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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| -6.909 | -6.909 | 1.7 | -2.97 | 2.119 | -0.129 | 1.912 | 0.668 | -10.175 | -10.175 | 2.581 | 2.581 | 7.64 | 7.64 | 7.186 | 7.186 | -5.391 | -5.391 | 5.402 | 5.402 | -0.456 | -0.456 | -3.952 | -3.952 | -1.664 | -1.664 | 4.893 | 4.893 | -1.037 | -1.037 | 4.937 | 4.937 | 4.487 | 4.487 | 2.014 | 2.014 | -0.453 | -0.453 | 0.871 | 0.871 | 2.161 | 2.161 | 1.679 | 1.679 | 0.341 | 0.341 | 0.341 |
Cost of Revenue
| 0 | 0 | 0.485 | 0 | 0.555 | 0 | 0.574 | 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 |
Gross Profit
| -6.909 | -6.909 | 1.215 | -2.97 | 1.564 | -0.129 | 1.338 | 0.668 | -10.175 | -10.175 | 2.581 | 2.581 | 7.64 | 7.64 | 7.186 | 7.186 | -5.391 | -5.391 | 5.402 | 5.402 | -0.456 | -0.456 | -3.952 | -3.952 | -1.664 | -1.664 | 4.893 | 4.893 | -1.037 | -1.037 | 4.937 | 4.937 | 4.487 | 4.487 | 2.014 | 2.014 | -0.453 | -0.453 | 0.871 | 0.871 | 2.161 | 2.161 | 1.679 | 1.679 | 0.341 | 0.341 | 0.341 |
Gross Profit Ratio
| 1 | 1 | 0.715 | 1 | 0.738 | 1 | 0.7 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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 | 0 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0.262 | 0.262 | 0.272 | 0.272 | 0.335 | 0.335 | 0.318 | 0.318 | 0.386 | 0.386 | 0.395 | 0.395 | 0.346 | 0.346 | 0.232 | 0.232 | 0.259 | 0.259 | 0.247 | 0.247 | 0.271 | 0.271 | 0.26 | 0.26 | 0.317 | 0.317 | 0.296 | 0.296 | 0.005 | 0.005 | 0.683 | 0.683 | 0.541 | 0.541 | 0.192 | 0.192 | 0.24 | 0.24 | 0.243 | 0.243 | 0.5 | 0.5 | 0.111 | 0.111 | 0.006 | 0.006 | 0.006 |
Selling & Marketing 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 | 0.011 | 0.011 | 0.011 | 0.011 | 0.008 | 0.008 | 0.012 | 0.012 | 0.014 | 0.014 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 0.262 | 0.262 | 0.272 | 0.272 | 0.335 | 0.335 | 0.318 | 0.318 | 0.386 | 0.386 | 0.395 | 0.395 | 0.346 | 0.346 | 0.232 | 0.232 | 0.259 | 0.259 | 0.247 | 0.247 | 0.271 | 0.271 | 0.26 | 0.26 | 0.317 | 0.317 | 0.296 | 0.296 | 0.005 | 0.005 | 0.683 | 0.683 | 0.531 | 0.531 | 0.203 | 0.203 | 0.268 | 0.268 | 0.254 | 0.254 | 0.515 | 0.515 | 0.111 | 0.111 | 0.006 | 0.006 | 0.006 |
Other Expenses
| 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.295 | -0.295 | -0.295 | -0.295 | 0 | -0.293 | -0.293 | -0.293 | 0 | -0.369 | -0.369 | -0.369 | 0 | -0.283 | -0.283 | -0.283 | 0 | -0.27 | -0.27 | -0.27 | -0.252 | -0.252 | -0.252 | -0.252 | -0.192 | -0.192 | -0.192 | -0.192 | -0.018 | -0.018 | -0.018 | -0.018 |
