Patrys Limited
ASX:PAB.AX
0.003 (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 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.241 | 4.462 | 3.046 | 3.832 | 7.818 | 10.763 | 6.917 | 13.169 | 3.981 | 5.571 | 6.474 | 6.077 | 4.605 | 0.912 | 1.911 | 2.706 | 3.215 | 4.011 | 4.647 | 5.447 | 8.644 | 10.318 | 5.232 | 5.232 | 6.09 | 6.09 | 6.189 | 6.203 | 6.81 | 9.596 | 15.234 |
Short Term Investments
| 0 | 0 | 1 | 2.004 | 2.004 | 4.843 | 4 | 0 | 0 | 0 | 0 | 2.077 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2.241 | 4.462 | 4.046 | 5.836 | 7.818 | 10.763 | 6.917 | 13.169 | 3.981 | 5.571 | 6.474 | 8.155 | 6.605 | 0.912 | 1.911 | 2.706 | 3.215 | 4.011 | 4.647 | 5.447 | 8.644 | 10.318 | 5.232 | 5.232 | 6.09 | 6.09 | 6.189 | 6.203 | 6.81 | 9.596 | 15.234 |
Net Receivables
| 1.342 | 0.654 | 2.842 | 5.164 | 3.411 | 2.986 | 1.277 | 0.788 | 0.68 | 0.119 | 0.025 | 0.188 | 0.025 | 0.653 | 0.025 | 0.305 | 0.259 | 0.065 | 0.013 | 0.014 | 0.074 | 0.045 | 0.052 | 0 | 0.792 | 0 | 0.036 | 0.044 | 0.681 | 0.117 | 0.201 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.259 | 0 | -0.013 | 0 | -0.074 | 0 | 0.074 | 0 | 0 | 0 | 0.136 | 0.07 | 0 | 0.142 | 0 |
Other Current Assets
| 0.226 | 0.112 | 0.241 | 0.125 | 2.298 | 4.843 | 4.21 | 0.078 | 0.183 | 0.082 | 0.855 | -0 | 0.718 | 0.062 | 0.554 | 0.071 | 0.329 | 0.028 | 0.047 | 0.057 | 0.183 | 0.085 | 0.08 | 0 | 0.326 | 0 | 0.017 | 0.018 | 0.078 | 0.081 | 0.756 |
Total Current Assets
| 3.809 | 5.229 | 7.129 | 11.125 | 13.528 | 18.591 | 12.404 | 14.036 | 4.844 | 5.772 | 7.354 | 8.343 | 7.349 | 1.627 | 2.491 | 3.082 | 3.544 | 4.105 | 4.694 | 5.518 | 8.827 | 10.448 | 5.438 | 5.438 | 7.208 | 7.208 | 6.378 | 6.335 | 7.57 | 9.936 | 16.191 |
Non-Current Assets: | |||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.004 | 0.003 | 0.002 | 0.003 | 0.004 | 0.003 | 0.004 | 0.005 | 0.004 | 0.005 | 0.006 | 0.004 | 0.006 | 0.003 | 0.004 | 0.006 | 0.006 | 0.007 | 0.079 | 0.237 | 0.251 | 0.29 | 0.287 | 0.287 | 0.273 | 0.273 | 0.376 | 0.476 | 0.676 | 0.83 | 0.641 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.349 | 0.371 | 0.394 | 0.416 | 0.439 | 0.461 | 0.484 | 0.506 | 0.529 | 0.551 | 0.574 | 0.596 | 0.619 | 0.641 | 0.664 | 0.686 | 0.709 | 0 | 0 | 5.559 | 5.736 | 5.919 | 6.129 | 6.129 | 6.334 | 6.334 | 6.608 | 8.035 | 8.061 | 8.411 | 4.167 |
Goodwill and Intangible Assets
| 0.349 | 0.371 | 0.394 | 0.416 | 0.439 | 0.461 | 0.484 | 0.506 | 0.529 | 0.551 | 0.574 | 0.596 | 0.619 | 0.641 | 0.664 | 0.686 | 0.709 | 0 | 0 | 5.559 | 5.736 | 5.919 | 6.129 | 6.129 | 6.334 | 6.334 | 6.608 | 8.035 | 8.061 | 8.411 | 4.167 |
Long Term 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 | 0 | 0 | 0 | 0 | 0 | 0 | 2.86 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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-Current Assets
| -0 | 0 | -0.395 | -0.419 | -0.442 | -0.464 | -0.488 | 0 | -0.532 | -0.556 | -0.58 | -0.6 | -0.624 | -0.644 | -0.668 | -0.692 | -0.715 | -0.007 | -0.079 | -5.796 | -5.987 | -6.208 | -6.416 | -6.416 | -6.607 | -6.607 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 0.353 | 0.374 | 0.395 | 0.419 | 0.442 | 0.464 | 0.488 | 0.512 | 0.532 | 0.556 | 0.58 | 0.6 | 0.624 | 0.644 | 0.668 | 0.692 | 0.715 | 0.007 | 0.079 | 5.796 | 5.987 | 6.208 | 6.416 | 6.416 | 6.607 | 6.607 | 6.984 | 8.511 | 8.737 | 9.241 | 7.667 |
Total Assets
| 4.162 | 5.603 | 7.524 | 11.543 | 13.97 | 19.055 | 12.892 | 14.547 | 5.376 | 6.328 | 7.934 | 8.943 | 7.973 | 2.271 | 3.159 | 3.774 | 4.259 | 4.112 | 4.773 | 11.314 | 14.814 | 16.657 | 11.854 | 11.854 | 13.815 | 13.815 | 13.362 | 14.846 | 16.307 | 19.177 | 23.858 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||
