GR Engineering Services Limited
ASX:GNG.AX
2.11 (AUD) • At close November 4, 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 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 236.791 | 187.273 | 219.453 | 331.908 | 349.373 | 302.296 | 216.046 | 176.339 | 127.089 | 95.313 | 90.915 | 91.341 | 106.288 | 177.247 | 133.286 | 105.923 | 128.285 | 127.216 | 118.745 | 98.157 | 64.446 | 49.724 | 58.257 | 56.64 | 38.238 | 38.238 | 38.238 | 35.667 | 35.667 | 35.667 | 35.667 | 0 | 0 | 0 | 0 |
Cost of Revenue
| 51.828 | 142.809 | 199.202 | 298.893 | 323.089 | 261.987 | 196.011 | 156.621 | 122.297 | 87.864 | 86.962 | 76.734 | 1.107 | 156.385 | 40.248 | 88.327 | 38.163 | 111.543 | 57.736 | 80.721 | 25.895 | 35.858 | 10.018 | 47.99 | 21.636 | 21.636 | 21.636 | 26.438 | 26.438 | 26.438 | 26.438 | 0 | 0 | 0 | 0 |
Gross Profit
| 184.964 | 44.465 | 20.251 | 33.015 | 26.284 | 40.309 | 20.035 | 19.718 | 4.792 | 7.449 | 3.953 | 14.607 | 105.181 | 20.862 | 93.038 | 17.596 | 90.122 | 15.673 | 61.009 | 17.436 | 38.551 | 13.865 | 48.239 | 8.65 | 16.603 | 16.603 | 16.603 | 9.229 | 9.229 | 9.229 | 9.229 | 0 | 0 | 0 | 0 |
Gross Profit Ratio
| 0.781 | 0.237 | 0.092 | 0.099 | 0.075 | 0.133 | 0.093 | 0.112 | 0.038 | 0.078 | 0.043 | 0.16 | 0.99 | 0.118 | 0.698 | 0.166 | 0.703 | 0.123 | 0.514 | 0.178 | 0.598 | 0.279 | 0.828 | 0.153 | 0.434 | 0.434 | 0.434 | 0.259 | 0.259 | 0.259 | 0.259 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 7.878 | 23.497 | 3.357 | 18.977 | 2.344 | 16.285 | 0.498 | 9.976 | 0.057 | 8.405 | 2.283 | 8.036 | 1.77 | 7.333 | 1.142 | 5.877 | 0.391 | 4.907 | 1.113 | 6.326 | 0.127 | 4.542 | 0.342 | 4.939 | 11.847 | 11.847 | 11.847 | 2.08 | 2.08 | 2.08 | 2.08 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0.312 | 2.089 | 0.294 | 0.138 | 0.163 | 2.752 | 0.189 | -0.058 | 0.13 | 17.606 | 0.23 | 1.873 | 0.065 | 1.713 | 0.097 | 1.194 | 0.052 | 1.251 | 0.035 | 1.157 | 0.062 | 1.078 | 0.036 | 1.818 | 0.042 | 0.042 | 0.042 | 0.136 | 0.136 | 0.136 | 0.136 | 0 | 0 | 0 | 0 |
SG&A
| 156.94 | 25.586 | 156.428 | 19.115 | 148.485 | 19.038 | 111.955 | 9.919 | 78.946 | 26.01 | 74.159 | 9.909 | 101.784 | 9.046 | 86.693 | 7.071 | 75.893 | 6.158 | 51.115 | 7.483 | 32.713 | 5.62 | 39.164 | 6.757 | 11.889 | 11.889 | 11.889 | 2.216 | 2.216 | 2.216 | 2.216 | 0 | 0 | 0 | 0 |
Other 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 | -11.825 | -11.825 | -11.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 156.94 | 25.586 | 159.105 | 19.115 | 146.151 | 19.038 | 116.293 | 9.919 | 81.136 | 26.01 | 75.025 | 10.382 | 103.098 | 9.427 | 87.565 | 7.547 | 75.715 | 5.742 | 52.696 | 9.611 | 30.256 | 6.558 | 39.795 | 7.004 | 0.064 | 0.064 | 0.064 | 2.216 | 2.216 | 2.216 | 2.216 | 0 | 0 | 0 | 0 |
Operating Income
| 28.024 | 18.879 | 20.251 | 13.9 | 26.284 | 21.271 | 20.035 | 9.799 | 4.792 | -18.562 | 3.953 | 3.993 | 4.957 | 11.177 | 5.712 | 9.801 | 13.45 | 8.604 | 7.793 | 7.895 | 4.744 | 7.701 | 8.535 | 1.458 | 4.478 | 4.478 | 4.478 | 7.013 | 7.013 | 7.013 | 7.013 | 0 | 0 | 0 | 0 |
Operating Income Ratio