Operating Expenses
| 0.262 | 0.262 | 0.432 | 0.432 | 0.434 | 0.434 | 0.458 | 0.458 | 0.497 | 0.497 | 0.529 | 0.529 | 0.49 | 0.49 | 0.334 | 0.334 | 0.31 | 0.31 | 0.363 | 0.363 | 0.346 | 0.346 | 0.352 | 0.352 | 0.366 | 0.366 | 0.405 | 0.405 | 0.066 | 0.066 | 0.777 | 0.777 | 0.55 | 0.55 | 0.32 | 0.32 | 0.332 | 0.332 | 0.452 | 0.452 | 0.615 | 0.615 | 0.166 | 0.166 | -0.012 | -0.012 | -0.012 |
Operating Income
| -7.171 | -7.171 | -6.805 | -3.357 | -1.127 | -0.511 | 0.421 | 0.24 | -10.62 | -10.62 | 2.086 | 2.086 | 7.218 | 7.218 | 6.88 | 6.88 | -5.659 | -5.659 | 5.08 | 5.08 | -0.745 | -0.745 | -4.277 | -4.277 | -1.993 | -1.993 | 4.526 | 4.526 | -1.044 | -1.044 | 4.18 | 4.18 | 3.963 | 3.963 | 1.693 | 1.693 | -0.691 | -0.691 | 0.443 | 0.443 | 1.591 | 1.591 | 1.512 | 1.512 | 0.329 | 0.329 | 0.329 |
Operating Income Ratio
| 1.038 | 1.038 | -4.003 | 1.13 | -0.532 | 3.958 | 0.22 | 0.359 | 1.044 | 1.044 | 0.808 | 0.808 | 0.945 | 0.945 | 0.957 | 0.957 | 1.05 | 1.05 | 0.94 | 0.94 | 1.634 | 1.634 | 1.082 | 1.082 | 1.198 | 1.198 | 0.925 | 0.925 | 1.007 | 1.007 | 0.847 | 0.847 | 0.883 | 0.883 | 0.841 | 0.841 | 1.526 | 1.526 | 0.508 | 0.508 | 0.736 | 0.736 | 0.901 | 0.901 | 0.966 | 0.966 | 0.966 |
Total Other Income Expenses Net
| -7.899 | -0.364 | -0.522 | -0.306 | -0.513 | -0.355 | -0.522 | -0.29 | -0.367 | -0.367 | -0.395 | -0.395 | -0.253 | -0.253 | -0.102 | -0.028 | -0.042 | -0.042 | -0.115 | -0.041 | -0.057 | -0.057 | -0.091 | -0.027 | -0.05 | -0.036 | -0.109 | -0.109 | -0.061 | -0.059 | -0.094 | -0.094 | -0.025 | -0.032 | -0.123 | -0.123 | -0.105 | -0.105 | -0.204 | -0.204 | -0.108 | -0.108 | -0.005 | -0.06 | -0.001 | -0.001 | -0.001 |
Income Before Tax
| -15.07 | -7.535 | -7.326 | -3.663 | -1.64 | -0.82 | -0.101 | -0.05 | -10.928 | -10.928 | 1.791 | 1.791 | 7.041 | 7.041 | 6.852 | 6.852 | -5.701 | -5.701 | 5.04 | 5.04 | -0.802 | -0.802 | -4.304 | -4.304 | -2.03 | -2.03 | 4.489 | 4.489 | -1.103 | -1.103 | 4.161 | 4.161 | 3.931 | 3.931 | 1.688 | 1.688 | -0.796 | -0.796 | 0.413 | 0.413 | 1.538 | 1.538 | 1.507 | 1.507 | 0.328 | 0.328 | 0.328 |
Income Before Tax Ratio
| 2.181 | 1.091 | -4.31 | 1.233 | -0.774 | 6.356 | -0.053 | -0.076 | 1.074 | 1.074 | 0.694 | 0.694 | 0.922 | 0.922 | 0.953 | 0.953 | 1.058 | 1.058 | 0.933 | 0.933 | 1.758 | 1.758 | 1.089 | 1.089 | 1.22 | 1.22 | 0.917 | 0.917 | 1.064 | 1.064 | 0.843 | 0.843 | 0.876 | 0.876 | 0.838 | 0.838 | 1.757 | 1.757 | 0.474 | 0.474 | 0.712 | 0.712 | 0.898 | 0.898 | 0.962 | 0.962 | 0.962 |
