NAOS Emerging Opportunities Company Limited
ASX:NCC.AX
0.365 (AUD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -6.615 | -6.615 | -4.43 | -2.215 | -0.892 | -0.446 | 0.435 | 0.218 | -8.145 | -8.145 | 1.746 | 1.746 | 5.351 | 5.351 | 4.981 | 4.981 | -4.207 | -4.207 | 3.908 | 3.908 | -0.659 | -0.659 | -3.094 | -3.094 | -1.393 | -1.393 | 3.455 | 3.455 | -0.682 | -0.682 | 2.975 | 2.975 | 2.812 | 2.812 | 1.22 | 1.22 | -0.485 | -0.485 | 0.532 | 0.532 | 1.218 | 1.218 | 1.21 | 1.21 | 0.277 | 0.277 | 0.277 |
Depreciation & Amortization
| 0.044 | 0.044 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -0.034 | -0.034 | 0 | 0 | 0.205 | 0.205 | 0 | 0 | -0.168 | -0.168 | 0 | 0 | 0.073 | 0.073 | 0 | 0 | 0.246 | 0.246 | 0 | 0 | -0.17 | -0.17 | 0 | 0 | -0.026 | -0.026 | 0 | 0 | 0.051 | 0.051 | 0 | 0 | -0.169 | -0.169 | 0 | 0 | 0.032 | 0.032 | 0 | 0 | -0.04 | -0.04 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| -0.034 | -0.034 | 0 | 0 | 0.205 | 0.205 | 0 | 0 | -0.168 | -0.168 | 0 | 0 | 0.073 | 0.073 | 0 | 0 | 0.246 | 0.246 | 0 | 0 | -0.17 | -0.17 | 0 | 0 | -0.026 | -0.026 | 0 | 0 | 0.051 | 0.051 | 0 | 0 | -0.169 | -0.169 | 0 | 0 | 0.032 | 0.032 | 0 | 0 | -0.04 | -0.04 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 7.544 | 7.544 | 5.013 | 2.506 | 6.196 | 2.893 | 2.126 | 1.063 | 9.575 | 9.575 | -0.781 | -0.781 | -20.299 | -20.299 | -4.11 | -4.11 | 3.613 | 3.613 | -3.166 | -3.166 | 2.964 | 2.964 | 3.931 | 3.931 | 3.677 | 3.677 | -3.942 | -3.942 | 0.127 | 0.127 | -3.442 | -3.442 | -2.799 | -2.799 | -1.415 | -1.415 | 0.225 | 0.225 | -0.508 | -0.508 | -0.956 | -0.956 | -0.927 | -0.927 | -0.277 | -0.277 | -0.277 |
Operating Cash Flow
| 0.939 | 0.939 | 0.583 | 0.291 | 5.304 | 2.652 | 2.562 | 1.281 | 1.262 | 1.262 | 0.966 | 0.966 | -14.874 | -14.874 | 0.871 | 0.871 | -0.348 | -0.348 | 0.742 | 0.742 | 2.135 | 2.135 | 0.837 | 0.837 | 2.258 | 2.258 | -0.487 | -0.487 | -0.505 | -0.505 | -0.467 | -0.467 | -0.155 | -0.155 | -0.195 | -0.195 | -0.228 | -0.228 | 0.024 | 0.024 | 0.221 | 0.221 | 0.283 | 0.283 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.071 | -8.071 | -8.071 | 0 | -12.813 | -12.813 | -12.813 | 0 | -15.288 | -15.288 | -15.288 | -29.251 | -29.251 | -29.251 | -29.251 | -27.457 | -27.457 | -27.457 | -27.457 | -8.153 | -8.153 | -8.153 | -8.153 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.422 | 9.422 | 9.422 | 0 | 10.191 | 10.191 | 10.191 | 0 | 15.386 | 15.386 | 15.386 | 26.665 | 26.665 | 26.665 | 26.665 | 23.807 | 23.807 | 23.807 | 23.807 | 3.741 | 3.741 | 3.741 | 3.741 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.197 | 0.197 | 0.197 | 0.197 | 0 | 1.486 | 1.486 | 1.486 | 0 | -1.587 | -1.587 | 1.587 | 1.587 | -6.623 | -6.623 | 1.38 | 1.38 | 0.887 | 0.887 | -0.693 | -0.693 | -5.978 | -5.978 | 0.806 | 0.806 | -7.385 | -7.385 | 0.086 | 0.086 | 4.574 | 4.574 | 4.574 |
Investing Cash Flow
