Bravura Solutions Limited
ASX:BVS.AX
1.44 (AUD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 Q3 | 2016 Q2 | 2013 Q4 | 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 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 122.025 | 127.02 | 130.794 | 117.407 | 133.757 | 131.669 | 127.851 | 114.49 | 138.993 | 133.448 | 130.264 | 127.46 | 118.572 | 102.929 | 98.416 | 93.49 | 89.902 | 0 | 94.8 | 60.414 | 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 |
Cost of Revenue
| 98.925 | 111.046 | 122.174 | 114.634 | 106.644 | 99.551 | 88.297 | 93.693 | 99.835 | 99.39 | 93.63 | 85.072 | 82.845 | 70.321 | 71.484 | 62.755 | 66.534 | 0 | 68.636 | 31.564 | 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 |
Gross Profit
| 23.1 | 15.974 | 8.62 | 2.773 | 27.113 | 32.118 | 39.554 | 20.797 | 39.158 | 34.058 | 36.634 | 42.388 | 35.727 | 32.608 | 26.932 | 30.735 | 23.368 | 0 | 26.164 | 28.85 | 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 |
Gross Profit Ratio
| 0.189 | 0.126 | 0.066 | 0.024 | 0.203 | 0.244 | 0.309 | 0.182 | 0.282 | 0.255 | 0.281 | 0.333 | 0.301 | 0.317 | 0.274 | 0.329 | 0.26 | 0 | 0.276 | 0.478 | 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 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 31.1 | 0 | 27.004 | 0.696 | 26.643 | 1.157 | 1.167 | 1.243 | 1.212 | 1.319 | 1.018 | 0 | 1.128 | 1.78 | 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 |
General & Administrative Expenses
| 0 | 7.744 | 7.954 | 7.737 | 7.277 | 5.697 | 4.665 | 4.56 | 4.281 | 3.53 | 4.718 | 4.534 | 4.881 | 3.879 | 3.678 | 3.455 | 3.342 | 0 | 3.679 | 7.157 | 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 |
Selling & Marketing Expenses
| 0 | 7.361 | 12.734 | 8.938 | 1.387 | 8.428 | 4.066 | 6.126 | 6.735 | 9.058 | 7.079 | 8.834 | 6.208 | 6.19 | 5.585 | 6.102 | 5.797 | 0 | 6.254 | 3.923 | 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 |
SG&A
| 12.888 | 15.105 | 20.688 | 16.675 | 8.664 | 14.125 | 8.731 | 10.686 | 11.016 | 12.588 | 15.407 | 13.368 | 11.089 | 10.069 | 9.263 | 9.557 | 9.139 | 0 | 9.933 | 11.08 | 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 |
Other Expenses
| 1.361 | 0 | 0.484 | 0.915 | 0.548 | 0.673 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 11.527 | 15.105 | 20.204 | 15.76 | 8.116 | 13.452 | 8.731 | 10.686 | 11.016 | 12.588 | 15.407 | 22.174 | 18.722 | 18.4 | 16.416 | 20.877 | 25.599 | 0 | 18.085 | 25.878 | 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 |
Operating Income
| 11.573 | 0.869 | -11.584 | -12.987 | 18.997 | 18.666 | 30.823 | 10.111 | 28.142 | 21.47 | 21.227 | 20.886 | 16.886 | 14.623 | 10.192 | 14.185 | 6.205 | 0 | 8.374 | 5.508 | 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 |
Operating Income Ratio
| 0.095 | 0.007 | -0.089 | -0.111 | 0.142 | 0.142 | 0.241 | 0.088 | 0.202 | 0.161 | 0.163 | 0.164 | 0.142 | 0.142 | 0.104 | 0.152 | 0.069 | 0 | 0.088 | 0.091 | 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 |
Total Other Income Expenses Net
| 1.088 | -0.331 | -78.65 | -178.566 | -2.112 | -1.56 | -2.313 | 0.437 | -2.569 | 0.081 | 0.324 | -0.931 | -0.16 | -0.589 | 0.557 | -8.29 | -13.156 | 0 | -6.248 | -3.026 | 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 |
Income Before Tax
| 12.661 | 0.538 | -90.234 | -191.553 | 16.885 | 17.106 | 28.51 | 10.548 | 25.573 | 21.551 | 21.551 | 19.955 | 16.726 | 14.034 | 10.749 | 5.895 | -6.951 | 0 | 2.126 | 2.482 | 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 |
Income Before Tax Ratio
| 0.104 | 0.004 | -0.69 | -1.632 | 0.126 | 0.13 | 0.223 | 0.092 | 0.184 | 0.161 | 0.165 | 0.157 | 0.141 | 0.136 | 0.109 | 0.063 | -0.077 | 0 | 0.022 | 0.041 | 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 |
Income Tax Expense
| 2.224 | 2.198 | -0.408 | -0.665 | 2.228 | 1.837 | 2.968 | 1.528 | 5.232 | 1.782 | 5.07 | 3.628 | 3.926 | 0.196 | 1.803 | 0.413 | 0.587 | 0 | 1.051 | 0.226 | 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 |
Net Income
| 10.437 | -1.66 | -89.826 | -190.888 | 14.657 | 15.269 | 25.542 | 9.02 | 20.341 | 19.769 | 16.481 | 16.327 | 12.8 | 14.23 | 8.946 | 5.482 | -7.538 | 0 | 1.075 | 2.256 | 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 |
Net Income Ratio
| 0.086 | -0.013 | -0.687 | -1.626 | 0.11 | 0.116 | 0.2 | 0.079 | 0.146 | 0.148 | 0.127 | 0.128 | 0.108 | 0.138 | 0.091 | 0.059 | -0.084 | 0 | 0.011 | 0.037 | 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 |
EPS
| 0.023 | -0.004 | -0.2 | -0.62 | 0.048 | 0.05 | 0.083 | 0.03 | 0.067 | 0.066 | 0.06 | 0.075 | 0.06 | 0.066 | 0.048 | 0.03 | -0.066 | 0 | 0.007 | 0.001 | 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 |
EPS Diluted
| 0.023 | -0.004 | -0.2 | -0.62 | 0.047 | 0.049 | 0.083 | 0.029 | 0.066 | 0.065 | 0.059 | 0.075 | 0.059 | 0.066 | 0.048 | 0.03 | -0.066 | 0 | 0.007 | 0.001 | 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 |
EBITDA
| 18.968 | 9.062 | 4.007 | -2.12 | 30.318 | 30.008 | 41.736 | 20.464 | 38.223 | 30.837 | 26.273 | 24.814 | 20.938 | 19.295 | 14.427 | 18.204 | 10.425 | 0 | 12.469 | 12.898 | 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 |
EBITDA Ratio
| 0.155 | 0.071 | 0.031 | -0.018 | 0.227 | 0.228 | 0.326 | 0.179 | 0.275 | 0.231 | 0.202 | 0.195 | 0.177 | 0.187 | 0.147 | 0.195 | 0.116 | 0 | 0.132 | 0.213 | 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 |