Income Tax Expense
| 0.92 | 0.92 | -2.897 | 1.448 | -0.747 | 0.374 | -0.536 | 0.268 | 2.784 | 2.784 | 0.044 | 0.044 | 1.69 | 1.69 | 1.871 | 1.871 | 1.494 | 1.494 | 1.131 | 1.131 | 0.143 | 0.143 | 1.209 | 1.209 | 0.637 | 0.637 | 1.034 | 1.034 | 0.421 | 0.421 | 1.185 | 1.185 | 1.119 | 1.119 | 0.468 | 0.468 | 0.311 | 0.311 | 0.119 | 0.119 | 0.32 | 0.32 | 0.297 | 0.297 | 0.051 | 0.051 | 0.051 |
Net Income
| 73.293 | -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 |
Net Income Ratio
| -10.609 | 0.957 | -2.606 | 0.746 | -0.421 | 3.459 | 0.228 | 0.326 | 0.8 | 0.8 | 0.677 | 0.677 | 0.7 | 0.7 | 0.693 | 0.693 | 0.78 | 0.78 | 0.723 | 0.723 | 1.445 | 1.445 | 0.783 | 0.783 | 0.837 | 0.837 | 0.706 | 0.706 | 0.658 | 0.658 | 0.603 | 0.603 | 0.627 | 0.627 | 0.606 | 0.606 | 1.071 | 1.071 | 0.61 | 0.61 | 0.564 | 0.564 | 0.721 | 0.721 | 0.813 | 0.813 | 0.813 |
EPS
| -0.09 | -0.09 | -0.061 | -0.03 | -0.012 | -0.006 | 0.006 | 0.003 | -0.11 | -0.11 | 0.021 | 0.021 | 0.078 | 0.078 | 0.08 | 0.08 | -0.068 | -0.068 | 0.064 | 0.064 | -0.011 | -0.011 | -0.052 | -0.052 | -0.023 | -0.023 | 0.058 | 0.058 | -0.014 | -0.014 | 0.063 | 0.063 | 0.06 | 0.06 | 0.026 | 0.026 | -0.011 | -0.011 | 0.009 | 0.009 | 0.039 | 0.039 | 0.033 | 0.033 | 0.016 | 0.016 | 0.016 |
EPS Diluted
| -0.09 | -0.09 | -0.061 | -0.03 | -0.012 | -0.006 | 0.006 | 0.003 | -0.11 | -0.11 | 0.021 | 0.021 | 0.078 | 0.078 | 0.08 | 0.08 | -0.068 | -0.068 | 0.064 | 0.064 | -0.011 | -0.011 | -0.052 | -0.052 | -0.023 | -0.023 | 0.058 | 0.058 | -0.014 | -0.014 | 0.063 | 0.063 | 0.06 | 0.06 | 0.026 | 0.026 | -0.011 | -0.011 | 0.009 | 0.009 | 0.039 | 0.039 | 0.033 | 0.033 | 0.016 | 0.016 | 0.016 |
EBITDA
| -14.466 | 0 | -3.448 | 0 | -1.127 | -0.467 | 0.421 | 0 | -10.576 | -10.576 | 0 | 0 | 7.228 | 7.228 | 0 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.019 | 0 | 0 | -0.005 | -0.005 | 0 | 0 | 0.208 | 0.208 | 0 | 0 | -0.005 | -0.005 | 0.329 | 0.329 | 0.329 |
EBITDA Ratio
| 2.094 | -0.267 | -4.003 | -0.872 | -0.532 | 3.619 | 0.22 | 0.368 | 1.039 | 1.039 | -0.114 | -0.114 | 0.946 | 0.946 | -0.004 | -0.004 | -0.546 | -0.546 | -0.008 | -0.008 | -0.502 | -0.502 | -0.605 | -0.605 | -0.744 | -0.744 | -0.008 | -0.008 | -0.754 | -0.754 | -0.004 | -0.004 | -0.007 | -0.007 | -0.003 | -0.003 | -1.141 | -1.141 | 0.238 | 0.238 | -0.025 | -0.025 | -0.003 | -0.003 | 0.966 | 0.966 | 0.966 |