Vysarn Limited
ASX:VYS.AX
0.465 (AUD) • At close September 19, 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 Q2 | 2016 Q2 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 37.002 | 38.884 | 35.874 | 29.083 | 24.039 | 22.258 | 14.374 | 11.451 | 10.134 | 1.779 | 0.163 | 0 | 0.103 | 0.029 | 0.041 | 0.265 | 0.031 | 3.406 | 3.785 | 2.356 | 2.357 | 0.859 | 0.859 | 0.859 | 0.859 | 1.127 | 1.127 | 1.127 | 1.127 | 0.65 | 0.65 | 0.65 | 0.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 36.492 | 30.724 | 32.844 | 25.858 | 26.253 | 18.234 | 12.99 | 10.42 | 10.073 | 3.265 | 0 | 0 | 0.048 | 0.048 | 0.134 | 0.233 | 0.338 | 2.813 | 3.04 | 2.475 | 3.217 | 0.358 | 0.358 | 0.358 | 0.358 | 0.389 | 0.389 | 0.389 | 0.389 | 0.21 | 0.21 | 0.21 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 0.51 | 8.159 | 3.03 | 3.225 | -2.214 | 4.024 | 1.383 | 1.031 | 0.06 | -1.486 | 0.163 | 0 | 0.055 | -0.019 | -0.093 | 0.032 | -0.307 | 0.593 | 0.745 | -0.119 | -0.861 | 0.501 | 0.501 | 0.501 | 0.501 | 0.738 | 0.738 | 0.738 | 0.738 | 0.44 | 0.44 | 0.44 | 0.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 0.014 | 0.21 | 0.084 | 0.111 | -0.092 | 0.181 | 0.096 | 0.09 | 0.006 | -0.835 | 1 | 0 | 0.535 | -0.646 | -2.297 | 0.12 | -10.037 | 0.174 | 0.197 | -0.051 | -0.365 | 0.583 | 0.583 | 0.583 | 0.583 | 0.654 | 0.654 | 0.654 | 0.654 | 0.677 | 0.677 | 0.677 | 0.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 2.035 | 1.371 | 1.485 | 1.085 | 0.838 | 0.818 | 0.566 | 0.836 | 0.432 | 0.473 | 0 | 0.074 | 0.138 | 0.499 | 0.309 | 0.277 | 0.401 | 0.436 | 0.666 | 0.455 | 0.851 | 0.851 | 0.851 | 0.851 | 0.718 | 0.718 | 0.718 | 0.718 | 0.345 | 0.345 | 0.345 | 0.345 | 0.066 | 0.066 | 0.066 | 0.066 | 0.087 | 0.087 | 0.087 | 0.087 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.55 | 1.741 | 0.174 | 0 | 0.062 | 0.011 | 0.035 | 0.02 | 0.102 | 0.453 | 0.494 | 0.055 | 0.055 | 0.002 | 0.002 | 0.002 | 0.002 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 1.884 | 2.035 | 1.371 | 1.485 | 1.085 | 0.838 | 0.818 | 0.566 | 0.286 | 2.172 | 0.268 | 0 | 0.136 | 0.149 | 0.534 | 0.329 | 0.379 | 0.854 | 0.93 | 0.796 | 1.902 | 0.853 | 0.853 | 0.853 | 0.853 | 0.723 | 0.723 | 0.723 | 0.723 | 0.35 | 0.35 | 0.35 | 0.35 | 0.067 | 0.067 | 0.067 | 0.067 | 0.087 | 0.087 | 0.087 | 0.087 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.277 | 0.277 | 0.277 | 0.277 | -0.347 | -0.347 | -0.347 | -0.347 | 0.266 | 0.266 | 0.266 | 0.266 | 0.021 | 0.021 | 0.021 | 0.021 | -0.015 | -0.015 | -0.015 | -0.015 |
