Data#3 Limited
ASX:DTL.AX
7.32 (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 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||
Cash & Cash Equivalents
| 276.381 | 404.766 | 149.459 | 204.323 | 255.147 | 121.198 | 128.348 | 135.695 | 102.279 | 108.966 | 103.427 | 85.322 | 70.82 | 57.094 | 64.572 | 27.957 | 17.014 | 17.449 | 14.073 | 9.255 | 6.797 | 14.659 | 5.193 | 3.733 | 0.292 | 1.377 | 0.312 |
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 | -0.007 | -0.007 | -0.007 | 0 | 0 |
Cash and Short Term Investments
| 276.381 | 404.766 | 149.459 | 204.323 | 255.147 | 121.198 | 128.348 | 135.695 | 102.279 | 108.966 | 103.427 | 85.322 | 70.82 | 57.094 | 64.572 | 27.957 | 17.014 | 17.449 | 14.073 | 9.255 | 6.797 | 14.659 | 5.193 | 3.733 | 0.292 | 1.377 | 0.312 |
Net Receivables
| 522.499 | 460.643 | 533.664 | 419.346 | 261.103 | 274.655 | 191.131 | 152.47 | 152.799 | 141.266 | 135.804 | 108.084 | 135.883 | 90.438 | 86.353 | 93.993 | 68.238 | 51.396 | 34.553 | 30.192 | 27.673 | 34.379 | 22.569 | 23.6 | 27.659 | 30.484 | 14.189 |
Inventory
| 19.101 | 19.413 | 33.078 | 13.872 | 21.158 | 6.913 | 3.303 | 4.48 | 12.571 | 3.915 | 2.526 | 3.232 | 4.239 | 5.265 | 9.006 | 6.116 | 6.601 | 4.985 | 3.263 | 2.362 | 1.115 | 0.79 | 1.296 | 0.694 | 1.558 | 2.593 | 0.688 |
Other Current Assets
| 6.133 | 5.214 | 3.955 | 4.018 | 4.462 | 28.534 | 24.666 | 21.129 | 22.625 | 15.398 | 14.325 | 0.094 | 0.147 | 0.138 | 1.109 | 2.416 | 0.927 | 0.998 | 0.406 | 0.598 | 0.401 | 0.621 | 1.156 | 0.424 | 0.239 | 0.429 | 0.497 |
Total Current Assets
| 824.114 | 890.036 | 720.156 | 641.559 | 541.87 | 431.3 | 347.448 | 313.774 | 290.274 | 269.545 | 256.082 | 199.241 | 213.164 | 155.11 | 161.04 | 131.222 | 93.232 | 75.357 | 53.072 | 42.748 | 36.513 | 50.449 | 30.214 | 28.451 | 30.172 | 34.883 | 15.686 |
Non-Current Assets: | |||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 20.004 | 24.266 | 26.973 | 29.073 | 22.028 | 2.861 | 3.993 | 6.187 | 6.32 | 6.458 | 6.021 | 6.249 | 6.196 | 4.415 | 0.773 | 1.31 | 1.73 | 1.084 | 1.352 | 1.028 | 1.367 | 1.764 | 1.934 | 2.35 | 1.429 | 1.431 | 0.358 |
Goodwill
| 10.056 | 10.056 | 10.056 | 10.056 | 10.056 | 10.056 | 11.256 | 11.256 | 11.256 | 9.224 | 4.332 | 4.332 | 4.332 | 4.332 | 4.832 | 4.96 | 6.124 | 4.333 | 4.339 | 4.097 | 4.805 | 4.982 | 5.101 | 5.417 | 7.613 | 5.85 | 0 |
Intangible Assets
| 3.196 | 15.207 | 17.394 | 15.959 | 15.222 | 6.235 | 5.933 | 5.462 | 4.542 | 3.04 | 3.009 | 2.834 | 0.391 | 0.201 | 0.306 | 0.469 | 0.795 | 0.137 | 0.287 | 0.12 | 0.18 | 4.982 | 5.101 | 5.417 | 7.613 | 5.85 | 0 |
Goodwill and Intangible Assets
| 13.252 | 25.263 | 27.45 | 26.015 | 25.278 | 16.291 | 17.189 | 16.718 | 15.798 | 12.264 | 7.341 | 7.166 | 4.723 | 4.533 | 5.138 | 5.429 | 6.919 | 4.47 | 4.626 | 4.217 | 4.985 | 4.982 | 5.101 | 5.417 | 7.613 | 5.85 | -0.269 |
Long Term Investments
