Patrys Limited
ASX:PAB.AX
0.003 (AUD) • At close January 15, 2025
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 Q2 | 2012 Q4 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||
Net Income
| -1.587 | -1.952 | -3.172 | -3.889 | -2.271 | -4.51 | -2.059 | -2.004 | -1.038 | -1.71 | -1.303 | 0.892 | -1.503 | -0.994 | -0.556 | -0.502 | -0.504 | -0.577 | -5.782 | -2.689 | -4.031 | -3.259 | -1.765 | -1.266 | -2.554 | -1.277 | -1.855 | -3.711 | -1.855 | -1.884 | -3.768 | -3.768 | -4.331 | -4.331 | -3.662 | -1.831 |
Depreciation & Amortization
| 0.047 | 0 | 0.047 | 0 | 0.048 | 0 | 0.049 | 0 | 0.048 | 0 | 0.048 | 0 | 0.048 | 0 | 0.048 | 0 | 0.02 | 0 | 0.604 | 0 | 0.275 | 0.27 | 0.324 | 0.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | -1.086 | 0 | 1.514 | 0 | 0.27 | 0 | -0.474 | 0 | -0.291 | 0 | -0.166 | 0 | 0.164 | 0 | 0.243 | 0 | -0.065 | 0 | 0.012 | 0 | -1.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.163 | 0 | 0.466 | 0 | 0.572 | 0 | 0.271 | 0 | 0.366 | 0 | 0.387 | 0 | 0.309 | 0 | 0.078 | 0 | 0.003 | 0 | 0.004 | 0 | 0.01 | 0.01 | 0.021 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 1.571 | 0 | 0.658 | 0 | -2.382 | 0 | -0.493 | 0 | 0.044 | 0 | -0.059 | 0 | -0.137 | 0 | -0.247 | 0 | -0.339 | 0 | 0.075 | 0 | 0.061 | 0 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 1.5 | 0 | 0.573 | 0 | -2.134 | 0 | -0.589 | 0 | 0.061 | 0 | -0.097 | 0 | -0.143 | 0 | -0.241 | 0 | -0.246 | 0 | 0.061 | 0 | -0.022 | 0 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 |
Other Working Capital
| 0.07 | 0 | 0.085 | 0 | -0.248 | 0 | 0.096 | 0 | -0.017 | 0 | 0.037 | 0 | 0.006 | 0 | -0.005 | 0 | -0.093 | 0 | 0.014 | 0 | 0.083 | 0 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -2.412 | 2.355 | 1.38 | -0.097 | -0.657 | -1.242 | -0.265 | 0.451 | -1.032 | 0.827 | -0.289 | 0.571 | 0.188 | 0.003 | -0.086 | -0.012 | 0.137 | -0.273 | 4.351 | -0.677 | 0.392 | 1.181 | 0.114 | -0.768 | 2.554 | 1.277 | 1.855 | 3.711 | 1.855 | 1.884 | 3.768 | 3.768 | 4.331 | 4.331 | 3.662 | 1.831 |
Operating Cash Flow
| -2.218 | 0.403 | -1.793 | -3.986 | -2.928 | -5.752 | -2.324 | -1.553 | -1.613 | -0.883 | -1.592 | 1.463 | -1.096 | -0.991 | -0.763 | -0.514 | -0.681 | -0.85 | -0.749 | -3.366 | -3.292 | -1.797 | -1.314 | -1.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.003 | 0 | 0 | 0 | -0.002 | 0 | -0 | -0.004 | 0 | 0 | -0.004 | 0 | -0.004 | 0 | -0 | -0.003 | -0.005 | 0 | 0 | -0.002 | 0 | 0 | -0.116 | 0 | -0.193 | -0.097 | -0.229 | -0.459 | -0.229 | -0.332 | -0.664 | -0.664 | -0.695 | -0.695 | -0.732 | -0.366 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.007 | -0.007 | -4 | 0 | 0 | 0 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.94 | -0.47 |
Sales Maturities Of Investments
| 0 | 1.01 | 1 | 0 | -0.009 | 2.005 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Investing Activites
| 0 | 1.01 | 1 | 0 | -0.002 | 1.998 | -4 | 0 | 0 | 0 | 2.025 | -0.025 | -2 | 0 | 0 | 0 | -0.012 | 0.081 | -0.032 | -0.104 | -0.04 | -0.035 | 0.011 | -0.152 | -1.684 | -0.842 | -1.049 | -2.098 | -1.049 | -1.431 | -2.863 | -2.863 | -2.934 | -2.934 | -2.055 | -1.027 |
Investing Cash Flow
| -0.003 | 1.01 | 1 | 0 | -0.004 | 1.998 | -4 | -0.004 | 0 | 0 | 2.021 | -0.025 | -2.004 | 1.911 | -0 | -0.003 | -0.017 | 0.081 | -0.032 | -0.106 | -0.04 | -0.035 | -0.104 | -0.152 | -1.877 | -0.939 | -1.278 | -2.557 | -1.278 | -1.764 | -3.527 | -3.527 | -3.629 | -3.629 | -3.727 | -1.864 |
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 |
Common Stock Issued
| 0 | 0.004 | 0.006 | 0 | 0.002 | 7.555 | 0.04 | 11.011 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.932 | 0 | 2.203 | 1.102 | 1.445 | 2.89 | 1.445 | 1.259 | 2.518 | 2.518 | 1.548 | 1.548 | 12.945 | 6.472 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.088 | 0 | -0.135 | -0.067 | -0.085 | -0.17 | -0.085 | -0.015 | -0.03 | -0.03 | -0.01 | -0.01 | -0.739 | -0.369 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financing Activities
| 0 | 0.004 | 0.006 | 0 | 0.002 | 7.555 | 0.04 | 11.011 | 0 | 0 | 0.002 | -0 | 6.819 | -0.002 | -1.911 | 3.215 | -3.215 | 4.647 | -4.647 | 8.644 | 1.881 | 7.04 | 0 | 1.688 | -1.877 | -0.939 | -2.634 | -2.557 | -1.278 | -3.006 | -3.527 | -3.527 | -3.629 | -3.629 | -3.727 | -1.864 |
Financing Cash Flow
| 0 | 0.004 | 0.006 | 0 | 0.002 | 7.555 | 0.04 | 11.011 | 0 | 0 | 0.002 | -0 | 6.819 | -0.002 | -1.911 | 3.215 | -3.215 | 4.647 | -4.647 | 8.644 | 1.881 | 7.04 | 0.844 | 1.688 | -1.877 | -0.939 | -1.278 | -2.557 | -1.278 | -1.764 | -3.527 | -3.527 | -3.629 | -3.629 | -3.727 | -1.864 |
Other Information: | ||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -0 | 0 | 0 | -0.015 | 0.045 | 0.032 | -0.267 | 0.023 | -0.02 | -0.034 | 0.034 | -0.025 | -0.006 | -0.032 | 0.008 | -0.098 | 0.134 | -0.02 | 0.275 | -0.223 | -0.123 | 0.096 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -2.222 | 1.417 | -0.786 | 3.832 | -2.945 | 3.846 | -6.253 | 9.188 | -1.589 | 5.571 | 0.396 | 1.472 | 3.694 | 0.912 | -2.706 | 2.706 | -4.011 | 4.011 | -5.447 | 5.447 | -1.674 | 5.085 | -0.957 | 6.09 | -0.004 | -0.004 | -0.145 | -0.145 | -0.145 | -0.703 | -0.703 | -0.703 | -1.41 | -1.41 | 3.228 | 3.228 |
Cash At End Of Period
| 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 | 0 | 2.706 | 0 | 4.011 | 0 | 5.447 | 8.644 | 10.318 | 5.232 | 6.09 | 1.547 | 1.547 | 1.551 | 1.551 | 1.551 | 1.696 | 1.696 | 1.696 | 2.399 | 2.399 | 3.808 | 3.808 |