Bedrijfskosten
| 1.884 | 2.035 | 1.371 | 1.485 | 1.085 | 0.838 | 0.818 | 0.566 | 0.286 | 2.172 | 0.268 | 0.112 | 0.067 | 0.231 | 0.167 | 5.62 | 1.007 | 5.894 | 4.953 | 3.178 | 3.062 | 1.13 | 1.13 | 1.13 | 1.13 | 0.376 | 0.376 | 0.376 | 0.376 | 0.616 | 0.616 | 0.616 | 0.616 | 0.089 | 0.089 | 0.089 | 0.089 | 0.073 | 0.073 | 0.073 | 0.073 |
Bedrijfsresultaat
| -1.374 | 6.124 | 1.659 | 1.74 | -3.299 | 3.187 | 0.566 | 0.465 | -0.226 | -3.659 | -0.268 | -0.112 | 0.013 | 0.23 | -0.304 | 5.32 | 0.762 | -1.86 | -1.281 | -1.989 | -3.826 | -1.75 | -1.75 | -1.75 | -1.75 | -0.487 | -0.487 | -0.487 | -0.487 | -0.564 | -0.564 | -0.564 | -0.564 | -0.166 | -0.166 | -0.166 | -0.166 | -0.165 | -0.165 | -0.165 | -0.165 |
Bedrijfsresultaat ratio
| -0.037 | 0.158 | 0.046 | 0.06 | -0.137 | 0.143 | 0.039 | 0.041 | -0.022 | -2.057 | -1.638 | 0 | 0.126 | 7.885 | -7.486 | 20.067 | 24.9 | -0.546 | -0.338 | -0.844 | -1.624 | -2.037 | -2.037 | -2.037 | -2.037 | -0.432 | -0.432 | -0.432 | -0.432 | -0.868 | -0.868 | -0.868 | -0.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| 6.427 | -0.116 | 3.818 | -0.142 | 4.261 | -0.053 | -0.074 | 0.181 | -0.097 | 6.454 | -0.191 | 0.087 | 0.071 | -0.018 | 0.044 | 0.332 | -0.062 | -3.416 | -2.891 | -1.106 | -0.097 | -0.017 | -0.017 | -0.017 | -0.017 | 0.134 | 0.134 | 0.134 | 0.134 | 0.059 | 0.059 | 0.059 | 0.059 | 0.06 | 0.06 | 0.06 | 0.06 | 0.028 | 0.028 | 0.028 | 0.028 |
Inkomen voor belasting
| 5.052 | 6.008 | 5.477 | 1.598 | 0.962 | 3.133 | 0.492 | 0.646 | -0.323 | 2.796 | -0.459 | -0.025 | 0.084 | 0.212 | -0.26 | 5.652 | 0.699 | -5.276 | -4.172 | -3.095 | -3.923 | -1.767 | -1.767 | -1.767 | -1.767 | -0.353 | -0.353 | -0.353 | -0.353 | -0.506 | -0.506 | -0.506 | -0.506 | -0.106 | -0.106 | -0.106 | -0.106 | -0.136 | -0.136 | -0.136 | -0.136 |
Inkomen voor belasting ratio
| 0.137 | 0.155 | 0.153 | 0.055 | 0.04 | 0.141 | 0.034 | 0.056 | -0.032 | 1.572 | -2.808 | 0 | 0.816 | 7.279 | -6.414 | 21.319 | 22.858 | -1.549 | -1.102 | -1.313 | -1.665 | -2.057 | -2.057 | -2.057 | -2.057 | -0.313 | -0.313 | -0.313 | -0.313 | -0.778 | -0.778 | -0.778 | -0.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 1.191 | 1.908 | 1.549 | 1.654 | 0.522 | 0.717 | 1.085 | -0.292 | -1.849 | -0.513 | -0.087 | 0.087 | 0 | 0 | 0 | 0 | 0 | 1.168 | 1.388 | 1.002 | 1.002 | -0.43 | -0.43 | -0.43 | -0.43 | -0.276 | -0.276 | -0.276 | -0.276 | 0.061 | 0.061 | 0.061 | 0.061 | 0.064 | 0.064 | 0.064 | 0.064 | 0.03 | 0.03 | 0.03 | 0.03 |
