Medical Developments International Limited
ASX:MVP.AX
0.455 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 9.735 | 24.661 | 20.398 | 36.277 | 15.544 | 25.62 | 0.794 | 1.691 | 5.62 | 0.954 | 1.659 | 0.768 | 3.483 | 3.541 | 1.782 | 0.257 | 0.473 | 0.335 | 1.02 | 0.542 | 1.701 | 0.98 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 |
Cash and Short Term Investments
| 9.735 | 24.661 | 20.398 | 36.277 | 15.544 | 25.62 | 0.794 | 1.691 | 5.62 | 0.954 | 1.659 | 0.768 | 3.483 | 3.541 | 1.782 | 0.257 | 0.473 | 0.335 | 1.02 | 0.542 | 1.701 | 1.23 |
Net Receivables
| 7.071 | 8.932 | 6.246 | 4.985 | 4.115 | 6.273 | 4.233 | 5.122 | 3.396 | 1.777 | 1.77 | 2.23 | 2.048 | 1.633 | 0.981 | 1.692 | 2.025 | 1.247 | 0.769 | 0.678 | 0.667 | 0.745 |
Inventory
| 8.771 | 8.378 | 7.105 | 5.728 | 5.882 | 3.049 | 3.197 | 2.424 | 2.667 | 1.887 | 1.446 | 1.357 | 1.067 | 0.94 | 1.538 | 1.377 | 1.011 | 1.378 | 1.363 | 1.439 | 1.222 | 0.886 |
Other Current Assets
| 0.565 | 0.791 | 0.62 | 0.397 | 0.416 | 0.412 | 0.523 | 0.642 | 4.368 | 0.217 | 0.703 | 0.527 | 0.089 | 0.078 | 0.108 | 0.113 | 0.093 | 0.077 | 0.112 | 0.176 | 0.186 | 0.041 |
Total Current Assets
| 26.142 | 42.762 | 34.369 | 47.387 | 25.957 | 35.354 | 8.747 | 9.879 | 16.051 | 4.835 | 5.578 | 4.882 | 6.687 | 6.192 | 4.409 | 3.439 | 3.602 | 3.037 | 3.264 | 2.835 | 3.745 | 2.902 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 10.162 | 12.122 | 11.552 | 11.704 | 11.781 | 8.558 | 8.075 | 6.637 | 2.614 | 1.522 | 1.125 | 1.026 | 0.684 | 0.72 | 0.619 | 0.863 | 1.027 | 1.061 | 1.251 | 1.434 | 1.309 | 1.525 |
Goodwill
| 3.808 | 3.808 | 3.808 | 4.389 | 9.095 | 9.095 | 9.095 | 9.095 | 8.874 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 7.368 | 6.989 | 7.368 | 0 |
Intangible Assets
| 19.049 | 8.464 | 7.973 | 8.199 | 16.144 | 1.947 | 2.039 | 1.927 | 1.669 | 0.334 | 0.247 | 0.261 | 4.397 | 2.433 | 1.64 | 1.465 | 1.05 | 0.517 | 0.438 | 0 | 0 | 7.206 |
Goodwill and Intangible Assets
| 22.857 | 12.272 | 11.781 | 12.588 | 25.239 | 11.042 | 11.134 | 11.022 | 10.543 | 7.702 | 7.615 | 7.629 | 11.765 | 9.801 | 9.008 | 8.833 | 8.418 | 7.885 | 7.806 | 6.989 | 7.368 | 7.206 |
Long Term Investments
| 3.009 | -3.808 | -3.808 | -4.389 | -9.095 | 9.684 | 18.127 | 16.377 | 11.229 | 9.081 | 8.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4.614 | 16.285 | 14.75 | 2.237 | 12.198 | 9.916 | 1.082 | 1.282 | 1.928 | 0.143 | 0.104 | 0 | 0 | 0 | 0.179 | 0.257 | 0.142 | 0.132 | 0.178 | 0.06 | 0.05 | 0 |
Other Non-Current Assets
| -7.623 | 29.853 | 32.714 | 30.648 | 28.771 | -19.6 | -19.209 | -17.659 | -13.157 | -9.224 | -8.74 | -8.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.237 | 0 | 0 |
Total Non-Current Assets
| 33.019 | 66.724 | 66.989 | 52.788 | 68.894 | 19.6 | 19.209 | 17.659 | 13.157 | 9.224 | 8.74 | 8.655 | 12.449 | 10.521 | 9.806 | 9.953 | 9.587 | 9.078 | 9.235 | 8.72 | 8.727 | 8.731 |
Total Assets
| 59.161 | 109.486 | 101.358 | 100.175 | 94.851 | 84.801 | 49.548 | 41.764 | 41.239 | 22.988 | 22.56 | 20.279 | 19.136 | 16.713 | 14.215 | 13.392 | 13.189 | 12.115 | 12.499 | 11.555 | 12.472 | 11.633 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 8.254 | 13.324 | 9.368 | 3.302 | 3.841 | 2.03 | 2.063 | 1.785 | 1.989 | 0.81 | 0.746 | 1.238 | 0.999 | 0.59 | 0.661 | 0.691 | 0.723 | 0.225 | 0.182 | 0.229 | 0.202 | 0.01 |
Short Term Debt