| 0.744 | 0.217 | 1.072 | 2.336 | 3.686 | 5.403 | 2.323 | 0.454 | 2.895 | 3.057 | 11.02 | 13.415 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.007 | 0.007 | 0.007 | 0.638 | 0.552 | 0.606 | 0.716 | 0.241 |
Tax Assets
| 15.282 | 14.758 | 14.561 | 15.203 | 11.996 | 6.513 | 6.579 | 6.346 | 6.096 | 2.332 | 2.342 | 2.186 | 2.573 | 1.568 | 1.532 | 1.242 | 1.081 | 1.087 | 0.912 | 0.649 | 0.831 | 0.907 | 0.573 | 0.603 | 0.746 | 0.759 | 0.27 |
Other Non-Current Assets
| -0 | -10.056 | -10.056 | -10.056 | -10.056 | -11.916 | -8.902 | -6.8 | -8.991 | -2.332 | -13.362 | -13.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0.9 | 0 | 0.27 |
Total Non-Current Assets
| 49.282 | 54.448 | 60 | 62.571 | 52.932 | 19.152 | 21.182 | 22.905 | 22.118 | 21.779 | 13.362 | 15.601 | 13.492 | 10.516 | 7.443 | 7.981 | 9.73 | 6.646 | 6.895 | 5.901 | 7.69 | 7.66 | 8.246 | 8.922 | 11.294 | 8.756 | 0.869 |
Total Assets
| 873.396 | 944.484 | 780.156 | 704.13 | 594.802 | 458.994 | 373.763 | 340.071 | 317.84 | 293.656 | 271.786 | 214.842 | 226.656 | 165.626 | 168.483 | 139.203 | 102.962 | 82.003 | 59.967 | 48.649 | 44.203 | 58.109 | 38.46 | 37.373 | 41.466 | 43.639 | 16.555 |
Liabilities & Equity: | |||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||
Account Payables
| 679.619 | 728.721 | 591.727 | 526.162 | 437.164 | 327.209 | 263.271 | 232.266 | 210.438 | 204.056 | 188.226 | 140.301 | 142.269 | 86.819 | 96.177 | 91.954 | 62.853 | 46.275 | 31.84 | 26.847 | 24.221 | 43.768 | 20.946 | 26.527 | 26.274 | 29.044 | 10.26 |
Short Term Debt
| 3.99 | 3.587 | 3.002 | 2.761 | 2.396 | 0.029 | 0.178 | 0.303 | 0.157 | 0.402 | 0.756 | 0.695 | 0.639 | 0.588 | 0.095 | 0.135 | 0.196 | 0.196 | 7.473 | 5.391 | 0.064 | 0.976 | 0.691 | 0.693 | 0.808 | 0.491 | 0.081 |
Tax Payables
| 7.219 | 4.159 | 0.705 | 1.327 | 4.652 | 2.868 | 0.913 | 2.109 | 2.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 46.786 | 52.12 | 49.71 | 39.312 | 36.455 | 42.376 | 24.185 | 23.493 | 26.301 | 15.501 | 15.102 | 9.619 | 20.504 | 23.828 | 26.452 | 6.517 | 5.577 | 6.097 | 2.61 | 1.801 | 2.11 | 1.642 | 1.257 | 1.181 | 1.089 | 1.307 | 0.662 |
Other Current Liabilities
| 39.973 | 58.826 | 38.912 | 42.125 | 38.424 | 35.61 | 37.57 | 36.391 | 35.049 | 34.049 | 30.947 | 26.796 | 26.862 | 19.769 | 17.943 | 16.401 | 10.932 | 9.537 | 0.196 | 0.104 | 5.028 | 0.696 | 5.449 | 1.176 | 1.289 | 4.345 | 1.967 |
Total Current Liabilities
| 770.368 | 843.254 | 683.351 | 610.36 | 514.439 | 405.224 | 325.204 | 292.453 | 271.945 | 254.008 | 235.031 | 177.411 | 190.274 | 131.004 | 140.667 | 115.007 | 79.558 | 62.105 | 42.119 | 34.143 | 31.423 | 47.082 | 28.343 | 29.577 | 29.46 | 35.187 | 12.97 |
Non-Current Liabilities: | |||||||||||||||||||||||||||
Long Term Debt
| 16.605 | 20.296 | 22.643 | 24.105 | 15.857 | 0.003 | 0.032 | 0.358 | 0.33 | 0 | 0.402 | 1.158 | 1.853 | 2.492 | 0.551 | 0 | 0.135 | 0.331 | 0 | 0 | 0 | 0.125 | 1.085 | 1.781 | 1.627 | 0.976 | 0.011 |
