Prophecy International Holdings Limited
ASX:PRO.AX
0.675 (AUD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) AUD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 11.711 | 11.736 | 12.988 | 3.127 | 4.177 | 4.376 | 2.6 | 3.317 | 1.869 | 5.603 | 4.67 | 2.693 | 1.894 | 3.57 | 4.45 | 5.404 | 5.295 | 5.039 | 3.858 | 4.282 | 4.269 | 3.936 | 6.381 | 8.468 | 9.226 | 2 | 5.129 |
Kortetermijnbeleggingen
| 0.103 | 0.1 | 0.101 | 0.232 | 0.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 11.814 | 11.736 | 12.988 | 3.127 | 4.399 | 4.376 | 2.6 | 3.317 | 1.869 | 5.603 | 4.67 | 2.693 | 1.894 | 3.57 | 4.45 | 5.404 | 5.295 | 5.039 | 3.899 | 4.282 | 4.269 | 3.936 | 6.381 | 8.468 | 9.226 | 2 | 5.129 |
Nettovorderingen
| 2.939 | 4.082 | 3.492 | 2.881 | 2.904 | 2.21 | 2.739 | 1.888 | 3.217 | 2.983 | 1.034 | 1.376 | 1.233 | 0.982 | 0.649 | 1.753 | 1.378 | 0.914 | 0.576 | 0.798 | 0.804 | 1.561 | 2.186 | 5.039 | 8.903 | 7.989 | 3.879 |
Voorraad
| 1.038 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.03 | 0.031 | 0.086 | 0.047 | 0.011 | 0.073 | 0.014 | 0.042 | 0.098 | 0.011 | 0.002 | 0.009 | 0.057 | 0.053 | 0.504 | -0 | -0 | -0 | 0 | 0 |
Overige vlottende activa
| 0.219 | 2.338 | 1.922 | 1.516 | 0.512 | 0.348 | 0.678 | 0.259 | 0.191 | 0.396 | 0.071 | 0.071 | 0.149 | 0.001 | 0.001 | 0.001 | 0.003 | 0.007 | 0.011 | 0.024 | 0.019 | 0.093 | 0.145 | 0.937 | 2.26 | 0.458 | 0.486 |
Totaal vlottende activa
| 17.421 | 18.156 | 18.402 | 7.525 | 7.815 | 6.934 | 6.026 | 5.494 | 5.308 | 9.067 | 5.822 | 4.134 | 3.436 | 4.674 | 5.195 | 7.305 | 6.732 | 6.031 | 4.564 | 5.307 | 5.217 | 6.11 | 8.712 | 14.444 | 20.389 | 10.447 | 9.494 |
Niet-vlottende activa: | |||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1.009 | 1.538 | 0.763 | 1.166 | 1.635 | 0.251 | 0.242 | 0.266 | 0.335 | 0.179 | 0.131 | 0.07 | 0.067 | 0.077 | 0.103 | 0.112 | 0.109 | 0.119 | 0.15 | 0.206 | 0.214 | 0.385 | 3.189 | 0.544 | 0.47 | 0.369 | 0.201 |
Goodwill
| 2.127 | 2.127 | 2.127 | 2.127 | 2.127 | 5.108 | 5.108 | 5.108 | 5.108 | 2.127 | 2.777 | 3.147 | 3.147 | 1.02 | 1.02 | 0 | 0 | 0 | 0 | 0.244 | 0.264 | 0.284 | 0.303 | 0.323 | 0.342 | 0.362 | 0.381 |
Immateriële activa
| 3.114 | 6.061 | 7.017 | 8.149 | 9.416 | 10.291 | 11.626 | 12.177 | 12.554 | 0.856 | 0.7 | 0.633 | 0.768 | 0.174 | 0.206 | 0.04 | 0.1 | 0.16 | 0.22 | 0.279 | 0.345 | 0.677 | 0.331 | 0.362 | 0.393 | 0.424 | 0.455 |
Goodwill en immateriële activa
| 5.241 | 8.188 | 9.144 | 10.276 | 11.542 | 15.4 | 16.734 | 17.285 | 17.662 | 2.983 | 3.476 | 3.779 | 3.914 | 1.194 | 1.226 | 0.04 | 0.1 | 0.16 | 0.22 | 0.524 | 0.609 | 0.677 | 0.331 | 0.362 | 0.393 | 0.424 | 0.455 |
Langetermijnbeleggingen
