Power Minerals Limited
ASX:PNN.AX
0.099 (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 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 | 2007 Q4 | 2006 Q4 | 2005 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.473 | 1.992 | 2.373 | 6.477 | 3.588 | 5.446 | 2.98 | 2.101 | 0.148 | 0.27 | 0.916 | 0.116 | 0.352 | 1.108 | 3.011 | 0.674 | 0.415 | 0.828 | 1.248 | 2.116 | 0.674 | 0.657 | 0.945 | 0.945 | 1.6 | 1.6 | 1.693 | 4.672 | 6.019 | 12.38 | 15.446 | 33.382 | 1.424 | 3.281 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.105 | 0 | 0 |
Cash and Short Term Investments
| 0.473 | 1.992 | 2.373 | 6.477 | 3.588 | 5.446 | 2.98 | 2.421 | 0.148 | 0.27 | 0.916 | 0.116 | 0.352 | 1.108 | 3.011 | 0.674 | 0.415 | 0.828 | 1.248 | 2.116 | 0.674 | 0.657 | 0.945 | 0.945 | 1.6 | 1.6 | 1.693 | 4.672 | 6.019 | 12.38 | 15.446 | 33.487 | 1.424 | 3.281 |
Net Receivables
| 1.322 | 0.114 | 0.182 | 0.127 | 0.095 | 0.155 | 0.136 | 0.181 | 0.201 | 0.234 | 0.328 | 0.37 | 0.356 | 0.221 | 0.288 | 0.011 | 0.252 | 0.002 | 0.401 | 0.006 | 0.337 | 0.409 | 0.527 | 0 | 0.485 | 0 | 0.345 | 0.477 | 0.143 | 0.191 | 0.703 | 0.212 | 0.036 | 0.075 |
Inventory
| 0.002 | 0 | 0 | 0 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0.356 | -0 | 0 | 0 | -0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 1.41 | 2.517 | 2.549 | 0 | 0.004 | 0.049 | 0.003 | -0 | 0.005 | 0.034 | 0.004 | 0.029 | 0.371 | 0.05 | 0.302 | 0.048 | 0.277 | 0.057 | 0.032 | 0.131 | 0.054 | 0.072 | 0.055 | 0 | 0.85 | 0 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0.098 | 0 |
Total Current Assets
| 3.208 | 4.623 | 5.104 | 6.604 | 3.683 | 5.65 | 3.119 | 2.602 | 0.354 | 0.538 | 1.247 | 0.515 | 0.723 | 1.379 | 3.316 | 0.734 | 0.694 | 0.886 | 1.681 | 2.253 | 1.066 | 1.139 | 1.527 | 1.527 | 2.935 | 2.935 | 2.114 | 5.149 | 6.162 | 12.571 | 16.149 | 33.699 | 1.558 | 3.356 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.117 | 30.423 | 26.113 | 0.124 | 0.121 | 0.076 | 0.036 | 0.035 | 0.003 | 0.028 | 0.004 | 17.347 | 17.389 | 14.952 | 13.927 | 13.185 | 12.655 | 14.141 | 13.608 | 16.913 | 19.819 | 22.554 | 21.706 | 21.706 | 20.945 | 20.945 | 21.784 | 20.135 | 18.679 | 13.782 | 25.417 | 4.162 | 2.897 | 1.018 |
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 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 2.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 2.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0.063 | 0.071 | 0.258 | 0.171 | 0.114 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0 | 0 | 0 | 0.033 | 0.036 | 0.041 | 0.043 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.398 | 0 | 5.273 | 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
