MedAdvisor Limited
ASX:MDR.AX
0.25 (AUD) • At close November 4, 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 Q3 | 2015 Q1 | 2014 Q4 | 2013 Q4 | 2012 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 15.578 | 22.535 | 14.199 | 32.663 | 7.579 | 5.337 | 7.151 | 21.208 | 12.345 | 16.258 | 4.401 | 7.376 | 10.475 | 12.292 | 4.835 | 5.927 | 2.889 | 4.68 | 0.165 | 0.571 | 0 | 0.308 | 2.974 | 2.556 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 15.578 | 22.535 | 14.199 | 32.663 | 7.579 | 5.337 | 7.151 | 21.208 | 12.345 | 16.258 | 4.401 | 7.376 | 10.475 | 12.292 | 4.835 | 5.927 | 2.889 | 4.68 | 0.165 | 0.571 | 0.715 | 0.308 | 2.974 | 2.556 |
Nettovorderingen
| 14.855 | 28.431 | 11.731 | 18.355 | 9.052 | 12.266 | 12.464 | 9.179 | 1.839 | 1.39 | 1.13 | 1.393 | 0.891 | 0.979 | 0.422 | 0.651 | 0.307 | 0.013 | 0.027 | 0 | 0 | 0.086 | 0.151 | 0.058 |
Voorraad
| 1.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.052 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 0.123 | 2.292 | 2.181 | 2.129 | 1.845 | 2.698 | 1.702 | 1.811 | 0.376 | 0.52 | 0.407 | 0.473 | 0.304 | 0.322 | 0.171 | 0.198 | 0.195 | 0.198 | 0.006 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 32.51 | 53.259 | 28.11 | 53.147 | 18.476 | 20.3 | 21.317 | 32.198 | 14.56 | 18.167 | 5.938 | 9.242 | 11.67 | 13.593 | 5.447 | 6.828 | 3.406 | 4.892 | 0.198 | 0.733 | 0.715 | 0.394 | 3.125 | 2.614 |
Niet-vlottende activa: | ||||||||||||||||||||||||
Materiële vaste activa, netto
| 0.442 | 0.838 | 1.371 | 2.302 | 3.473 | 3.577 | 4.572 | 5.392 | 1.467 | 1.573 | 0.405 | 0.42 | 0.37 | 0.201 | 0.19 | 0.187 | 0.168 | 0.174 | 0.01 | 0.01 | 0 | 0.312 | 8.781 | 0.427 |
Goodwill
| 46.345 | 45.629 | 46.607 | 45.809 | 37.382 | 35.695 | 34.619 | 50.318 | 4.014 | 4.014 | 4.014 | 4.014 | 4.014 | 4.014 | 4.014 | 4.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 18.507 | 18.583 | 66.41 | 20.984 | 56.346 | 19.32 | 54.547 | 1.14 | 5.244 | 5.284 | 1.168 | 1.249 | 1.326 | 1.379 | 1.449 | 1.318 | 0.072 | 0.074 | 0.079 | 0.079 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 64.851 | 64.211 | 113.017 | 66.793 | 93.729 | 55.015 | 89.166 | 51.458 | 9.258 | 9.298 | 5.182 | 5.263 | 5.34 | 5.392 | 5.463 | 5.332 | 0.072 | 0.074 | 0.079 | 0.079 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0.962 | 0.962 | 0 | 0 | 0.135 | 0 | 0.124 | 0.652 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 18.507 | 18.583 | 0 | 0 | -37.517 | 0 | -34.743 | 6.531 | 0 | 2.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| -18.49 | -18.566 | -46.59 | 0.154 | 0.144 | 0.255 | 0.482 | -6.531 | -4.014 | -6.857 | -5.587 | 0.25 | -5.71 | 0.061 | -5.653 | 0.022 | -0.24 | -0.248 | -0.089 | -0.089 | 0 | 0 | 0 | 0.247 |
Totaal niet-vlottende activa
| 66.273 | 66.028 | 67.798 | 69.248 | 59.963 | 58.846 | 59.601 | 57.502 | 6.711 | 7.107 | 5.587 | 5.933 | 5.71 | 5.655 | 5.653 | 5.541 | 0.24 | 0.248 | 0.089 | 0.089 | 0 | 0.312 | 8.781 | 0.674 |
Totaal activa
| 98.783 | 119.287 | 95.908 | 122.395 | 78.439 | 79.147 | 80.918 | 89.699 | 21.271 | 25.274 | 11.775 | 15.174 | 17.38 | 19.247 | 11.1 | 12.369 | 3.646 | 5.14 | 0.198 | 0.822 | 0 | 0.705 | 11.906 | 3.288 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||
Crediteuren
| 3.27 | 29.19 | 14.364 | 28.056 | 6 | 2.686 | 3.79 | 2.854 | 0.715 | 0.693 | 0.747 | 0.724 | 0.417 | 0.351 | 0.38 | 0.39 | 0.255 | 0.198 | 0.037 | 0.191 | 0 | 0.04 | 0.192 | 0.411 |
