Korvest Ltd
ASX:KOV.AX
9.39 (AUD) • At close November 8, 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 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 102.89 | 107.484 | 99.223 | 69.786 | 63.088 | 60.847 | 56.962 | 44.731 | 54.981 | 63.025 | 73.756 | 61.723 | 72.322 | 67.384 | 55.774 | 62.896 | 55.011 | 45.576 | 40.87 | 32.147 | 43.176 | 38.325 | 33.127 | 0 | 30.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost of Revenue
| 62.623 | 67.837 | 63.215 | 42.1 | 38.098 | 37.529 | 36.088 | 29.919 | 34.037 | 36.515 | 41.708 | 33.908 | 39.805 | 39.776 | 30.966 | 33.877 | 31.161 | 25.714 | 23.336 | 18.177 | 27.968 | 25.086 | 21.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 40.267 | 39.647 | 36.008 | 27.686 | 24.99 | 23.318 | 20.874 | 14.812 | 20.944 | 26.51 | 32.048 | 27.815 | 32.517 | 27.608 | 24.808 | 29.019 | 23.85 | 19.862 | 17.534 | 13.97 | 15.208 | 13.239 | 11.234 | 0 | 30.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit Ratio
| 0.391 | 0.369 | 0.363 | 0.397 | 0.396 | 0.383 | 0.366 | 0.331 | 0.381 | 0.421 | 0.435 | 0.451 | 0.45 | 0.41 | 0.445 | 0.461 | 0.434 | 0.436 | 0.429 | 0.435 | 0.352 | 0.345 | 0.339 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reseach & Development Expenses
| 0.291 | 0.306 | 0.247 | 0.078 | 0.021 | 0.079 | 0 | 0.029 | 0.004 | 0.064 | 0.128 | 0.023 | 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
| 3.273 | 2.894 | 3.071 | 2.809 | 2.825 | 2.678 | 2.403 | 2.242 | 3.494 | 2.876 | 2.293 | 2.09 | 2.267 | 1.807 | 2.136 | 4.227 | 3.118 | 2.224 | 1.955 | 1.972 | 0.78 | 1.075 | 0.908 | 0 | 0.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 21.529 | 20.586 | 17.734 | 15.564 | 16.672 | 16.564 | 16.599 | 14.773 | 16.157 | 19.022 | 21.767 | 20.321 | 21.557 | 19.739 | 16.781 | 16.298 | 14.068 | 10.987 | 9.74 | 7.887 | 10.181 | 9.094 | 8.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 24.514 | 23.245 | 20.591 | 20.446 | 20.186 | 19.246 | 19.002 | 17.015 | 19.651 | 21.898 | 24.06 | 22.411 | 23.824 | 21.546 | 18.917 | 20.525 | 17.186 | 13.211 | 11.695 | 9.859 | 10.961 | 10.169 | 8.912 | 0 | 0.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0.357 | 0.027 | 0.834 | 1.864 | 1.059 | 0.004 | 0 | -0.088 | 0.01 | 0 | 0 | 1.719 | 1.645 | 1.32 | -0.1 | 1.461 | 0.814 | 0.863 | 1.037 | 0.016 | 1.343 | 0.178 | 0.088 | 2.229 | 0.015 | 2.038 | 1.913 | 1.665 | 2.021 | 1.992 | 1.691 | 1.327 | 1.526 | 1.803 | 1.884 | 1.795 |
Operating Expenses
| 24.805 | 23.551 | 20.838 | 20.524 | 20.207 | 19.246 | 19.012 | 17.103 | 19.641 | 23.79 | 24.393 | 24.13 | 25.469 | 22.866 | 19.995 | 21.986 | 17.999 | 14.074 | 12.733 | 9.939 | 12.571 | 11.169 | 9.688 | 2.229 | 28.36 | 2.038 | 1.913 | 1.665 | 2.021 | 1.992 | 1.691 | 1.327 | 1.526 | 1.803 | 1.884 | 1.795 |
Operating Income
| 15.462 | 16.096 | 15.17 | 7.162 | 4.783 | 4.072 | 1.862 | -2.291 | 1.293 | 4.441 | 7.918 | 3.685 | 7.048 | 4.742 | 4.813 | 7.033 | 5.85 | 5.788 | 4.801 | 3.415 | 2.637 | 2.148 | 1.458 | 2.229 | 2.266 | 2.038 | 1.913 | 1.665 | 2.021 | 1.992 | 1.691 | 1.327 | 1.526 | 1.803 | 1.884 | 1.795 |
