Medical Developments International Limited
ASX:MVP.AX
0.455 (AUD) • At close November 8, 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 Q2 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 9.735 | 15.699 | 24.661 | 37.121 | 20.398 | 28.275 | 36.277 | 33.468 | 15.544 | 23.153 | 25.62 | 32.273 | 0.794 | 0.913 | 1.691 | 5.525 | 5.62 | 9.552 | 0.954 | 0.595 | 1.659 | 1.088 | 0.768 | 2.129 | 3.483 | 3.541 | 1.782 | 0.257 | 0.473 | 0.335 | 1.02 | 0.542 | 1.701 |
Kortetermijnbeleggingen
| 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 |
Liquide middelen en kortetermijnbeleggingen
| 9.735 | 15.699 | 24.661 | 37.121 | 20.398 | 28.275 | 36.277 | 33.468 | 15.544 | 23.153 | 25.62 | 32.273 | 0.794 | 0.913 | 1.691 | 5.525 | 5.62 | 9.552 | 0.954 | 0.595 | 1.659 | 1.088 | 0.768 | 2.129 | 3.483 | 3.541 | 1.782 | 0.257 | 0.473 | 0.335 | 1.02 | 0.542 | 1.701 |
Nettovorderingen
| 7.071 | 4.841 | 8.932 | 5.99 | 6.246 | 5.342 | 4.985 | 4.436 | 4.115 | 4.609 | 6.273 | 3.436 | 4.233 | 3.116 | 5.122 | 2.928 | 3.396 | 2.023 | 1.777 | 1.63 | 1.77 | 1.618 | 2.342 | 1.767 | 2.048 | 1.633 | 0.981 | 1.692 | 2.025 | 1.247 | 0.769 | 0.678 | 0.636 |
Voorraad
| 8.771 | 9.504 | 8.378 | 10.582 | 7.105 | 6.298 | 5.728 | 6.587 | 5.882 | 4.057 | 3.049 | 3.028 | 3.197 | 2.844 | 2.424 | 2.919 | 2.667 | 2.098 | 1.887 | 1.578 | 1.446 | 1.649 | 1.398 | 1.332 | 1.067 | 0.94 | 1.538 | 1.377 | 1.011 | 1.378 | 1.363 | 1.439 | 1.222 |
Overige vlottende activa
| 0.565 | 0.989 | 0.791 | 0.945 | 0.62 | 0.566 | 0.397 | 0.501 | 0.416 | 0.444 | 0.412 | 0.394 | 0.523 | 1.891 | 0.642 | 0.372 | 4.368 | 0.281 | 0.217 | 0.483 | 0.703 | 0.692 | 0.415 | 0.163 | 0.089 | 0.078 | 0.108 | 0.113 | 0.093 | 0.077 | 0.112 | 0.176 | 0.186 |
Totaal vlottende activa
| 26.142 | 31.033 | 42.762 | 54.638 | 34.369 | 40.481 | 47.387 | 44.992 | 25.957 | 32.263 | 35.354 | 39.131 | 8.747 | 8.764 | 9.879 | 11.744 | 16.051 | 13.954 | 4.835 | 4.286 | 5.578 | 5.047 | 4.923 | 5.391 | 6.687 | 6.192 | 4.409 | 3.439 | 3.602 | 3.037 | 3.264 | 2.835 | 3.745 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 10.162 | 11.67 | 12.122 | 11.542 | 11.552 | 11.599 | 11.704 | 11.315 | 11.781 | 11.525 | 8.558 | 8.608 | 8.075 | 7.948 | 6.637 | 5.038 | 2.614 | 1.881 | 1.522 | 1.399 | 1.125 | 1.159 | 1.026 | 0.914 | 0.684 | 0.72 | 0.619 | 0.863 | 1.027 | 1.061 | 1.251 | 1.434 | 1.309 |
Goodwill
| 3.808 | 0 | 3.808 | 0 | 3.808 | 3.808 | 4.389 | 9.095 | 9.095 | 9.095 | 9.095 | 9.095 | 9.095 | 9.095 | 9.095 | 8.874 | 8.874 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 6.989 | 7.368 |
Immateriële activa
| 19.049 | 38.512 | 8.464 | 37.961 | 7.973 | 35.833 | 8.199 | 37.228 | 16.144 | 33.306 | 1.947 | 26.193 | 2.039 | 18.302 | 1.927 | 12.882 | 1.669 | 10.117 | 0.334 | 8.638 | 0.247 | 7.467 | 6.942 | 5.429 | 4.397 | 2.433 | 1.64 | 1.465 | 1.05 | 0.517 | 0.438 | 0 | 0 |
Goodwill en immateriële activa
| 22.857 | 38.512 | 12.272 | 37.961 | 11.781 | 39.641 | 12.588 | 46.323 | 25.239 | 42.401 | 11.042 | 35.288 | 11.134 | 27.397 | 11.022 | 21.756 | 10.543 | 17.485 | 7.702 | 16.006 | 7.615 | 14.835 | 14.31 | 12.797 | 11.765 | 9.801 | 9.008 | 8.833 | 8.418 | 7.885 | 7.806 | 6.989 | 7.368 |
Langetermijnbeleggingen
| 3.009 | -9.847 | -3.808 | 49.503 | -3.808 | 47.432 | -4.389 | 48.543 | -9.095 | 44.831 | 9.684 | 0 | 18.127 | 0 | 16.377 | 0 | 11.229 | 0 | 9.081 | 0 | 8.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 4.614 | 9.847 | 16.285 | 4.87 | 14.75 | 4.303 | 2.237 | 0.599 | 12.198 | 0.902 | 9.916 | 0 | 1.082 | 0 | 1.282 | 0 | 1.928 | 0 | 0.143 | 0 | 0.104 | 0 | 0 | 0 | 0 | 0 | 0.179 | 0.257 | 0.142 | 0.132 | 0.178 | 0.06 | 0.05 |
Overige niet-vlottende activa
| -7.623 | 9.847 | 29.853 | -49.503 | 32.714 | -47.432 | 30.648 | -48.543 | 28.771 | -44.831 | -19.6 | 3.188 | -19.209 | -35.345 | -17.659 | 1.297 | -13.157 | 1.141 | -9.224 | 0.104 | -8.74 | -15.994 | 0 | -13.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.237 | 0 |
Totaal niet-vlottende activa
| 33.019 | 60.029 | 66.724 | 54.373 | 66.989 | 55.543 | 52.788 | 58.237 | 68.894 | 54.828 | 19.6 | 47.084 | 19.209 | 35.345 | 17.659 | 28.091 | 13.157 | 20.507 | 9.224 | 17.509 | 8.74 | 15.994 | 15.336 | 13.711 | 12.449 | 10.521 | 9.806 | 9.953 | 9.587 | 9.078 | 9.235 | 8.72 | 8.727 |
Totaal activa
| 59.161 | 91.062 | 109.486 | 109.011 | 101.358 | 96.024 | 100.175 | 103.229 | 94.851 | 87.091 | 84.801 | 86.215 | 49.548 | 44.109 | 41.764 | 39.835 | 41.239 | 34.461 | 22.988 | 21.795 | 22.56 | 21.041 | 20.259 | 19.102 | 19.136 | 16.713 | 14.215 | 13.392 | 13.189 | 12.115 | 12.499 | 11.555 | 12.472 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||
Crediteuren
| 8.254 | 9.811 | 14.186 | 14.601 | 9.368 | 8.032 | 6.002 | 6.24 | 5.001 | 4.551 | 2.03 | 4.094 | 2.063 | 2.681 | 1.785 | 2.148 | 1.989 | 1.279 | 0.81 | 0.855 | 0.746 | 0.812 | 1.238 | 1.264 | 0.999 | 0.59 | 0.661 | 0.691 | 0.723 | 0.225 | 0.182 | 0.229 | 0.202 |
Kortlopende schulden
| 0.371 | 0.365 | 0.352 | 0.341 | 0.348 | 0.342 | 0.337 | 0.423 | 0.417 | 0.412 | 0.091 | 0.091 | 0.102 | 0.13 | 0.146 | 0.144 | 0.143 | 0.432 | 0.092 | 0.601 | 3.089 | 0.606 | 1.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.5 | 1.5 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.897 | 2.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.283 | 0.283 | 0.283 | 0.082 | 0.082 | 0.068 | 0.068 | 0 | 2.394 | 0.897 | 2.521 | 0 | 2.418 | 0 | 2.077 | 0 | 1.772 | 0 | -0.092 | 0 | -3.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.012 | 0.007 | 0.012 |
Overige kortlopende verplichtingen
| 0.639 | 0.697 | 0.727 | 0.627 | 0.683 | 0.648 | 0.553 | 4.512 | 0.401 | 2.775 | 3.753 | 4.472 | 1.52 | 2.414 | 1.298 | 3.441 | 4.907 | 3.162 | 1.022 | 0.151 | 3.615 | 0.143 | 0.593 | 0.261 | 1.134 | 1.257 | 0.503 | 0.567 | 0.342 | 0.464 | 0.263 | 0.387 | 0.352 |
Totaal kortlopende verplichtingen
| 9.547 | 11.156 | 15.548 | 15.651 | 10.481 | 9.09 | 6.96 | 11.175 | 8.213 | 8.635 | 8.395 | 8.657 | 6.103 | 5.225 | 5.306 | 5.733 | 8.811 | 4.873 | 1.832 | 1.607 | 4.361 | 1.561 | 3.187 | 1.525 | 2.133 | 1.847 | 1.164 | 1.258 | 1.065 | 0.692 | 0.501 | 1.123 | 2.066 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1.915 | 2.061 | 2.208 | 2.349 | 2.465 | 2.591 | 2.712 | 2.827 | 2.939 | 0.091 | 0.091 | 0.181 | 9.143 | 3.786 | 0.283 | 0.311 | 0.338 | 0.455 | 1.019 | 0.978 | 0.573 | 2.76 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 2 | 2 | 1.5 |
Uitgestelde opbrengsten niet-vlottend
| 1.637 | 1.779 | 1.899 | 2.212 | 21.607 | 22.013 | 21.907 | 0 | 30 | 0 | 31.425 | 0 | 13.048 | 0 | 14.416 | 0 | 12.951 | 0 | 0.934 | 0 | 0.318 | 0 | 0.318 | 0 | 0.318 | 0.318 | 0.308 | 0.289 | 0.297 | 0.095 | 0.086 | 0 | 0.03 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.019 | -0 | 8.173 | -0 | 9.138 | 0 | -21.907 | 0 | 10.092 | 0 | 7.787 | 0 | -3.905 | 0 | -14.133 | 0 | -12.613 | 0 | 1.703 | 0 | 1.414 | 0 | 0.861 | 0 | 0.475 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 |
Overige niet-vlottende verplichtingen
| 0.309 | 0.373 | 0.343 | 0.421 | 0.369 | 0.328 | 22.201 | 22.216 | 0.269 | 33.951 | -39.212 | 33.285 | -9.143 | 13.751 | -0.283 | 12.951 | -0.338 | 11.495 | -2.637 | 2.631 | -1.732 | 1.357 | 0.061 | 0 | 0.041 | 0.031 | 0.031 | 0.031 | 0.026 | 0.057 | 0.04 | 0.032 | 0.5 |
Totaal niet-vlottende verplichtingen
| 3.88 | 4.213 | 12.623 | 4.982 | 33.579 | 24.932 | 24.913 | 25.043 | 43.3 | 34.042 | 0.091 | 33.466 | 9.143 | 17.537 | 0.283 | 13.262 | 0.338 | 11.95 | 1.019 | 3.609 | 0.573 | 4.117 | 1.328 | 0 | 0.834 | 0.411 | 0.339 | 0.32 | 0.323 | 0.402 | 2.126 | 2.032 | 2.032 |
Totaal passiva
| 13.427 | 15.369 | 28.171 | 20.633 | 44.06 | 34.022 | 31.873 | 36.218 | 51.513 | 42.677 | 40.213 | 42.123 | 28.507 | 22.762 | 20.164 | 18.995 | 22.214 | 16.823 | 5.581 | 5.216 | 6.736 | 5.678 | 4.515 | 1.525 | 2.967 | 2.258 | 1.503 | 1.578 | 1.388 | 1.094 | 2.627 | 3.155 | 4.098 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.033 | 0.044 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 105.729 | 105.729 | 105.729 | 105.35 | 76.992 | 76.993 | 76.895 | 65.212 | 40.954 | 40.816 | 40.41 | 39.97 | 16.121 | 15.793 | 15.008 | 14.477 | 11.916 | 10.946 | 10.946 | 10.946 | 10.946 | 10.946 | 10.559 | 10.049 | 9.354 | 7.293 | 7.293 | 7.293 | 7.985 | 8.092 | 8.092 | 7.893 | 7.893 |
Ingehouden winsten
| -62.859 | -32.812 | -30.154 | -21.887 | -24.545 | -19.516 | -12.138 | -0.71 | 0.427 | 1.6 | 2.67 | 3.073 | 4.209 | 5.275 | 6.328 | 6.095 | 6.852 | 6.676 | 6.44 | 5.642 | 4.911 | 4.461 | 5.198 | 6.485 | 6.712 | 6.958 | 5.215 | 4.336 | 3.664 | 2.84 | 1.633 | 0.507 | 0.481 |
Overige gereserveerde algehele resultaten
| 2.864 | 2.776 | 5.74 | 4.915 | 4.851 | 4.525 | 3.545 | 2.509 | 1.957 | 1.998 | 1.508 | 1.049 | 0.711 | 0.279 | 0.264 | 0.268 | 0.257 | 0.016 | 0.021 | -0.009 | -0.033 | -0.044 | -0.013 | 0 | 0.103 | 0.204 | 0.204 | 0.185 | 0.152 | 0.089 | 0.147 | -0.335 | -0.118 |
Overige totale aandeelhoudersvermogen
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.018 | -0.033 | -0.088 | -0.013 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.335 | 0.118 |
Totaal eigen vermogen van aandeelhouders
| 45.734 | 75.693 | 81.315 | 88.378 | 57.298 | 62.002 | 68.302 | 67.011 | 43.338 | 44.414 | 44.588 | 44.092 | 21.041 | 21.347 | 21.6 | 20.84 | 19.025 | 17.638 | 17.407 | 16.579 | 15.824 | 15.363 | 15.744 | 16.644 | 16.169 | 14.455 | 12.712 | 11.814 | 11.801 | 11.021 | 9.872 | 8.4 | 8.374 |
Totaal eigen vermogen
| 45.734 | 75.693 | 81.315 | 88.378 | 57.298 | 62.002 | 68.302 | 67.011 | 43.338 | 44.414 | 44.588 | 44.092 | 21.041 | 21.347 | 21.6 | 20.84 | 19.025 | 17.638 | 17.407 | 16.579 | 15.824 | 15.363 | 15.744 | 16.644 | 16.169 | 14.455 | 12.712 | 11.814 | 11.801 | 11.021 | 9.872 | 8.4 | 8.374 |
Totaal passiva en aandeelhoudersvermogen
| 59.161 | 91.062 | 109.486 | 109.011 | 101.358 | 96.024 | 100.175 | 103.229 | 94.851 | 87.091 | 92.588 | 86.215 | 49.548 | 44.109 | 41.764 | 39.835 | 41.239 | 34.461 | 22.988 | 21.795 | 22.56 | 21.041 | 20.259 | 0 | 19.136 | 16.713 | 14.215 | 13.392 | 13.189 | 12.115 | 12.499 | 11.555 | 12.472 |