Account Payables
| 0.371 | 0.284 | 0.422 | 1.444 | 0.31 | 3.474 | 0.632 | 0.37 | 0.313 | 0.38 | 0.199 | 0.422 | 0.22 | 0.494 | 0.065 | 0.462 | 0.035 | 0.659 | 0.157 | 1.439 | 1.543 | 2.293 | 0.195 | 0.195 | 0.748 | 0.748 | 0.309 | 0.331 | 0.174 | 0.242 | 0.6 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.025 | 0.009 |
Tax 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 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Liabilities
| 0.318 | 0.3 | 0.265 | 0.263 | 0.233 | 0.233 | 0.218 | 0.182 | 0.16 | 0.136 | 0.422 | 0.106 | 0.44 | 0.091 | 0.415 | 0.123 | 0.56 | 0.025 | 0.589 | 0.073 | 0.793 | 0.113 | 0.85 | 0.85 | 0.091 | 0.091 | 0.607 | 0.95 | 0.782 | 0.993 | 0.247 |
Total Current Liabilities
| 0.689 | 0.584 | 0.687 | 1.708 | 0.543 | 3.707 | 0.85 | 0.552 | 0.473 | 0.516 | 0.621 | 0.528 | 0.661 | 0.585 | 0.48 | 0.586 | 0.595 | 0.684 | 0.746 | 1.512 | 2.336 | 2.406 | 1.044 | 1.044 | 0.839 | 0.839 | 0.916 | 1.281 | 0.959 | 1.26 | 0.856 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0.025 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 |
Other Non-Current Liabilities
| 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.025 | 0.019 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0 |
Total Non-Current Liabilities
| 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.025 | 0.019 | 0.016 | 0 | 0.021 | 0 | 0.016 | 0 | 0.025 | 0 | 0.056 | 0 | 0.043 | 0 | 0.037 | 0 | 0 | 0 | 0 | 0.1 | 0.115 | 0.2 | 0.026 |
Total Liabilities
| 0.691 | 0.584 | 0.687 | 1.708 | 0.543 | 3.707 | 0.85 | 0.58 | 0.498 | 0.536 | 0.637 | 0.528 | 0.682 | 0.585 | 0.496 | 0.586 | 0.62 | 0.684 | 0.802 | 1.512 | 2.379 | 2.406 | 1.081 | 1.044 | 0.839 | 0.839 | 0.916 | 1.381 | 1.074 | 1.46 | 0.882 |
Equity: | |||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 85.734 | 85.734 | 85.73 | 85.724 | 85.724 | 85.672 | 78.112 | 78.039 | 67.087 | 67.067 | 67.067 | 67.069 | 67.039 | 60.214 | 60.036 | 60.036 | 60.036 | 59.676 | 59.676 | 59.676 | 59.676 | 57.483 | 50.713 | 50.713 | 50.713 | 50.713 | 49.136 | 45.075 | 39.635 | 34.677 | 31.581 |
Retained Earnings
| -83.874 | -82.462 | -81.119 | -78.186 | -74.296 | -72.028 | -67.518 | -65.466 | -63.461 | -62.434 | -60.724 | -59.423 | -60.336 | -58.837 | -57.891 | -57.352 | -56.903 | -56.574 | -56.103 | -50.399 | -47.711 | -43.918 | -41.23 | -41.23 | -38.967 | -38.967 | -37.701 | -32.592 | -25.17 | -17.635 | -8.973 |
Accumulated Other Comprehensive Income/Loss
| 1.61 | 1.746 | 2.227 | 2.298 | 2 | 1.704 | 1.449 | 1.394 | 1.253 | 1.16 | 0.954 | 0.743 | 0.589 | 0.294 | 0.518 | 0.492 | 0.506 | 0.305 | 0.397 | 0.478 | 0.469 | 0.647 | 1.29 | 0 | 0 | 0 | 1.01 | 0.982 | 0.768 | 0.676 | 0.368 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.483 | 1.23 | -11.746 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 3.47 | 5.019 | 6.838 | 9.836 | 13.427 | 15.348 | 12.042 | 13.967 | 4.878 | 5.792 | 7.296 | 8.389 | 7.291 | 1.67 | 2.663 | 3.177 | 3.638 | 3.407 | 3.97 | 9.755 | 12.434 | 14.212 | 10.773 | 9.483 | 12.976 | 11.746 | 12.446 | 13.465 | 15.233 | 17.718 | 22.976 |
Total Equity
| 3.47 | 5.019 | 6.838 | 9.836 | 13.427 | 15.348 | 12.042 | 13.967 | 4.878 | 5.792 | 7.296 | 8.389 | 7.291 | 1.67 | 2.663 | 3.177 | 3.638 | 3.407 | 3.97 | 9.755 | 12.434 | 14.212 | 10.773 | 9.483 | 12.976 | 11.746 | 12.446 | 13.465 | 15.233 | 17.718 | 22.976 |
Total Liabilities & Shareholders Equity
| 4.162 | 5.603 | 7.524 | 11.543 | 13.97 | 19.055 | 12.892 | 14.547 | 5.376 | 6.328 | 7.934 | 8.943 | 7.973 | 2.255 | 3.159 | 3.762 | 4.259 | 4.091 | 4.773 | 11.267 | 14.814 | 16.618 | 11.854 | 0 | 0 | 0 | 13.362 | 14.846 | 16.307 | 19.177 | 23.858 |