| 0.008 | 0.008 | 0.008 | 0.007 | 0.008 | 0.008 | 0.008 | 0.007 | 0.008 | 2.786 | 2.998 | -0.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.108 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.283 | 1.801 | 0.577 | 0.797 | 1.072 | 0.273 | 0.421 | 0.316 | 0.374 | 0.375 | 0.609 | 0.687 | 1.274 | 1.679 | 1.546 | 1.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.412 |
Overige niet-vlottende activa
| 0.87 | -0.925 | -0.924 | -1.476 | -2.127 | -0.281 | -0.429 | -0.324 | -0.381 | -3.162 | -3.607 | 0.688 | 0.006 | 0.001 | 0.002 | 0.002 | 0.017 | 0.052 | 0.088 | 0.023 | 0.065 | 0.062 | 0.045 | 1.426 | 0.408 | 0 | -0 |
Totaal niet-vlottende activa
| 7.411 | 10.611 | 9.568 | 10.769 | 12.13 | 15.651 | 16.977 | 17.551 | 17.997 | 3.162 | 3.607 | 4.538 | 5.261 | 2.952 | 2.877 | 1.975 | 0.225 | 0.331 | 0.458 | 0.768 | 0.996 | 1.123 | 3.565 | 2.332 | 1.271 | 0.793 | 1.068 |
Totaal activa
| 24.832 | 28.767 | 27.97 | 18.294 | 19.945 | 22.866 | 23.432 | 23.368 | 23.687 | 12.607 | 10.04 | 8.671 | 8.697 | 7.626 | 8.072 | 9.28 | 6.957 | 6.362 | 5.022 | 6.075 | 6.214 | 7.233 | 12.277 | 16.776 | 21.659 | 11.24 | 10.563 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||
Crediteuren
| 1.694 | 0.952 | 0.873 | 0.677 | 0.68 | 0.281 | 0.553 | 0.167 | 0.163 | 0.099 | 0.062 | 0.111 | 0.075 | 0.183 | 0.067 | 0.038 | 0.022 | 0.072 | 0.127 | 0.3 | 0.226 | 0.997 | 1.093 | 1.793 | 1.178 | 1.072 | 1.764 |
Kortlopende schulden
| 0.39 | 0.43 | 0.207 | 0.532 | 0.482 | -4.19 | -3.553 | -2.723 | -3.387 | -1.8 | -1.028 | 0.216 | 0.989 | 0.831 | 0.186 | 0.795 | 0.401 | 0.337 | 0.178 | 0.475 | 0.318 | 0.006 | 0.013 | 0.017 | 1.158 | 2.047 | 1.472 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0.375 | 0.585 | 0 | 0.13 | 0.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 8.868 | 8.48 | 5.026 | 3.2 | 3.603 | 4.19 | 3.553 | 2.723 | 3.387 | 1.8 | 1.028 | 0.885 | 0.526 | 0.319 | 0.386 | 0.393 | 0.431 | 0.587 | 0.502 | 0.567 | 0.43 | 0.515 | 0.909 | 1.566 | 0.836 | 0.901 | 0.816 |
Overige kortlopende verplichtingen
| 2.643 | 2.608 | 2.388 | 1.89 | 2.001 | 5.057 | 4.765 | 4.459 | 5.555 | 3.859 | 2.251 | 0.775 | 0.05 | 0.05 | 0.725 | 0.529 | 0.48 | 0.433 | 0.408 | 0.483 | 0.417 | 0.525 | 0.693 | 0.614 | 0.836 | 0.901 | 0.815 |
Totaal kortlopende verplichtingen
| 13.595 | 12.47 | 8.495 | 6.299 | 6.767 | 5.338 | 5.318 | 4.627 | 5.719 | 3.958 | 2.313 | 1.987 | 1.64 | 1.382 | 1.365 | 1.754 | 1.333 | 1.429 | 1.216 | 1.825 | 1.391 | 2.042 | 2.708 | 3.989 | 4.008 | 4.921 | 4.867 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||
Langetermijnschulden
| 0.494 | 0.884 | 0.407 | 0.541 | 0.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.023 | 0.025 | 0.046 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 2.515 | 1.218 | 3.172 | 1.139 | 0.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.518 | 1.918 | 1.004 | 0.783 | 1.109 | 0.553 | 0.67 | 0.497 | 0.43 | 0.273 | 0.093 | 0.054 | 0.039 | 0.005 | 0.097 | 0.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| -0.392 | 0.175 | 0.133 | 0.155 | 0.164 | 0.102 | 0.119 | 0.096 | 0.06 | 0.031 | 0.032 | 0.175 | 0.263 | 0.062 | 0.107 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 |
Totaal niet-vlottende verplichtingen
| 3.135 | 4.195 | 4.717 | 2.618 | 3.137 | 0.655 | 0.789 | 0.592 | 0.49 | 0.303 | 0.125 | 0.229 | 0.302 | 0.067 | 0.205 | 0.218 | 0.027 | 0.018 | 0.041 | 0 | 0 | 0 | 0.008 | 0.023 | 0.025 | 0.046 | 0 |
Totaal passiva
| 16.73 | 16.664 | 13.213 | 8.917 | 9.904 | 7.078 | 6.107 | 5.219 | 6.209 | 4.261 | 2.438 | 2.216 | 1.941 | 1.449 | 1.569 | 1.972 | 1.359 | 1.447 | 1.257 | 1.825 | 1.391 | 2.042 | 2.716 | 4.012 | 4.033 | 4.967 | 4.867 |
Eigen vermogen: | |||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0.345 | 0.263 | 0.229 | 0.225 | 0.12 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 35.822 | 35.809 | 35.798 | 28.502 | 28.502 | 28.47 | 28.47 | 28.47 | 28.47 | 18.959 | 18.959 | 16.931 | 16.931 | 16.481 | 16.481 | 15.613 | 15.428 | 15.266 | 15.188 | 15.188 | 15.188 | 15.188 | 15.044 | 15.044 | 15.006 | 3.253 | 0.398 |
Ingehouden winsten
| -27.297 | -23.056 | -20.568 | -18.854 | -17.82 | -11.995 | -10.596 | -9.866 | -10.561 | -10.275 | -11.085 | -10.394 | -10.157 | -10.331 | -9.85 | -7.935 | -9.806 | -10.194 | -11.343 | -10.682 | -10.133 | -9.931 | -5.417 | -2.214 | 2.686 | 3.065 | 1.986 |
Overige gereserveerde algehele resultaten
| -0.25 | -0.465 | -0.278 | -0.031 | -0.309 | -0.345 | -0.263 | -0.229 | -0.225 | -0.12 | -0.009 | -0.082 | -0.019 | 0.027 | -0.129 | -0.371 | -0.024 | -0.158 | -0.08 | -0.066 | -0.066 | -0.066 | -0.066 | -0.066 | -0.066 | -0.048 | 2.899 |
Overige totale aandeelhoudersvermogen
| -0 | 0 | 0 | -0 | 0 | -0.345 | -0.263 | -0.229 | -0.225 | -0.12 | -0.009 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 8.276 | 12.288 | 14.952 | 9.617 | 10.373 | 16.13 | 17.611 | 18.375 | 17.684 | 8.565 | 7.865 | 6.455 | 6.756 | 6.177 | 6.503 | 7.308 | 5.598 | 4.915 | 3.765 | 4.44 | 4.989 | 5.191 | 9.561 | 12.764 | 17.626 | 6.27 | 5.284 |
Totaal eigen vermogen
| 8.102 | 12.103 | 14.757 | 9.377 | 10.041 | 15.788 | 17.325 | 18.15 | 17.478 | 8.346 | 7.602 | 6.455 | 6.756 | 6.177 | 6.503 | 7.308 | 5.598 | 4.915 | 3.765 | 4.25 | 4.823 | 5.191 | 9.561 | 12.764 | 17.626 | 6.273 | 5.284 |
Totaal passiva en aandeelhoudersvermogen
| 24.832 | 28.767 | 27.97 | 18.294 | 19.945 | 22.866 | 23.432 | 23.368 | 23.687 | 12.607 | 10.04 | 8.671 | 8.697 | 7.626 | 8.072 | 9.28 | 6.957 | 6.362 | 5.022 | 6.075 | 6.214 | 7.233 | 12.277 | 16.776 | 21.659 | 11.24 | 10.15 |