Proteomics International Laboratories Limited
ASX:PIQ.AX
0.7 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||
Net Income
| -2.624 | -3.753 | -2.148 | -1.074 | -4.029 | -2.014 | -1.811 | -0.905 | -3.162 | -0.991 | -0.496 | -1.868 | -0.436 | -0.542 | -0.436 | -1.202 | -0.3 | -0.52 | -1.78 | -0.89 | -0.128 | -0.36 | -1.312 | -0.656 | 0.027 | -0.229 | -0.944 | -0.472 | -0.294 | -0.332 | -1.034 | -0.287 | -0.875 | -0.287 | -0.275 | -0.137 |
Depreciation & Amortization
| 0.41 | 0.318 | 0.296 | 0.148 | 0.234 | 0.117 | 0.21 | 0.105 | 0.207 | 0.188 | 0.094 | 0.184 | 0.091 | 0.182 | 0.091 | 0.182 | 0.095 | 0.047 | 0.093 | 0.046 | 0.108 | 0.059 | 0.127 | 0.064 | 0.162 | 0.041 | 0.003 | 0.001 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
Deferred Income Tax
| 0 | 0 | -0.222 | -0.222 | 0 | 0 | -0.097 | -0.097 | 0 | -0.122 | -0.122 | 0 | 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
| 0.675 | 0.104 | 0.149 | 0 | 0.175 | 0 | 0.332 | 0.166 | 0.18 | 0.18 | 0.09 | 0.147 | 0 | 0.149 | 0 | 0 | -0.155 | 0 | 0.427 | 0.213 | 0.024 | 0 | 0.048 | 0.024 | -0.259 | 0 | 0.108 | 0.054 | 0.105 | 0 | 0.109 | 0 | 0.145 | 0 | 0 | 0 |
Change In Working Capital
| -0.226 | 0 | 0.053 | 0.147 | 0 | 0 | -0.501 | -0.07 | 0 | 0.106 | 0.032 | 0 | 0 | 0.177 | 0 | 0 | 0.969 | 0 | 0 | 0 | -0.027 | 0 | 0 | 0 | -0.542 | 0 | 0 | 0 | -0.48 | 0 | 0 | 0 | -0.299 | 0 | 0 | 0 |
Accounts Receivables
| -0.039 | 0 | 0.294 | 0.147 | 0 | 0 | -0.139 | -0.07 | 0 | 0.064 | 0.032 | 0 | 0 | 0.137 | 0 | 0 | 0.102 | 0 | 0 | 0 | -0.285 | 0 | 0 | 0 | -0.176 | 0 | 0 | 0 | 0.054 | 0 | 0 | 0 | -0.014 | 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
| -0.187 | 0 | -0.242 | 0 | 0 | 0 | -0.362 | 0 | 0 | 0.042 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0.867 | 0 | 0 | 0 | 0.259 | 0 | 0 | 0 | -0.366 | 0 | 0 | 0 | -0.534 | 0 | 0 | 0 | -0.285 | 0 | 0 | 0 |
Other Non Cash Items
| -2.491 | 2.734 | -1.414 | -1.003 | 2.427 | 0.892 | -0.336 | -0.378 | 2.186 | -0.681 | -0.529 | 1.704 | 0.345 | 0.775 | 0.345 | 0.948 | -0.986 | 0.473 | 0.976 | 0.488 | -1.099 | 0.301 | 1.174 | 0.587 | -0.435 | 0.188 | 0.408 | 0.204 | -0.243 | 0.331 | 0.326 | 0.287 | 0.388 | 0.287 | 0.235 | 0.118 |
Operating Cash Flow
| -4.256 | -1.337 | -3.858 | -1.929 | -1.835 | -0.918 | -2.357 | -1.178 | -1.183 | -1.861 | -0.93 | -0.348 | 0 | 0.051 | 0 | -0.436 | -1.382 | 0 | -0.285 | -0.142 | -1.122 | 0 | 0.038 | 0.019 | -1.046 | 0 | -0.425 | -0.212 | -0.911 | 0 | -0.598 | 0 | -0.639 | 0 | -0.038 | -0.019 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.025 | -0.378 | -0.15 | -0.075 | -1.068 | -0.534 | -0.069 | -0.035 | -0.06 | -0.173 | -0.087 | -0.032 | -0.397 | -0.24 | -0.397 | -1.346 | -0.012 | -0.009 | -0.026 | -0.013 | -0.03 | -0.013 | -0.02 | -0.01 | -0.147 | -0.037 | -0.037 | 0 | -0.011 | -0.004 | -0.003 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0.015 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.232 | 0.232 | 0.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0.015 | 0.053 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.014 | 0.3 | -0.128 | 0.3 | 0 | -0.232 | -0.639 | 0.928 | 0.464 | -0.258 | -0.258 | -0.258 | 0 | -0.331 | -0.331 | -0.331 | 0 | -0.374 | -0.374 | -0.374 | -0.169 | -0.169 | -0.169 | -0.169 | 0 |