Operating Income Ratio
| 0.15 | 0.15 | 0.153 | 0.103 | 0.076 | 0.067 | 0.033 | -0.051 | 0.024 | 0.07 | 0.107 | 0.06 | 0.097 | 0.07 | 0.086 | 0.112 | 0.106 | 0.127 | 0.117 | 0.106 | 0.061 | 0.056 | 0.044 | 0 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Other Income Expenses Net
| 0.43 | -0.02 | 0.686 | 1.603 | 1.022 | 0.062 | 0.04 | 0.054 | 0.049 | -1.683 | -0.214 | 1.772 | 1.689 | 1.282 | -0.286 | 1.061 | 0.916 | 0.846 | 1.177 | 0.016 | 1.343 | 0.178 | 0.088 | -0.265 | 0.015 | -0.18 | -0.229 | -0.114 | -0.167 | -0.163 | -0.14 | -0.003 | -0.001 | -0.056 | -0.079 | -0.15 |
Income Before Tax
| 15.892 | 16.076 | 15.856 | 8.765 | 5.805 | 4.134 | 1.902 | -2.237 | 1.342 | 2.758 | 7.704 | 5.457 | 8.737 | 6.024 | 5.736 | 8.094 | 6.766 | 6.634 | 5.978 | 4.48 | 5.203 | 3.035 | 2.075 | 1.964 | 2.075 | 1.858 | 1.684 | 1.551 | 1.853 | 1.829 | 1.551 | 1.324 | 1.525 | 1.747 | 1.805 | 1.645 |
Income Before Tax Ratio
| 0.154 | 0.15 | 0.16 | 0.126 | 0.092 | 0.068 | 0.033 | -0.05 | 0.024 | 0.044 | 0.104 | 0.088 | 0.121 | 0.089 | 0.103 | 0.129 | 0.123 | 0.146 | 0.146 | 0.139 | 0.121 | 0.079 | 0.063 | 0 | 0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 4.848 | 4.899 | 4.52 | 2.711 | 1.778 | 1.249 | 0.533 | 0.659 | 0.392 | 1.303 | 2.101 | 1.632 | 2.536 | 1.803 | 1.753 | 2.439 | 2.05 | 2.051 | 1.856 | 4.48 | 5.203 | 3.035 | 2.075 | 1.964 | 2.075 | 1.858 | 1.684 | 1.551 | 1.853 | 1.829 | 1.551 | 1.324 | 1.525 | 1.747 | 1.805 | 1.645 |
Net Income
| 11.044 | 11.177 | 11.336 | 6.054 | 4.027 | 2.885 | 1.369 | -1.578 | 0.95 | 1.455 | 5.603 | 3.825 | 6.201 | 4.221 | 3.983 | 5.655 | 4.716 | 4.583 | 4.122 | 3.109 | 0 | 2.179 | 1.466 | 1.349 | 1.3 | 1.217 | 1.074 | 1.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 |
Net Income Ratio
| 0.107 | 0.104 | 0.114 | 0.087 | 0.064 | 0.047 | 0.024 | -0.035 | 0.017 | 0.023 | 0.076 | 0.062 | 0.086 | 0.063 | 0.071 | 0.09 | 0.086 | 0.101 | 0.101 | 0.097 | 0 | 0.057 | 0.044 | 0 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 0.95 | 0.97 | 0.99 | 0.54 | 0.36 | 0.26 | 0.12 | -0.14 | 0.089 | 0.14 | 0.64 | 0.44 | 0.72 | 0.49 | 0.46 | 0.66 | 0.55 | 0.54 | 0.48 | 0.37 | 0.42 | 0.27 | 0.19 | 0.18 | 0.18 | 0.17 | 0.15 | 0.14 | 0.18 | 0.18 | 0.13 | 0.11 | 0.13 | 0 | 0 | 0.001 |
EPS Diluted
| 0.94 | 0.96 | 0.98 | 0.53 | 0.36 | 0.26 | 0.12 | -0.14 | 0.089 | 0.14 | 0.64 | 0.44 | 0.71 | 0.49 | 0.46 | 0.66 | 0.55 | 0.54 | 0.48 | 0.37 | 0.42 | 0.27 | 0.19 | 0.18 | 0.18 | 0.17 | 0.15 | 0.14 | 0.18 | 0.18 | 0.13 | 0.11 | 0.13 | 0 | 0 | 0.001 |
EBITDA
| 18.414 | 17.841 | 17.326 | 9.475 | 6.956 | 5.541 | 3.487 | -0.581 | 3.009 | 6.083 | 9.701 | 7.114 | 8.589 | 7.33 | 6.059 | 8.018 | 6.545 | 6.393 | 5.59 | 4.48 | 6.666 | 4.159 | 3.087 | 2.229 | 2.29 | 2.038 | 1.913 | 1.665 | 2.021 | 1.992 | 1.691 | 1.327 | 1.526 | 1.803 | 1.884 | 1.795 |
EBITDA Ratio
| 0.179 | 0.166 | 0.175 | 0.136 | 0.11 | 0.091 | 0.061 | -0.013 | 0.055 | 0.097 | 0.132 | 0.115 | 0.119 | 0.109 | 0.109 | 0.127 | 0.119 | 0.14 | 0.137 | 0.139 | 0.154 | 0.109 | 0.093 | 0 | 0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |