Black Cat Syndicate Limited
ASX:BC8.AX
0.535 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q2 | 2018 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 13.978 | 8.031 | 4.657 | 5.119 | 5.119 | 18.172 | 5.663 | 5.663 | 16.049 | 16.049 | 5.993 | 5.993 | 2.868 | 2.868 | 5.338 | 5.338 | 2.709 | 2.709 | 1.954 | 1.954 | 3.879 | 6.171 | 4.951 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 13.978 | 8.031 | 4.657 | 5.119 | 5.119 | 18.172 | 5.663 | 5.663 | 16.049 | 16.049 | 5.993 | 5.993 | 2.868 | 2.868 | 5.338 | 5.338 | 2.709 | 2.709 | 1.954 | 1.954 | 3.879 | 6.171 | 4.951 |
Net Receivables
| 1.457 | 0 | 0.385 | 1.406 | 0 | 0.466 | 0.235 | 0 | 0.214 | 0 | 0.109 | 0 | 0.063 | 0 | 0.06 | 0 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0.096 |
Inventory
| 0.324 | 0.427 | 0.338 | 0.381 | 0.381 | 0.491 | -0.235 | 0 | -0.214 | 0 | -0.109 | 0 | -0.063 | 0 | -0.06 | 0 | -0.062 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.16 | 1.67 | 0.057 | 1.406 | 0 | 0.235 | 0.235 | 0 | 0.214 | 0 | 0.109 | 0 | 0.063 | 0 | 0.06 | 0 | 0.062 | 0 | 0.085 | 0 | 0.034 | 0.481 | 0 |
Total Current Assets
| 17.095 | 10.128 | 5.437 | 6.907 | 6.907 | 19.13 | 5.898 | 5.898 | 16.264 | 16.264 | 6.101 | 6.101 | 2.931 | 2.931 | 5.398 | 5.398 | 2.771 | 2.771 | 2.039 | 2.039 | 3.913 | 6.651 | 5.048 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 140.637 | 132.835 | 122.68 | 6.736 | 106.56 | 98.92 | 5.06 | 40.242 | 32.043 | 32.043 | 0.094 | 23.747 | 10.093 | 10.093 | 0.064 | 7.083 | 4.629 | 4.629 | 3.375 | 3.375 | 1.915 | 0.142 | 1.124 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0.065 | 0.065 | 0.065 | 0.065 | 0.045 | 0.045 | 0.045 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.065 | 0.065 | 0 | 99.824 | -106.625 | 0 | 35.182 | -40.287 | 0 | -32.088 | 23.652 | -23.747 | 0 | -10.093 | 7.019 | -7.083 | 0 | -4.629 | -3.375 | -3.375 | -1.915 | -0.142 | 0 |
Total Non-Current Assets
| 140.702 | 132.9 | 122.744 | 106.625 | 106.625 | 98.985 | 40.287 | 40.287 | 32.088 | 32.088 | 23.747 | 23.747 | 10.093 | 10.093 | 7.083 | 7.083 | 4.629 | 4.629 | 3.375 | 3.375 | 1.915 | 0.142 | 1.124 |
Total Assets
| 157.797 | 143.028 | 128.181 | 113.532 | 113.532 | 118.114 | 46.185 | 46.185 | 48.351 | 48.351 | 29.848 | 29.848 | 13.024 | 13.024 | 12.482 | 12.482 | 7.399 | 7.399 | 5.414 | 5.414 | 5.828 | 6.794 | 6.172 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 1.431 | 5.863 | 5.549 | 2.763 | 2.763 | 1.569 | 1.001 | 1.001 | 1.536 | 1.303 | 0.967 | 0.967 | 0.87 | 0.727 | 0.713 | 0.713 | 0.421 | 0.421 | 0.396 | 0.396 | 0.3 | 0.475 | 0 |
Short Term Debt
| 0.202 | 0.365 | 0 | 0.075 | 0 | 0.068 | 0.06 | 0 | 0.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 2.087 | -0.365 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 6.093 | 6.072 | 5.671 | 5.435 | 5.51 | 15 | 0.214 | 0.274 | 0.467 | 0.758 | 0.122 | 0.122 | 0.128 | 0.27 | 0.137 | 0.137 | 0.058 | 0.058 | 0.046 | 0.046 | 0.027 | 6.002 | 0.029 |
Total Current Liabilities
| 9.813 | 11.935 | 11.22 | 8.273 | 8.273 | 17.137 | 1.275 | 1.275 | 2.061 | 2.061 | 1.09 | 1.09 | 0.997 | 0.997 | 0.851 | 0.851 | 0.479 | 0.479 | 0.442 | 0.442 | 0.327 | 6.477 | 0.029 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 9.147 | 7.111 | 5 | 0.027 | 0 | 0.064 | 0.102 | 0 | 0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 21.843 | 24.051 | 18.486 | 31.344 | 0 | 21.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 30.99 | 31.162 | 23.486 | 31.371 | 0 | 22.01 | 0.102 | 0 | 0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 40.803 | 43.097 | 34.706 | 39.645 | 8.273 | 39.147 | 1.377 | 1.275 | 2.193 | 2.061 | 1.09 | 1.09 | 0.997 | 0.997 | 0.851 | 0.851 | 0.479 | 0.479 | 0.442 | 0.442 | 0.327 | 6.477 | 0.029 |
Equity: | |||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 131.811 | 113.54 | 105.794 | 87.067 | 87.067 | 86.788 | 50.435 | 50.435 | 50.435 | 50.435 | 31.629 | 31.629 | 14.395 | 14.395 | 13.352 | 13.352 | 8.106 | 8.106 | 5.78 | 5.78 | 5.792 | 0.65 | 5.577 |
Retained Earnings
| -16.181 | -14.756 | -13.646 | -14.988 | -14.988 | -9.325 | -7.166 | -7.166 | -5.574 | -5.574 | -4.04 | -4.04 | -3.278 | -3.278 | -2.581 | -2.581 | -1.881 | -1.881 | -1.296 | -1.296 | -0.75 | -0.308 | -0.28 |
Accumulated Other Comprehensive Income/Loss
| 1.364 | 1.147 | 1.327 | 1.807 | 0 | 1.505 | 1.538 | 0 | 1.296 | 0 | 1.17 | 0 | 0.909 | 0 | 0.86 | 0 | 0.695 | 0 | 0.488 | 0 | 0.459 | -0.026 | 0.845 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | -72.08 | 0 | 0 | -43.27 | 0 | -44.862 | 0 | -27.589 | 0 | -11.117 | 0 | -10.771 | 0 | -6.226 | 0 | -4.484 | 0 | -0 | 0 |
Total Shareholders Equity
| 116.994 | 99.931 | 93.475 | 73.887 | 72.08 | 78.968 | 44.808 | 43.27 | 46.158 | 44.862 | 28.758 | 27.589 | 12.026 | 11.117 | 11.631 | 10.771 | 6.92 | 6.226 | 4.972 | 4.484 | 5.502 | 0.316 | 6.143 |
Total Equity
| 116.994 | 99.931 | 93.475 | 73.887 | 72.08 | 78.968 | 44.808 | 43.27 | 46.158 | 44.862 | 28.758 | 27.589 | 12.026 | 11.117 | 11.631 | 10.771 | 6.92 | 6.226 | 4.972 | 4.484 | 5.502 | 0.316 | 6.143 |
Total Liabilities & Shareholders Equity
| 157.797 | 143.028 | 128.181 | 113.532 | 0 | 118.114 | 46.185 | 0 | 48.351 | 0 | 29.848 | 0 | 13.024 | 0 | 12.482 | 0 | 7.399 | 0 | 5.414 | 0 | 5.828 | 6.794 | 6.172 |