Flagship Investments Limited
ASX:FSI.AX
2.05 (AUD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| -0.236 | -0.019 | 2.561 | -2.247 | 0.543 | 1.629 | 0.443 | 1.085 | 0.841 | 1.486 | 0.328 | 0.205 | 1.36 | 1.079 | 2.02 | -1.386 | 4.164 | 5.792 | 3.419 | -0.029 | 0.268 | 0.454 | 2.323 | 2.368 | 0 | 0 |
| Cost of Revenue
| 0.775 | -1.813 | 0.714 | -3.43 | -0.638 | -1.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit
| -1.011 | 1.794 | 1.847 | 1.183 | 1.181 | 2.741 | 0.443 | 1.085 | 0.841 | 1.486 | 0.328 | 0.205 | 1.36 | 1.079 | 2.02 | -1.386 | 4.164 | 5.792 | 3.419 | -0.029 | 0.268 | 0.454 | 2.323 | 2.368 | 0 | 0 |
| Gross Profit Ratio
| 4.284 | -94.421 | 0.721 | -0.526 | 2.175 | 1.683 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
| Reseach & Development Expenses
| 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
| 0.174 | 1.188 | 0.127 | 0.122 | 0.122 | 0.117 | 0.112 | 0.122 | 0.152 | 0.17 | 0.145 | 0.145 | 0.145 | 0.145 | 0.112 | 0.08 | 0.069 | 0.078 | 0.082 | 0.09 | 0.036 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0.075 | 0.064 | 0.049 | 0.047 | 0.025 | 0.03 | 0.034 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 2.975 | 1.252 | 0.176 | 0.169 | 0.147 | 0.147 | 0.146 | 0.149 | 0.152 | 0.17 | 0.145 | 0.145 | 0.145 | 0.145 | 0.112 | 0.08 | 0.069 | 0.078 | 0.082 | 0.09 | 0.036 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 0 | 25.857 | 31.342 | 0.01 | 0.01 | 0 | -0.372 | -0.336 | -0.41 | -0.275 | -0.569 | -0.594 | -0.505 | -0.507 | -1.075 | -0.252 | -0.287 | -0.272 | -0.318 | -0.223 | 0.141 | -0.215 | -3.321 | -0.113 | 3.419 | 1.926 |
| Operating Expenses
| -0.236 | 1.463 | 1.584 | 3.669 | 0.854 | 1.339 | -0.226 | -0.187 | -0.258 | -0.105 | -0.424 | -0.449 | -0.36 | -0.362 | -0.963 | -0.172 | -0.218 | -0.194 | -0.236 | -0.133 | 0.177 | -0.215 | -3.321 | -0.113 | 3.419 | 1.926 |
| Operating Income
| 0 | 0.331 | 1.384 | -2.486 | 0.391 | 1.402 | 0.217 | 0.898 | 0.583 | 0.845 | -0.096 | -0.244 | 1 | 0.717 | 1.057 | -1.558 | 3.946 | 5.598 | 3.183 | -0.162 | 0.445 | -4.197 | -1.953 | 3.929 | 3.419 | 1.926 |
| Operating Income Ratio
| 0 | -17.421 | 0.54 | 1.106 | 0.72 | 0.861 | 0.49 | 0.828 | 0.693 | 0.569 | -0.293 | -1.19 | 0.735 | 0.665 | 0.523 | 1.124 | 0.948 | 0.967 | 0.931 | 5.586 | 1.66 | -9.244 | -0.841 | 1.659 | 0 | 0 |
| Total Other Income Expenses Net
| -3.312 | -1.737 | 0.787 | -2.557 | -0.064 | -0.255 | 0 | -0.25 | -0.359 | -0.72 | 0 | 0 | -0.72 | -0.724 | 0 | 0 | -0.149 | -0.388 | -0.472 | -0.324 | 0.065 | -3.2 | 0.739 | -0.226 | -1.416 | -0.824 |
| Income Before Tax
| -3.312 | -1.406 | 2.171 | -2.486 | 0.327 | 1.402 | 0.217 | 0.898 | 0.583 | 0.845 | -0.096 | -0.244 | 1 | 0.717 | 1.057 | -1.558 | 3.946 | 5.598 | 3.183 | -0.22 | 0.156 | -2.531 | -1.214 | 2.255 | 2.003 | 1.102 |
| Income Before Tax Ratio
| 14.034 | 74 | 0.848 | 1.106 | 0.602 | 0.861 | 0.49 | 0.828 | 0.693 | 0.569 | -0.293 | -1.19 | 0.735 | 0.665 | 0.523 | 1.124 | 0.948 | 0.967 | 0.931 | 7.586 | 0.582 | -5.575 | -0.523 | 0.952 | 0 | 0 |
| Income Tax Expense
| -1.036 | -0.599 | -0.403 | -1.011 | -0.16 | -0.274 | -0.349 | -0.102 | -0.159 | -0.187 | -0.422 | -0.448 | -0.038 | -0.155 | -0.039 | -0.904 | 0.751 | 1.401 | 0.607 | -0.22 | 0.156 | -2.531 | -1.214 | 2.255 | 2.003 | 1.102 |
| Net Income
| -2.276 | -0.807 | 2.574 | -1.475 | 0.487 | 1.676 | 0.566 | 1 | 0.742 | 1.032 | 0.326 | 0.204 | 1.038 | 0.872 | 1.096 | -0.654 | 3.195 | 4.197 | 2.576 | 0.058 | 0.289 | -1.708 | -0.739 | 1.674 | 1.416 | 0.824 |
| Net Income Ratio
| 9.644 | 42.474 | 1.005 | 0.656 | 0.897 | 1.029 | 1.278 | 0.922 | 0.882 | 0.694 | 0.994 | 0.995 | 0.763 | 0.808 | 0.543 | 0.472 | 0.767 | 0.725 | 0.753 | -2 | 1.078 | -3.762 | -0.318 | 0.707 | 0 | 0 |
| EPS
| -0.088 | -0.031 | 0.1 | -0.058 | 0.019 | 0.066 | 0.022 | 0.039 | 0.03 | 0.042 | 0.014 | 0.008 | 0.042 | 0.034 | 0.041 | -0.024 | 0.13 | 0.25 | 0.16 | 0.004 | 0.021 | -0.13 | -0.056 | 0.16 | 0.51 | 0.3 |
| EPS Diluted
| -0.088 | -0.031 | 0.052 | -0.058 | 0.019 | 0.066 | 0.022 | 0.039 | 0.03 | 0.042 | 0.014 | 0.008 | 0.042 | 0.034 | 0.041 | -0.024 | 0.13 | 0.25 | 0.16 | 0.004 | 0.021 | -0.13 | -0.056 | 0.16 | 0.51 | 0.3 |
| EBITDA
| 0 | 0 | 0 | 0 | 0 | 0 | 0.217 | 0 | 0 | 0 | 0 | 0 | 1 | 0.717 | 1.057 | -1.558 | 3.946 | 5.598 | 3.183 | -0.162 | 0.445 | -4.197 | -1.953 | 3.929 | 3.419 | 1.926 |
| EBITDA Ratio
| 0 | 119.789 | 0.13 | -0.9 | 0.471 | 0.336 | 0.49 | 0.828 | 0.693 | 0.569 | -0.293 | -1.19 | 0.735 | 0.665 | 0.523 | 1.124 | 0.948 | 0.967 | 0.931 | 5.586 | 1.66 | -9.244 | -0.841 | 1.659 | 0 | 0 |