| 0.371 | 0.352 | 0.348 | 0.337 | 0.417 | 0.091 | 0.102 | 0.146 | 0.143 | 0.092 | 3.089 | 1.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.5 | 1 | 1.5 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 2.02 | 0 | 0 | 4.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0.283 | 0.283 | 0.082 | 0.068 | 2.394 | 2.521 | 2.418 | 2.077 | 1.772 | -0.092 | -3.089 | -1.356 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.012 | 0.007 | 0.012 | 0 |
Other Current Liabilities
| 0.639 | 1.589 | 0.683 | 3.253 | 1.561 | 3.753 | 1.52 | 1.298 | 4.907 | 1.022 | 3.615 | 1.949 | 1.134 | 1.257 | 0.503 | 0.567 | 0.342 | 0.464 | 0.263 | 0.387 | 0.852 | 0 |
Total Current Liabilities
| 9.547 | 15.548 | 10.481 | 6.96 | 8.213 | 8.395 | 6.103 | 5.306 | 8.811 | 1.832 | 4.361 | 3.187 | 2.133 | 1.847 | 1.164 | 1.258 | 1.065 | 0.692 | 0.501 | 1.123 | 2.066 | 1.51 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 1.915 | 2.208 | 2.465 | 2.712 | 2.939 | 0.091 | 9.143 | 0.283 | 0.338 | 1.019 | 0.573 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0.25 | 2 | 2 | 1.5 | 2.5 |
Deferred Revenue Non-Current
| 1.637 | 1.899 | 21.607 | 21.907 | 30 | 31.425 | 13.048 | 14.416 | 12.951 | 0.934 | 0.318 | 0.318 | 0.318 | 0.318 | 0.308 | 0.289 | 0.297 | 0.095 | 0.086 | 0 | 0.03 | 0 |
Deferred Tax Liabilities Non-Current
| 0.019 | 8.173 | 9.138 | -21.907 | 10.092 | 7.787 | -3.905 | -14.133 | -12.613 | 1.703 | 1.414 | 0.861 | 0.475 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 |
Other Non-Current Liabilities
| 0.309 | 0.343 | 0.369 | 22.201 | 0.269 | -39.212 | -9.143 | -0.283 | -0.338 | -2.637 | -1.732 | -1.179 | 0.041 | 0.031 | 0.031 | 0.031 | 0.026 | 0.057 | 0.04 | 0.032 | 0.5 | 0.121 |
Total Non-Current Liabilities
| 3.88 | 12.623 | 33.579 | 24.913 | 43.3 | 0.091 | 9.143 | 0.283 | 0.338 | 1.019 | 0.573 | 0.088 | 0.834 | 0.411 | 0.339 | 0.32 | 0.323 | 0.402 | 2.126 | 2.032 | 2.032 | 2.621 |
Total Liabilities
| 13.427 | 28.171 | 44.06 | 31.873 | 51.513 | 40.213 | 28.507 | 20.164 | 22.214 | 5.581 | 6.736 | 4.55 | 2.967 | 2.258 | 1.503 | 1.578 | 1.388 | 1.094 | 2.627 | 3.155 | 4.098 | 4.131 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 105.729 | 105.729 | 76.992 | 76.895 | 40.954 | 40.41 | 16.121 | 15.008 | 11.916 | 10.946 | 10.946 | 10.559 | 9.354 | 7.293 | 7.293 | 7.293 | 7.985 | 8.092 | 8.092 | 7.893 | 7.893 | 7.502 |
Retained Earnings
| -62.859 | -30.154 | -24.545 | -12.138 | 0.427 | 2.67 | 4.209 | 6.328 | 6.852 | 6.44 | 4.911 | 5.183 | 6.712 | 6.958 | 5.215 | 4.336 | 3.664 | 2.84 | 1.633 | 0.507 | 0.481 | 0 |
Accumulated Other Comprehensive Income/Loss
| 2.864 | 5.74 | 4.851 | 3.545 | 1.957 | 1.508 | 0.711 | 0.264 | 0.257 | 0.021 | -0.033 | -0.013 | 0.103 | 0.204 | 0.204 | 0.185 | 0.152 | 0.089 | 0.147 | -0.335 | -0.118 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.033 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.335 | 0.118 | 0 |
Total Shareholders Equity
| 45.734 | 81.315 | 57.298 | 68.302 | 43.338 | 44.588 | 21.041 | 21.6 | 19.025 | 17.407 | 15.824 | 15.729 | 16.169 | 14.455 | 12.712 | 11.814 | 11.801 | 11.021 | 9.872 | 8.4 | 8.374 | 7.502 |
Total Equity
| 45.734 | 81.315 | 57.298 | 68.302 | 43.338 | 44.588 | 21.041 | 21.6 | 19.025 | 17.407 | 15.824 | 15.729 | 16.169 | 14.455 | 12.712 | 11.814 | 11.801 | 11.021 | 9.872 | 8.4 | 8.374 | 7.502 |
Total Liabilities & Shareholders Equity
| 59.161 | 109.486 | 101.358 | 100.175 | 94.851 | 92.588 | 49.548 | 41.764 | 41.239 | 22.988 | 22.56 | 20.259 | 19.136 | 16.713 | 14.215 | 13.392 | 13.189 | 12.115 | 12.499 | 11.555 | 12.472 | 11.633 |