0% | 144.80M 3.21% | 144.80M 0% | 142.34M 1.70% | 143.12M 0.54% | 143.12M 0% | 142.34M 0.54% | 142.34M 0% | 142.34M 0% | |||||
eps | -0.04 - | -0.04 0% | 0.13 444.83% | 0.13 0% | -0.07 151.54% | -0.07 0% | 0 100% | 0 | 0 | 0 | 0.11 Infinity% | -0.05 141.27% | 0.23 606.61% | -0.08 134.22% | 0.21 366.84% | -0.09 142.67% | 0.13 245.09% | 0.13 0% | -0.09 168.38% | -0.09 0% | 0.12 234.98% | 0.12 0% | 0.23 91.67% | -0.02 109.04% | -0.02 0% | -0.04 100.96% | 0.20 578.47% | -0.15 175.00% | |
epsdiluted | -0.04 - | -0.04 0% | 0.13 444.83% | 0.13 0% | -0.07 151.54% | -0.07 0% | 0 100% | 0 | 0 | 0 | 0.11 Infinity% | -0.05 141.27% | 0.23 606.61% | -0.08 134.22% | 0.21 366.84% | -0.09 142.67% | 0.13 245.09% | 0.13 0% | -0.09 168.38% | -0.09 0% | 0.12 234.98% | 0.12 0% | 0.23 91.67% | -0.02 109.04% | -0.02 0% | -0.04 100.96% | 0.20 578.47% | -0.15 175.00% |
All numbers in NZD (except ratios and percentages)