| 33.445 | 0 | -0.258 | 25.412 | 23.522 | 21.542 | 18.578 | 18.175 | 18.077 | 17.898 | 17.621 | 0.004 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.013 | 0.013 | 0.015 | 0.036 | 0.036 | 0 | -21.706 | -20.945 | -20.945 | 0 | 0.002 | 0.005 | 0.002 | 0.004 | 0 | 0 | 0 |
Total Non-Current Assets
| 33.626 | 30.494 | 26.113 | 25.707 | 23.757 | 21.618 | 20.907 | 18.21 | 23.478 | 17.925 | 22.902 | 17.351 | 17.393 | 14.956 | 13.931 | 13.189 | 12.659 | 14.154 | 13.621 | 16.929 | 19.854 | 22.59 | 21.741 | 21.706 | 20.945 | 20.945 | 21.817 | 20.172 | 18.725 | 13.827 | 25.422 | 4.162 | 2.897 | 1.018 |
Total Assets
| 36.833 | 35.117 | 31.474 | 32.312 | 27.44 | 27.268 | 24.026 | 20.812 | 23.832 | 18.463 | 24.149 | 17.866 | 18.116 | 16.334 | 17.247 | 13.923 | 13.353 | 15.041 | 15.302 | 19.182 | 20.92 | 23.729 | 23.269 | 23.269 | 23.913 | 23.913 | 23.931 | 25.322 | 24.887 | 26.399 | 41.571 | 37.861 | 4.455 | 4.374 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||
Account Payables
| 0.623 | 0.319 | 0.879 | 0.286 | 0.221 | 0.322 | 0.189 | 0.13 | 0.143 | 0.093 | 0.123 | 0.066 | 0.473 | 0.191 | 0.582 | 0.112 | 0.064 | 0.149 | 0.126 | 0.173 | 0.153 | 0.194 | 0.193 | 0.193 | 0.124 | 0.124 | 0.321 | 0.275 | 0.564 | 0.955 | 1.703 | 0.376 | 0.092 | 0.098 |
Short Term Debt
| 1.244 | 0.048 | 0.009 | 0.022 | 0.007 | 0.021 | 0.025 | 0.025 | 0.058 | 0 | 0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.811 | 6.52 | 0.027 | 0 |
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 | 0 | 0 | 0 |
Deferred Revenue
| 0 | -0.048 | -0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.193 | 0.176 | 0.176 | 0 |
Other Current Liabilities
| 0.13 | 0.199 | 0.134 | 0.09 | 0.051 | 0.029 | 0.175 | 0.21 | 0.199 | 0.174 | 0.166 | 0.17 | 0.162 | 0.158 | 0.218 | 0.243 | 0.25 | 0.196 | 0.258 | 0.216 | 0.367 | 0.206 | 0.255 | 0.255 | 0.907 | 0.907 | 0.354 | 0.427 | 0.3 | 0.355 | 0.078 | 0.042 | 0.031 | 0.028 |
Total Current Liabilities
| 1.996 | 0.518 | 1.013 | 0.398 | 0.279 | 0.372 | 0.389 | 0.365 | 0.4 | 0.267 | 0.411 | 0.237 | 0.634 | 0.349 | 0.799 | 0.355 | 0.315 | 0.344 | 0.384 | 0.39 | 0.519 | 0.4 | 0.448 | 0.448 | 1.031 | 1.031 | 0.675 | 0.702 | 0.863 | 1.31 | 16.786 | 7.114 | 0.326 | 0.126 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.021 | 0 | 0 | 0 | 0.122 | 0.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.398 | 0 | 5.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.334 | 0.436 | 1.073 | 0.666 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0.011 | 0.007 | 0.007 | 0.004 | 0.004 | -0 | -0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.008 | 0.006 | 0 | 0 | 0 | 0.01 | 0.027 | 0.008 | 0.002 | 1.922 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0 | 0.011 | 0.007 | 0.007 | 0.004 | 0.004 | 0.009 | 0.021 | 5.398 | 0 | 5.281 | 0.122 | 0.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.207 | 0.208 | 0.006 | 0 | 0 | 0 | 0.01 | 0.027 | 0.342 | 0.438 | 2.995 | 0.666 | 0 | 0 |
Total Liabilities
| 1.996 | 0.518 | 1.021 | 0.405 | 0.283 | 0.375 | 0.397 | 0.387 | 5.798 | 0.267 | 5.692 | 0.359 | 1.025 | 0.349 | 0.799 | 0.355 | 0.315 | 0.344 | 0.384 | 0.39 | 0.726 | 0.608 | 0.454 | 0.448 | 1.045 | 1.031 | 0.685 | 0.729 | 1.205 | 1.748 | 19.781 | 7.78 | 0.326 | 0.126 |
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 | 0 | 0 | 0 |
Common Stock
| 52.149 | 51.61 | 45.927 | 45.575 | 40.952 | 41.216 | 35.779 | 33.785 | 31.553 | 31.332 | 31.105 | 29.79 | 28.174 | 26.695 | 26.695 | 23.277 | 22.278 | 21.944 | 21.708 | 21.405 | 20.907 | 20.481 | 19.932 | 19.932 | 19.89 | 19.89 | 19.214 | 19.214 | 16.297 | 16.297 | 13.111 | 12.667 | 4.938 | 4.726 |
Retained Earnings
| -21.832 | -20.601 | -18.757 | -17.296 | -16.49 | -16.199 | -15.443 | -14.821 | -14.34 | -13.896 | -13.355 | -12.876 | -11.981 | -11.274 | -10.652 | -10.116 | -9.698 | -7.652 | -7.196 | -3.021 | -1.152 | 2.24 | 2.49 | 2.49 | 2.615 | 2.615 | 3.671 | 5.016 | 7.022 | 7.982 | 8.33 | 17.277 | -0.947 | -0.478 |
Accumulated Other Comprehensive Income/Loss
| 4.52 | 3.579 | 3.283 | 3.628 | 2.695 | 1.875 | 3.293 | 1.461 | 0.821 | 0.76 | 0.707 | 0.594 | 0.898 | 0.562 | 0.404 | 0.406 | 0.457 | 0.405 | 0.406 | 0.404 | 0.438 | 0.4 | 0.393 | 0 | 0 | 0 | 0.362 | 0.362 | 0.362 | 0.371 | 0.291 | 0.137 | 0.138 | 0 |
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 | -22.422 | 0.363 | -22.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 34.837 | 34.588 | 30.453 | 31.907 | 27.157 | 26.893 | 23.629 | 20.425 | 18.034 | 18.195 | 18.457 | 17.507 | 17.091 | 15.984 | 16.447 | 13.567 | 13.038 | 14.696 | 14.918 | 18.789 | 20.194 | 23.121 | 22.814 | 22.422 | 22.868 | 22.505 | 23.247 | 24.593 | 23.682 | 24.65 | 21.732 | 30.081 | 4.129 | 4.248 |
Total Equity
| 34.837 | 34.588 | 30.453 | 31.907 | 27.157 | 26.893 | 23.629 | 20.425 | 18.034 | 18.195 | 18.457 | 17.507 | 17.091 | 15.984 | 16.447 | 13.567 | 13.038 | 14.696 | 14.918 | 18.789 | 20.194 | 23.121 | 22.814 | 22.422 | 22.868 | 22.505 | 23.247 | 24.593 | 23.682 | 24.65 | 21.79 | 30.081 | 4.129 | 4.248 |
Total Liabilities & Shareholders Equity
| 36.833 | 35.106 | 31.474 | 32.312 | 27.44 | 27.268 | 24.026 | 20.812 | 23.832 | 18.463 | 24.149 | 17.866 | 18.116 | 16.333 | 17.247 | 13.922 | 13.353 | 15.041 | 15.302 | 19.178 | 20.92 | 23.729 | 23.269 | 0 | 23.913 | 0 | 23.931 | 25.322 | 24.887 | 26.399 | 41.571 | 37.861 | 4.455 | 4.374 |