| 0.118 | 0.101 | 0.092 | 0.042 | 0.075 | 0.07 | 0.093 | 0.056 | 0.038 | -0.195 | 0.043 | 0.044 | 0.047 | 0.063 | 0.043 | 0.093 | 0.105 | 0.068 | 0.066 | 0.08 | 0.074 | 0.155 | 0.147 | 0.026 | 0.117 | 0.117 | 0.117 | 0.197 | 0.197 | 0.197 | 0.197 | 0 | 0 | 0 | 0 |
Total Other Income Expenses Net
| -2.594 | 1.79 | 1.402 | 4.186 | 2.481 | 0.269 | 1.08 | 2.828 | 2.242 | 1.866 | 0.405 | 0.41 | -0.401 | 0.469 | 0.03 | 0.744 | 1.414 | 1.938 | 1.107 | 0.401 | 4.092 | 0.25 | 0.621 | 0.861 | 0.487 | 0.487 | 0.487 | 0.299 | 0.299 | 0.299 | 0.299 | 0 | 0 | 0 | 0 |
Income Before Tax
| 25.43 | 20.669 | 21.654 | 18.086 | 28.764 | 21.541 | 21.115 | 12.627 | 7.034 | -16.696 | 4.358 | 4.403 | 4.555 | 11.647 | 5.742 | 10.545 | 14.864 | 10.542 | 8.899 | 8.296 | 8.836 | 7.951 | 9.156 | 2.32 | 4.965 | 4.965 | 4.965 | 7.312 | 7.312 | 7.312 | 7.312 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.107 | 0.11 | 0.099 | 0.054 | 0.082 | 0.071 | 0.098 | 0.072 | 0.055 | -0.175 | 0.048 | 0.048 | 0.043 | 0.066 | 0.043 | 0.1 | 0.116 | 0.083 | 0.075 | 0.085 | 0.137 | 0.16 | 0.157 | 0.041 | 0.13 | 0.13 | 0.13 | 0.205 | 0.205 | 0.205 | 0.205 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 8.547 | 6.372 | 7.137 | 5.111 | 8.779 | 6.805 | 6.405 | 4.097 | 3.113 | -5.525 | 0.557 | 1.675 | 0.417 | 4.144 | 0.773 | 2.649 | 4.27 | 1.796 | 2.424 | 1.834 | 1.985 | 0.638 | 2.867 | 1.069 | 1.686 | 1.686 | 1.686 | 2.037 | 2.037 | 2.037 | 2.037 | 0 | 0 | 0 | 0 |
Net Income
| 16.883 | 14.297 | 14.516 | 12.975 | 19.985 | 14.735 | 14.709 | 8.531 | 3.921 | -11.171 | 3.802 | 2.728 | 4.138 | 7.503 | 4.968 | 7.897 | 10.594 | 8.746 | 6.475 | 6.463 | 6.851 | 7.313 | 6.289 | 1.251 | 3.279 | 3.279 | 3.279 | 5.274 | 5.274 | 5.274 | 5.274 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.071 | 0.076 | 0.066 | 0.039 | 0.057 | 0.049 | 0.068 | 0.048 | 0.031 | -0.117 | 0.042 | 0.03 | 0.039 | 0.042 | 0.037 | 0.075 | 0.083 | 0.069 | 0.055 | 0.066 | 0.106 | 0.147 | 0.108 | 0.022 | 0.086 | 0.086 | 0.086 | 0.148 | 0.148 | 0.148 | 0.148 | 0 | 0 | 0 | 0 |
EPS
| 0.1 | 0.087 | 0.09 | 0.08 | 0.12 | 0.091 | 0.094 | 0.055 | 0.026 | -0.073 | 0.025 | 0.017 | 0.027 | 0.048 | 0.032 | 0.051 | 0.069 | 0.057 | 0.042 | 0.042 | 0.045 | 0.048 | 0.041 | 0.008 | 0.022 | 0.022 | 0.022 | 0.042 | 0.042 | 0.042 | 0.042 | 0 | 0 | 0 | 0 |
EPS Diluted
| 0.099 | 0.085 | 0.086 | 0.078 | 0.12 | 0.091 | 0.091 | 0.054 | 0.026 | -0.073 | 0.025 | 0.017 | 0.027 | 0.048 | 0.032 | 0.051 | 0.069 | 0.057 | 0.042 | 0.042 | 0.045 | 0.048 | 0.041 | 0.008 | 0.022 | 0.022 | 0.022 | 0.042 | 0.042 | 0.042 | 0.042 | 0 | 0 | 0 | 0 |
EBITDA
| 26.195 | 21.991 | 23.236 | 16.903 | 28.914 | 23.909 | 21.743 | 11.247 | 6.217 | -17.24 | 4.69 | 4.698 | 5.688 | 11.815 | 6.38 | 10.526 | 14.327 | 9.516 | 9.904 | 9.953 | 5.839 | 8.245 | 9.076 | 1.893 | 5.18 | 5.18 | 5.18 | 7.469 | 7.469 | 7.469 | 7.469 | 0 | 0 | 0 | 0 |
EBITDA Ratio
| 0.111 | 0.117 | 0.106 | 0.051 | 0.083 | 0.079 | 0.101 | 0.064 | 0.049 | -0.181 | 0.052 | 0.051 | 0.054 | 0.067 | 0.048 | 0.099 | 0.112 | 0.075 | 0.083 | 0.101 | 0.091 | 0.166 | 0.156 | 0.033 | 0.135 | 0.135 | 0.135 | 0.209 | 0.209 | 0.209 | 0.209 | 0 | 0 | 0 | 0 |