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.197 | 0.197 | 0.197 | 0.197 | 0 | 1.486 | 1.486 | 1.486 | 0 | -1.587 | -1.587 | 1.587 | 1.587 | -6.623 | -6.623 | 1.38 | 1.38 | 0.887 | 0.887 | -0.693 | -0.693 | -5.978 | -5.978 | 0.806 | 0.806 | -7.385 | -7.385 | 0.086 | 0.086 | 0.163 | 0.163 | 0.163 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0.233 | 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 | 3.992 | 3.992 | 3.992 | 0 | 0 | 0 | 0 | 2.844 | 2.844 | 2.844 | 2.844 | 4.531 | 4.531 | 4.531 | 4.531 | 4.328 | 4.328 | 4.328 | 4.328 |
Common Stock Repurchased
| 0 | 0 | -0.139 | -0.139 | -0.145 | -0.145 | -0.171 | -0.171 | -0.141 | -0.141 | -0.156 | -0.156 | -0.012 | -0.012 | -0.085 | -0.085 | -0.138 | -0.138 | -0.076 | -0.076 | -0.157 | -0.157 | -0.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.291 | -0.291 | -0.146 | 0 | 0 | 0 | 0 | -0.071 | -0.071 | -0.071 | -0.071 | -0.05 | -0.05 | -0.05 | -0.05 |
Dividends Paid
| -1.217 | -1.217 | -2.445 | -1.222 | -2.487 | -1.244 | -2.386 | -1.193 | -1.229 | -1.229 | -1.212 | -1.212 | -1.183 | -1.183 | -0.932 | -0.932 | -1.013 | -1.013 | -0.913 | -0.913 | -0.965 | -0.965 | -0.897 | -0.897 | -0.938 | -0.938 | -0.864 | -0.864 | -0.665 | -0.665 | -0.615 | -0.615 | -0.463 | -0.463 | -0.697 | -0.697 | -0.779 | -0.779 | -0.369 | -0.369 | -0.34 | -0.34 | -0.072 | -0.072 | 0 | 0 | 0 |
Other Financing Activities
| 0.117 | 0.117 | -0.139 | 0 | -0.145 | -0 | 1.193 | 0 | 0 | 0 | 0 | 0 | 16.428 | 16.428 | 0.254 | 0.254 | 0.143 | 0.143 | 0.752 | 0.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.841 | 7.841 | 0 | 0 | 0 | 0 | 0 | 0 | 4.984 | 4.984 | 0.705 | 0.705 | 8.448 | 8.448 | 0.897 | 0.897 | 0.163 | 0.163 | 0.163 |
Financing Cash Flow
| -1.101 | -1.101 | -2.723 | -1.361 | -2.778 | -1.389 | -2.729 | -1.364 | -1.37 | -1.37 | -1.368 | -1.368 | 15.234 | 15.234 | -0.763 | -0.763 | -1.008 | -1.008 | -0.237 | -0.237 | -1.121 | -1.121 | -0.897 | -0.897 | -0.938 | -0.938 | -0.864 | -0.864 | 7.176 | 7.176 | -0.615 | -0.615 | -0.755 | -0.755 | -0.697 | -0.697 | 4.205 | 4.205 | 0.335 | 0.335 | 8.107 | 8.107 | 0.826 | 0.826 | 0.163 | 0.163 | 0.163 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -0.324 | -0.162 | -2.14 | -1.07 | 2.526 | 1.168 | -0.167 | -0.083 | -0.107 | -0.107 | -0.402 | -0.402 | 0.359 | 0.359 | 0.107 | -0.425 | -0.425 | -2.973 | 2.547 | 0.506 | 0.477 | 0.491 | -0.014 | -0.06 | -0.016 | -0.638 | 0.623 | 0.235 | 0.173 | -0.056 | 0.229 | 0.298 | -0.804 | 0.322 | -1.126 | -0.418 | -0.418 | -6.045 | 5.627 | 1.069 | 1.069 | -1.408 | 2.477 | 0.325 | 0.325 | 0.325 | 0.325 |
Cash At End Of Period
| 0.157 | -0.162 | 0.48 | -1.07 | 2.621 | 1.263 | 0.095 | -0.083 | -0.107 | 0.369 | 0.476 | -0.402 | 0.359 | 0.921 | 0.562 | 0.087 | 0.087 | 0.087 | 3.059 | 0.506 | 0.512 | 0.512 | 0.021 | -0.06 | 0.035 | 0.035 | 0.674 | 0.235 | 0.051 | 0.051 | 0.106 | 0.298 | -0.123 | -0.123 | -0.445 | 0.681 | 0.681 | 0.681 | 6.726 | 1.099 | 1.099 | 1.099 | 2.506 | 0.03 | 0.03 | 0.03 | 0.03 |