Kortlopende schulden
| 12.351 | 12.629 | 0.782 | 1.271 | 5.454 | 1.115 | 1.565 | 6.814 | 0.264 | 0.249 | -0.475 | 0 | -0.389 | 0 | -0.285 | 0 | -0.297 | 0 | 0.345 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.556 | 0.527 | 0.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 15.144 | 0.527 | 16.172 | 0 | 11.904 | 12.734 | 9.199 | 9.098 | 0.521 | 0.768 | 0.475 | 0 | 0.389 | 0 | 0.285 | 0 | 0.297 | 0 | -0.345 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 14.903 | 19.223 | 1.857 | 16.732 | 11.902 | 11.18 | 8.711 | 15.529 | 1.511 | 1.349 | 2.33 | 2.465 | 1.661 | 1.943 | 1.316 | 1.604 | 0.907 | 0.663 | 0.267 | 0.59 | 0 | 0.354 | 0.604 | 0.097 |
Totaal kortlopende verplichtingen
| 45.668 | 61.569 | 33.175 | 46.059 | 35.26 | 27.715 | 23.265 | 34.295 | 3.011 | 3.058 | 3.077 | 3.189 | 2.078 | 2.294 | 1.696 | 1.994 | 1.162 | 0.861 | 0.305 | 0.782 | 0 | 0.395 | 0.796 | 0.508 |
Langlopende verplichtingen: | ||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 12.046 | 10.984 | 7.06 | 6.506 | 6.094 | 2.152 | 1.157 | 1.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0.265 | 0.619 | 0.901 | 1.016 | 1.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.356 | 1.749 | 1.772 | 1.534 | 0.553 | 0.758 | 0.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.175 | 0.204 | 0.189 | 0.196 | 0.121 | 0.234 | 0.481 | 4.527 | 0.083 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1.531 | 1.953 | 14.272 | 13.333 | 8.634 | 8.514 | 8.809 | 6.679 | 1.24 | 1.364 | 0.053 | 0 | 0.133 | 0 | 0.05 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 47.199 | 63.522 | 47.447 | 59.392 | 43.894 | 36.229 | 32.073 | 40.974 | 4.251 | 4.422 | 3.13 | 3.189 | 2.211 | 2.294 | 1.745 | 1.994 | 1.181 | 0.861 | 0.305 | 0.782 | 0 | 0.395 | 0.796 | 0.508 |
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 |
Gewone aandelen
| 116.546 | 115.814 | 115.412 | 115.182 | 91.808 | 91.115 | 90.992 | 85.806 | 45.37 | 45.09 | 28.136 | 27.577 | 25.98 | 25.821 | 16.185 | 16.171 | 6.508 | 6.508 | 11.94 | 1.622 | 0 | 11.704 | 14.36 | 3.821 |
Ingehouden winsten
| -72.091 | -66.011 | -72.883 | -56.981 | -61.578 | -51.755 | -44.231 | -38.046 | -30.282 | -25.95 | -20.645 | -17.048 | -12.544 | -10.353 | -8.09 | -6.702 | -4.66 | -2.696 | -12.226 | -1.589 | 0 | -12.032 | -4.811 | -1.064 |
Overige gereserveerde algehele resultaten
| 7.128 | 5.962 | 5.933 | 4.802 | 4.315 | 3.281 | 1.688 | 0.3 | 1.574 | 1.256 | 1.154 | 1.356 | 1.732 | 1.425 | 1.259 | 0.867 | 0.616 | 0.467 | 0.178 | 0 | 0 | 0.639 | 1.561 | 0.023 |
Overige totale aandeelhoudersvermogen
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0.034 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 51.583 | 55.765 | 48.462 | 63.003 | 34.545 | 42.641 | 48.449 | 48.06 | 16.662 | 20.396 | 8.645 | 11.884 | 15.168 | 16.892 | 9.354 | 10.336 | 2.464 | 4.279 | -0.107 | 0.034 | 0 | 0.311 | 11.11 | 2.781 |
Totaal eigen vermogen
| 51.583 | 55.765 | 48.462 | 63.003 | 34.545 | 42.918 | 48.845 | 48.726 | 17.021 | 20.852 | 8.645 | 11.884 | 15.168 | 16.892 | 9.354 | 10.336 | 2.464 | 4.279 | -0.107 | 0.034 | 0 | 0.311 | 11.11 | 2.781 |
Totaal passiva en aandeelhoudersvermogen
| 98.783 | 119.287 | 95.908 | 122.395 | 78.439 | 79.147 | 80.918 | 89.699 | 21.271 | 25.274 | 11.775 | 15.073 | 17.38 | 19.187 | 11.1 | 12.369 | 3.646 | 5.14 | 0.198 | 0 | 0 | 0.705 | 11.906 | 3.288 |