Investing Cash Flow
| -0.025 | -0.363 | -0.097 | -0.049 | -1.068 | -0.534 | -0.069 | -0.035 | -0.06 | -0.173 | -0.087 | -0.018 | -0.096 | -0.24 | -0.096 | -1.346 | -0.012 | -0.417 | 0.903 | 0.451 | -0.03 | -0.271 | -0.02 | -0.01 | -0.147 | -0.368 | -0.368 | 0 | -0.011 | -0.377 | -0.003 | -0.169 | -0.169 | -0.169 | -0.169 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -0.018 | 0 | 0 | 0 | 0 | 0 | 0 | -0.034 | 0 | 0 | -0.031 | -0.024 | -0.096 | -0.024 | -0.165 | -0.076 | -0.037 | -0.072 | 0 | -0.15 | -0.15 | -0.103 | 0 | -0.019 | -0.019 | -0.019 | 0 | 0 | 0 | 0 | -0.049 | -0.049 | -0.049 | -0.049 | 0 |
Common Stock Issued
| 6.01 | 0.619 | 3.226 | 0 | 7.614 | 0 | 0.023 | 0 | 0.222 | 0.13 | 0 | 5.573 | 0.762 | 0.122 | 0.762 | 2.925 | 0.056 | 0.03 | 0.03 | 0 | 0.819 | 0.819 | 0.819 | 0 | 0.504 | 0.504 | 0.504 | 0 | 0.024 | 0.024 | 0.024 | 0.763 | 0.763 | 0.763 | 0.763 | 0 |
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 | 0 | -0.032 | -0.032 | -0.032 | 0 | -0.026 | 0 | 0 | -0.107 | -0.107 | -0.107 | -0.107 | 0 |
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
| 5.952 | 0.041 | -0.063 | 1.58 | 7.614 | 3.807 | -0.012 | -0.006 | 0.222 | 0.098 | 0.049 | 5.573 | -0.834 | -0.058 | -0.834 | 2.925 | -0.02 | -0.41 | 0.063 | -0.005 | 2.779 | -0.94 | -0.94 | -0.052 | -0.092 | -0.82 | 1.903 | 0.951 | 0.025 | -0.401 | 0.101 | -0.776 | 2.646 | -0.776 | -0.776 | 0 |
Financing Cash Flow
| 5.952 | 0.642 | 3.16 | 1.58 | 7.614 | 3.807 | -0.012 | -0.006 | 0.188 | 0.098 | 0.049 | 5.542 | -0.096 | 0.099 | -0.096 | 2.726 | -0.02 | -0.417 | -0.009 | -0.005 | 2.779 | -0.271 | -0.103 | -0.052 | -0.092 | -0.368 | 1.903 | 0.951 | -0.001 | -0.377 | 0.101 | -0.169 | 2.646 | -0.169 | -0.169 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 6.027 | 0.397 | 0 | -2.355 | 0 | 1.219 | -3.331 | 5.077 | 0.968 | -6.573 | 4.953 | 0 | 0.304 | 0 | -0.73 | 1.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 1.67 | -1.057 | -0.795 | -0.397 | 4.711 | 2.355 | -2.438 | -4.55 | -1.055 | -1.937 | -7.541 | 5.176 | 0.213 | -0.09 | 0.213 | 0.944 | -1.414 | -0.201 | 2.346 | 0.304 | -0.111 | 0.385 | 0.496 | -0.042 | -1.866 | 0.048 | 1.914 | 0.739 | -1.359 | -0.356 | 1.003 | 0.492 | 0.504 | 0.492 | -0.011 | -0.019 |
Cash At End Of Period
| 6.64 | 4.97 | 6.027 | -0.397 | 6.822 | 2.355 | 2.112 | 0 | 4.55 | 5.605 | 0 | 7.541 | 0.591 | 2.365 | 0.591 | 2.455 | 1.511 | 0.378 | 2.925 | 0.304 | 0.579 | 0.579 | 0.69 | -0.042 | 0.194 | 0.194 | 2.06 | 0.739 | 0.146 | 0.146 | 1.505 | 0.501 | 0.501 | 0.501 | -0.002 | -0.019 |