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 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 7.249 | 8.879 | 9.269 | 9.305 | 7.364 | 3.374 | 3.769 | 3.408 | 3.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 4.258 | 3.71 | 3.196 | 4.055 | 4.432 | 6.322 | 3.487 | 4.505 | 5.047 | 3.275 | 2.731 | 2.399 | 2.015 | 1.977 | 1.179 | 0.863 | 2.01 | 0.49 | 0.951 | 0.728 | 0.848 | 1.091 | 1.165 | 1.356 | 1.458 | 0.486 | 0.253 |
Total Non-Current Liabilities
| 28.112 | 32.885 | 35.108 | 37.465 | 27.653 | 9.699 | 7.288 | 8.271 | 8.92 | 3.275 | 3.133 | 3.557 | 3.868 | 4.469 | 1.73 | 0.863 | 2.145 | 0.821 | 0.951 | 0.728 | 0.848 | 1.216 | 2.25 | 3.137 | 3.085 | 1.462 | 0.264 |
Total Liabilities
| 798.48 | 876.139 | 718.459 | 647.825 | 542.092 | 411.549 | 328.723 | 297.316 | 277.214 | 257.283 | 238.164 | 180.968 | 194.142 | 135.473 | 142.397 | 115.87 | 81.703 | 62.926 | 43.07 | 34.871 | 32.271 | 48.298 | 30.593 | 32.714 | 32.545 | 36.649 | 13.234 |
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 | 0 | 0 | 0 | 0 |
Common Stock
| 12.577 | 11.861 | 10.313 | 8.278 | 8.278 | 8.278 | 8.278 | 8.278 | 8.278 | 8.278 | 8.278 | 8.278 | 8.278 | 8.278 | 8.278 | 8.278 | 8.694 | 9.387 | 9.563 | 8.706 | 8.19 | 7.459 | 7.409 | 7.371 | 7.371 | 4.938 | 0.119 |
Retained Earnings
| 61.782 | 56.373 | 51.268 | 46.859 | 43.151 | 38.621 | 36.214 | 33.312 | 31.564 | 28.095 | 25.344 | 25.596 | 24.236 | 21.875 | 17.808 | 15.055 | 12.565 | 9.69 | 7.334 | 5.072 | 3.742 | 2.352 | 0.458 | -2.712 | 1.55 | 2.052 | 1.069 |
Accumulated Other Comprehensive Income/Loss
| 0.557 | 0.111 | 0.116 | 1.168 | 0.808 | 0.165 | 0 | 0 | 0 | 0 | 0 | -3.014 | -2.53 | -2.16 | -3.847 | -3.075 | -2.229 | -1.944 | -1.865 | -1.465 | -2.211 | -3.859 | -2.425 | -1.754 | -1.639 | -2.138 | 2.133 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.014 | 2.53 | 2.16 | 3.847 | 3.075 | 2.229 | 1.944 | 1.865 | 1.465 | 2.211 | 3.859 | 2.425 | 1.754 | 1.639 | 2.138 | 0 |
Total Shareholders Equity
| 74.916 | 68.345 | 61.697 | 56.305 | 52.237 | 47.064 | 44.492 | 41.59 | 39.842 | 36.373 | 33.622 | 33.874 | 32.514 | 30.153 | 26.086 | 23.333 | 21.259 | 19.077 | 16.897 | 13.778 | 11.932 | 9.811 | 7.867 | 4.659 | 8.921 | 6.99 | 3.321 |
Total Equity
| 74.916 | 68.345 | 61.697 | 56.305 | 52.71 | 47.445 | 45.04 | 42.755 | 40.626 | 36.373 | 33.622 | 33.874 | 32.514 | 30.153 | 26.086 | 23.333 | 21.259 | 19.077 | 16.897 | 13.778 | 11.932 | 9.811 | 7.867 | 4.659 | 8.921 | 6.99 | 3.321 |
Total Liabilities & Shareholders Equity
| 873.396 | 944.484 | 780.156 | 704.13 | 594.802 | 462.368 | 377.532 | 343.479 | 321.383 | 293.656 | 271.786 | 214.842 | 226.656 | 165.626 | 168.483 | 139.203 | 102.962 | 82.003 | 59.967 | 48.649 | 44.203 | 58.109 | 38.46 | 37.373 | 41.466 | 43.639 | 16.555 |