Nettowinst
| 3.861 | 4.1 | 3.928 | -0.055 | 0.44 | 2.416 | -0.593 | 0.938 | 1.526 | 3.309 | -0.459 | -0.025 | 0.084 | 0.212 | -0.26 | 5.652 | 0.699 | -4.108 | -2.784 | -4.096 | -2.922 | -1.337 | -1.337 | -1.337 | -1.337 | -0.077 | -0.077 | -0.077 | -0.077 | -0.506 | -0.506 | -0.506 | -0.506 | -0.106 | -0.106 | -0.106 | -0.106 | -0.136 | -0.136 | -0.136 | -0.136 |
Nettowinstmarge
| 0.104 | 0.105 | 0.109 | -0.002 | 0.018 | 0.109 | -0.041 | 0.082 | 0.151 | 1.86 | -2.808 | 0 | 0.816 | 7.279 | -6.414 | 21.319 | 22.858 | -1.206 | -0.736 | -1.738 | -1.24 | -1.556 | -1.556 | -1.556 | -1.556 | -0.068 | -0.068 | -0.068 | -0.068 | -0.778 | -0.778 | -0.778 | -0.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.009 | 0.01 | 0.01 | -0 | 0.001 | 0.006 | -0.002 | 0.002 | 0.004 | 0.013 | -0.003 | -0 | 0.001 | 0.002 | -0.002 | 0.043 | 0.005 | -0.032 | -0.021 | -0.033 | -0.022 | -0.013 | -0.013 | -0.013 | -0.013 | -0.001 | -0.001 | -0.001 | -0.001 | -0.007 | -0.007 | -0.007 | -0.007 | -0.002 | -0.002 | -0.002 | -0.002 | -0.004 | -0.004 | -0.004 | -0.004 |
Verwaterde WPA
| 0.009 | 0.01 | 0.01 | -0 | 0.001 | 0.006 | -0.002 | 0.002 | 0.003 | 0.013 | -0.003 | -0 | 0.001 | 0.002 | -0.002 | 0.043 | 0.005 | -0.032 | -0.021 | -0.033 | -0.022 | -0.013 | -0.013 | -0.013 | -0.013 | -0.001 | -0.001 | -0.001 | -0.001 | -0.007 | -0.007 | -0.007 | -0.007 | -0.002 | -0.002 | -0.002 | -0.002 | -0.004 | -0.004 | -0.004 | -0.004 |
EBITDA
| 1.125 | 8.42 | 4.135 | 4.14 | -0.941 | 5.331 | 2.508 | 1.959 | 1.172 | -2.069 | -0.268 | 0.087 | 0.014 | 0.23 | -0.3 | 5.326 | 1.707 | -0.985 | -0.226 | 0.201 | -2.762 | -1.496 | -1.496 | -1.496 | -1.496 | -0.224 | -0.224 | -0.224 | -0.224 | -0.465 | -0.465 | -0.465 | -0.465 | -0.092 | -0.092 | -0.092 | -0.092 | -0.13 | -0.13 | -0.13 | -0.13 |
EBITDA ratio
| 0.03 | 0.217 | 0.115 | 0.142 | -0.039 | 0.24 | 0.175 | 0.171 | 0.116 | -1.163 | -1.638 | 0 | 0.131 | 7.902 | -7.384 | 20.088 | 55.788 | -0.289 | -0.06 | 0.085 | -1.172 | -1.741 | -1.741 | -1.741 | -1.741 | -0.199 | -0.199 | -0.199 | -0.199 | -0.716 | -0.716 | -0.716 | -0.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |