Cogstate Limited
ASX:CGS.AX
0.975 (AUD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 45.106 | 12.75 | 18.04 | 18.157 | 14.726 | 3.073 | 3.585 | 9.331 | 7.471 | 4.216 | 6.71 | 3.096 | 4.769 | 3.534 | 1.85 | 2.446 | 1.003 | 1.06 | 1.975 | 0.853 | 0.224 | 3.964 |
Short Term Investments
| 0 | 30.329 | 26.456 | 13.333 | 0.279 | 1.51 | 2.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.762 | 3.671 | 0 |
Cash and Short Term Investments
| 45.106 | 43.08 | 44.495 | 31.49 | 15.005 | 4.583 | 5.91 | 9.331 | 7.471 | 4.216 | 6.71 | 3.096 | 4.769 | 3.534 | 1.85 | 2.446 | 1.003 | 1.06 | 1.975 | 2.615 | 3.895 | 3.964 |
Net Receivables
| 18.351 | 13.303 | 15.114 | 12.908 | 7.451 | 7.753 | 9.675 | 5.479 | 5.564 | 3.756 | 2.605 | 2.729 | 2.025 | 1.285 | 1.38 | 1.732 | 0.586 | 0.173 | 0.322 | 0.263 | 0.085 | 0.084 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.214 | 0.28 | 0.162 | 0.248 | 0.153 | 0.052 | 0.023 | 0.022 | 0.021 | 0.017 | 0.013 | 0.012 | 0 |
Other Current Assets
| 1.623 | 1.879 | 1.468 | 0.987 | 0.936 | 0.869 | 0.954 | 0.796 | 0.634 | 0.136 | 0.128 | 0.464 | 0.097 | 0.285 | 0.956 | 0.049 | 0.141 | 0.182 | 0.057 | 0.023 | 0.022 | 0.008 |
Total Current Assets
| 65.081 | 58.262 | 61.077 | 45.385 | 23.392 | 13.205 | 16.539 | 15.606 | 13.669 | 8.322 | 9.723 | 6.451 | 7.139 | 5.258 | 4.238 | 4.25 | 1.752 | 1.437 | 2.37 | 2.913 | 4.014 | 4.056 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1.462 | 0.896 | 2.935 | 3.723 | 5.25 | 1.916 | 1.935 | 2.099 | 1.713 | 0.857 | 1.241 | 0.844 | 1 | 0.967 | 1.05 | 0.563 | 0.458 | 0.183 | 0.126 | 0.106 | 0.046 | 0.026 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 10.479 | 16.695 | 15.655 | 11.613 | 10.088 | 7.044 | 4.085 | 0.403 | 0.402 | 0.308 | 2.015 | 2.21 | 2.767 | 0.429 | 0.341 | 0.324 | 0.384 | 0.341 | 0.298 | 0.286 | 0.307 | 0.338 |
Goodwill and Intangible Assets
| 10.479 | 16.695 | 15.655 | 11.613 | 10.088 | 7.044 | 4.085 | 0.403 | 0.402 | 0.308 | 2.015 | 2.21 | 2.767 | 0.429 | 0.341 | 0.324 | 0.384 | 0.341 | 0.298 | 0.286 | 0.307 | 0.338 |
Long Term Investments
| -10.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.123 | 0.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4.37 | 5.371 | 5.328 | 7.722 | 7.628 | 5.251 | 2.874 | 3.761 | 3.845 | 1.486 | 1.25 | 0.582 | 1.279 | 1.621 | 1.239 | 0.087 | 0.063 | 0.039 | 0.034 | 0.042 | 0.024 | 0.018 |
Other Non-Current Assets
| 15.69 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 |
Total Non-Current Assets
| 21.522 | 22.962 | 23.918 | 23.058 | 22.967 | 14.211 | 8.895 | 6.263 | 5.96 | 2.65 | 4.506 | 3.637 | 5.046 | 3.141 | 3.109 | 0.974 | 0.905 | 0.563 | 0.458 | 0.434 | 0.376 | 0.382 |
Total Assets
| 86.603 | 81.224 | 84.995 | 68.443 | 46.359 | 27.416 | 25.434 | 21.869 | 19.629 | 10.972 | 14.229 | 10.088 | 12.185 | 8.399 | 7.347 | 5.224 | 2.658 | 1.999 | 2.829 | 3.348 | 4.39 | 4.438 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 0.302 | 0.28 | 1.386 | 2.389 | 1.795 | 0.892 | 1.762 | 0.867 | 0.84 | 0.775 | 0.291 | 0.201 | 0.142 | 0.088 | 0.132 | 0.178 | 0.197 | 0.224 | 0.049 | 0.101 | 0.031 | 0 |
Short Term Debt
| 0.326 | 0.529 | 1.192 | 0.808 | 4.805 | 0.72 | 0.11 | 0 | 0 | 0 | 0 | 0.692 | 0.959 | 1.022 | 0 | 0.737 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.21 | -0.136 | 1.397 | 0.527 | 0.169 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 5.626 | 7.529 | 6.747 | 9.503 | 0.525 | 2.953 | 1.504 | 1.21 | 0.275 | 0 | 0 | 0.098 | 0.024 | 0.032 | 0 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 12.589 | 9.945 | 17.233 | 12.52 | 12.099 | 7.956 | 5.758 | 4.646 | 3.961 | 2.044 | 1.622 | 0.912 | 0.532 | 0.492 | 1.215 | 0.271 | 0.609 | 0.398 | 0.453 | 0.32 | 0.126 | 0.194 |
Total Current Liabilities
| 18.842 | 18.282 | 26.558 | 25.22 | 19.224 | 12.52 | 9.134 | 6.724 | 5.076 | 2.82 | 1.914 | 1.903 | 1.658 | 1.636 | 1.347 | 1.219 | 0.806 | 0.622 | 0.502 | 0.421 | 0.157 | 0.194 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 0.455 | 0.027 | 0.592 | 1.134 | 1.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 5.194 | 5.246 | 8.8 | 11.844 | 1.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.569 | 1.007 | 0.865 | 0.821 | 0.916 | 0.452 | 0.383 | 0.62 | 0.724 | 0.377 | 0.055 | 0.142 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.269 | 0.043 | 0.303 | 0.408 | 0.796 | 0.033 | 0.103 | 0.077 | 0.035 | 0.017 | 0.006 | 0.004 | 0.007 | 0.026 | 0.032 | 0.021 | 0.01 | 0.034 | 0.029 | 0.006 | 0 | 0 |
Total Non-Current Liabilities
| 6.487 | 6.322 | 10.56 | 14.208 | 4.641 | 0.485 | 0.485 | 0.698 | 0.758 | 0.394 | 0.061 | 0.146 | 0.066 | 0.026 | 0.032 | 0.021 | 0.01 | 0.034 | 0.029 | 0.006 | 0 | 0 |
Total Liabilities
| 25.329 | 24.605 | 37.118 | 39.427 | 23.864 | 13.005 | 9.619 | 7.421 | 5.834 | 3.214 | 1.975 | 2.049 | 1.723 | 1.662 | 1.38 | 1.24 | 0.816 | 0.656 | 0.531 | 0.427 | 0.157 | 0.194 |
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 |
Common Stock
| 54.761 | 54.561 | 52.564 | 45.323 | 47.986 | 36.112 | 32.704 | 31.178 | 27.893 | 20.369 | 22.381 | 14.841 | 16.044 | 15.319 | 12.156 | 11.458 | 12.297 | 10.096 | 8.833 | 8.563 | 7.852 | 6.669 |
Retained Earnings
| 3.501 | -0.244 | -4.73 | -14.389 | -23.596 | -20.208 | -15.815 | -14.496 | -14.659 | -13.27 | -11.8 | -7.982 | -6.948 | -10.052 | -7.274 | -8.229 | -11.123 | -9.228 | -6.847 | -5.642 | -3.619 | -2.424 |
Accumulated Other Comprehensive Income/Loss
| 3.012 | 2.303 | 0.043 | -1.918 | -1.895 | -1.494 | -1.074 | -2.235 | 0.561 | 0.659 | 1.672 | 1.18 | 1.366 | 1.469 | 1.085 | 0.755 | 0.668 | 0.475 | 0.311 | 0 | 0 | -0.055 |
Other Total Stockholders Equity
| 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0.055 |
Total Shareholders Equity
| 61.274 | 56.619 | 47.876 | 29.015 | 22.495 | 14.411 | 15.815 | 14.448 | 13.795 | 7.758 | 12.254 | 8.039 | 10.461 | 6.737 | 5.967 | 3.984 | 1.842 | 1.343 | 2.297 | 2.921 | 4.233 | 4.245 |
Total Equity
| 61.274 | 56.619 | 47.876 | 29.015 | 22.495 | 14.411 | 15.815 | 14.448 | 13.795 | 7.758 | 12.254 | 8.039 | 10.461 | 6.737 | 5.967 | 3.984 | 1.842 | 1.343 | 2.297 | 2.921 | 4.233 | 4.245 |
Total Liabilities & Shareholders Equity
| 86.603 | 81.224 | 84.995 | 68.443 | 46.359 | 27.416 | 25.434 | 21.869 | 19.629 | 10.972 | 14.229 | 10.088 | 12.185 | 8.399 | 7.347 | 5.224 | 2.658 | 1.999 | 2.829 | 3.348 | 4.39 | 4.438 |