Praemium Limited
ASX:PPS.AX
0.645 (AUD) • At close November 5, 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 Q2 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 44.339 | 40.951 | 46.254 | 38.225 | 80.545 | 19.375 | 26.526 | 28.888 | 15.527 | 14.738 | 13.748 | 11.313 | 12.121 | 9.664 | 8.983 | 8.207 | 10.426 | 11.215 | 11.477 | 10.371 | 8.562 | 7.947 | 8.061 | 8.258 | 4.713 | 4.644 | 5.614 | 5.62 | 13.087 | 16.763 | 17.064 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0.211 | 0 | 0.387 | 0 | 0.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 44.339 | 40.951 | 46.254 | 38.225 | 80.545 | 19.375 | 26.737 | 28.888 | 15.915 | 14.738 | 13.748 | 11.313 | 12.121 | 9.664 | 8.983 | 8.207 | 10.426 | 11.215 | 11.477 | 10.371 | 8.562 | 7.947 | 8.061 | 8.258 | 4.713 | 4.644 | 5.614 | 5.62 | 13.087 | 16.763 | 17.064 |
Net Receivables
| 10.847 | 9.798 | 10.547 | 15.171 | 7.877 | 9.783 | 8.996 | 7.881 | 5.995 | 7.11 | 4.543 | 7.647 | 4.51 | 7.886 | 4.02 | 6.106 | 3.565 | 4.844 | 1.983 | 3.766 | 2.48 | 3.576 | 2.339 | 1.988 | 2.009 | 1.437 | 2.708 | 2.142 | 1.457 | 1.392 | 0.503 |
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 |
Other Current Assets
| 2.726 | 2.141 | 1.97 | 1.767 | 1.913 | 15.799 | 3.119 | 3.938 | 2.512 | 2.902 | 3.093 | 0 | 2.825 | 0 | 2.675 | 0 | 1.775 | 0 | 1.08 | 0 | 1.359 | -0 | 0.87 | -0 | 0.46 | 0.504 | 0.665 | 0.836 | 0.692 | 0.453 | 0.214 |
Total Current Assets
| 57.912 | 52.89 | 58.771 | 55.163 | 90.334 | 44.957 | 38.853 | 40.707 | 24.421 | 24.751 | 21.384 | 18.959 | 19.456 | 17.55 | 15.678 | 14.313 | 15.765 | 16.059 | 14.541 | 14.137 | 12.401 | 11.523 | 11.27 | 10.246 | 7.182 | 6.585 | 8.987 | 8.598 | 15.235 | 18.608 | 17.78 |
Non-Current Assets: | |||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2.965 | 2.715 | 3.054 | 1.168 | 1.609 | 2.088 | 3.818 | 5.979 | 5.05 | 5.967 | 1.303 | 1.225 | 1.316 | 1.275 | 1.239 | 1.344 | 0.904 | 0.986 | 0.86 | 0.813 | 0.845 | 0.874 | 0.864 | 0.805 | 0.662 | 0.982 | 1.355 | 1.892 | 2.2 | 2.124 | 0.424 |
Goodwill
| 48.903 | 47.775 | 47.775 | 47.775 | 47.775 | 47.775 | 49.891 | 54.606 | 2.811 | 2.894 | 2.811 | 2.793 | 3.208 | 2.984 | 2.946 | 3.018 | 2.88 | 3.184 | 3.158 | 0.6 | 0.523 | 0.55 | 0.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 19.926 | 14.507 | 60.545 | 11.483 | 58.37 | 11.011 | 63.647 | 13.893 | 12.028 | 7.973 | 7.119 | 5.75 | 3.245 | 1.848 | 1.435 | 1.719 | 1.426 | 1.829 | 2.085 | 0.204 | 0.238 | 0.272 | 0.306 | 0.933 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.014 |
Goodwill and Intangible Assets
| 68.829 | 62.282 | 108.32 | 59.258 | 106.145 | 58.786 | 113.538 | 68.499 | 14.839 | 10.867 | 9.929 | 8.543 | 6.453 | 4.833 | 4.382 | 4.736 | 4.307 | 5.013 | 5.243 | 0.804 | 0.76 | 0.822 | 0.859 | 0.933 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.014 |
Long Term Investments
| 2.268 | 2.114 | 2.055 | 1.734 | 1.702 | 2.215 | 2.143 | 2.127 | 6.497 | 1.38 | 1.363 | 2.276 | 2.287 | 2.274 | 2.242 | 1.964 | 1.784 | 1.281 | 1.309 | 1.354 | 1.285 | 1.223 | 1.259 | 1.33 | 1.213 | 1.741 | 0.232 | 0.149 | 0.227 | 0.386 | 0.359 |
Tax Assets
| 4.792 | 3.564 | 5.074 | 3.419 | 4.895 | 2.87 | 3.317 | 0.536 | 1.233 | 1.901 | 1.399 | 0 | 0.807 | 0 | 0.629 | 0 | 0.616 | 0 | 0.56 | 0 | 2.18 | 0 | 4.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0 | -47.775 | 0 | -47.775 | 0 | -49.891 | 0 | -2.811 | 0 | -1.399 | 1.392 | -0.807 | 0.623 | -0.629 | 0.591 | -0.616 | 0.6 | -0.56 | 0.476 | -2.18 | 2.845 | 0 | -3.067 | 0 | 0.221 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 78.854 | 70.675 | 70.728 | 65.578 | 66.576 | 65.959 | 72.925 | 77.14 | 24.809 | 20.115 | 12.595 | 13.437 | 10.056 | 9.004 | 7.863 | 8.635 | 6.994 | 7.88 | 7.412 | 3.447 | 2.89 | 5.763 | 7.804 | 3.067 | 1.875 | 2.944 | 1.587 | 2.041 | 2.427 | 2.521 | 0.798 |
Total Assets
| 136.766 | 123.564 | 129.498 | 120.741 | 156.91 | 110.917 | 111.778 | 117.847 | 49.23 | 44.866 | 35.378 | 32.396 | 30.319 | 26.554 | 24.17 | 22.948 | 23.376 | 23.939 | 22.512 | 17.584 | 17.471 | 17.286 | 19.074 | 13.313 | 9.056 | 9.529 | 10.574 | 10.639 | 17.662 | 21.129 | 18.579 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||
Account Payables
| 10.867 | 7.836 | 12.141 | 8.301 | 10.132 | 7.691 | 1.797 | 8.946 | 6.653 | 5.894 | 0.639 | 8.506 | 0.831 | 5.869 | 0.735 | 4.255 | 0.369 | 3.124 | 0.45 | 2.552 | 0.516 | 2.22 | 0.452 | 1.752 | 0.428 | 0.71 | 0.601 | 0.976 | 1.064 | 0.675 | 0.194 |
Short Term Debt
| 0.54 | 0.38 | 0.415 | 0.208 | 3.899 | 4.318 | 4.967 | 6.712 | 3.202 | 1.224 | -2.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 2.234 | 1.268 | 0.01 | 0.01 | 0 | 0 | 0.162 | 0 | 1.323 | 1.656 | 1.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1.766 | 2.707 | 1.7 | 2.743 | 1.941 | 2.43 | 2.434 | 3.15 | 3.788 | 4.311 | 2.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.759 | 2.168 | 2.291 | 0 | 0.036 | 0 |
Other Current Liabilities
| 10.231 | 4.983 | 3.376 | 3.448 | 28.967 | 7.416 | 10.613 | 2.626 | 2.581 | 3.229 | 10.932 | 2.718 | 8.946 | 1.86 | 5.985 | 1.444 | 6.426 | 2.922 | 5.84 | 0.791 | 2.885 | 0.715 | 2.602 | 0.623 | 1.955 | 2.455 | 2.597 | 2.841 | 1.578 | 1.711 | 0.626 |
Total Current Liabilities
| 23.404 | 15.905 | 17.632 | 14.7 | 44.939 | 21.856 | 19.811 | 21.434 | 16.224 | 14.658 | 11.571 | 11.224 | 9.777 | 7.729 | 6.72 | 5.699 | 6.795 | 6.046 | 6.29 | 3.342 | 3.401 | 2.935 | 3.054 | 2.375 | 2.383 | 3.924 | 5.366 | 6.109 | 2.642 | 2.422 | 0.82 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||
Long Term Debt
| 1.421 | 1.573 | 1.767 | 0 | 7.5 | 9 | 10.5 | 12 | 1.024 | 3.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | -0 | 0 | 0 | 0 | 0.903 | 1.458 | 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
| 2.182 | 0 | 1.545 | 0 | 1.729 | 0 | 0.008 | 1.472 | 1.194 | 0.059 | 0.106 | 0 | 0.2 | 0 | 0.28 | 0 | 0.264 | 0 | 0.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.61 | 0.432 | 0.432 | 0.415 | 0.401 | 0.672 | 0.448 | 0.49 | 0.201 | 0.154 | 0.129 | 0 | 0.063 | 0 | 0.076 | 0 | 0.076 | 0 | 0.065 | 0 | 0 | 0 | 0.109 | 0 | 0.081 | 0.111 | 0.05 | 0.082 | 0.039 | 0.02 | 0.01 |
Total Non-Current Liabilities
| 4.213 | 2.005 | 3.745 | 0.415 | 9.63 | 9.672 | 11.859 | 15.42 | 2.419 | 3.849 | 0.235 | 0 | 0.262 | 0 | 0.357 | 0 | 0.341 | 0 | 0.458 | 0 | 0.073 | 0 | 0.109 | 0 | 0.081 | 0.111 | 0.05 | 0.082 | 0.039 | 0.02 | 0.01 |
Total Liabilities
| 27.617 | 17.91 | 21.376 | 15.115 | 54.568 | 31.528 | 31.671 | 36.854 | 18.643 | 18.507 | 11.805 | 11.224 | 10.039 | 7.729 | 7.077 | 5.699 | 7.136 | 6.046 | 6.748 | 3.342 | 3.473 | 2.935 | 3.163 | 2.375 | 2.464 | 4.035 | 5.416 | 6.19 | 2.681 | 2.441 | 0.83 |
Equity: | |||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 103.034 | 105.452 | 112.342 | 117.287 | 122.267 | 119.132 | 116.065 | 115.979 | 68.402 | 68.328 | 67.019 | 66.961 | 65.372 | 65.342 | 64.841 | 64.639 | 64.099 | 64.056 | 63.475 | 61.271 | 60.729 | 60.729 | 60.014 | 60.014 | 55.523 | 50.499 | 44.848 | 38.476 | 38.359 | 30.307 | 19.924 |
Retained Earnings
| 3.106 | -1.641 | -5.644 | -11.707 | -20.799 | -41.172 | -38.376 | -36.916 | -39.912 | -43.367 | -44.776 | -46.743 | -46.293 | -46.983 | -47.707 | -47.82 | -48.396 | -47.838 | -49.175 | -48.052 | -47.209 | -46.39 | -43.722 | -48.428 | -48.081 | -44.18 | -38.757 | -33.185 | -22.281 | -12.236 | -2.208 |
Accumulated Other Comprehensive Income/Loss
| 3.008 | 1.843 | 1.424 | 0.045 | 0.873 | 1.429 | 2.418 | 1.93 | 2.097 | 1.398 | 1.329 | 0.699 | 1.201 | 0.17 | -0.04 | 0.128 | 0.537 | 1.254 | 1.464 | 0.943 | 0.478 | -0.084 | -0.381 | 0 | -0.85 | -0.825 | -0.934 | -0.842 | -1.097 | 0.617 | 0.032 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | -0.084 | -0.381 | -0.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 109.149 | 105.654 | 108.122 | 105.625 | 102.341 | 79.389 | 80.107 | 80.993 | 30.587 | 26.359 | 23.573 | 20.916 | 20.28 | 18.529 | 17.093 | 16.947 | 16.24 | 17.471 | 15.764 | 14.161 | 13.998 | 14.254 | 15.912 | 10.822 | 6.592 | 5.494 | 5.157 | 4.449 | 14.981 | 18.688 | 17.748 |
Total Equity
| 109.149 | 105.654 | 108.122 | 105.625 | 102.341 | 79.389 | 80.107 | 80.993 | 30.587 | 26.359 | 23.573 | 20.916 | 20.28 | 18.529 | 17.093 | 16.947 | 16.24 | 17.471 | 15.764 | 14.161 | 13.998 | 14.254 | 15.912 | 10.822 | 6.592 | 5.494 | 5.157 | 4.449 | 14.981 | 18.688 | 17.748 |
Total Liabilities & Shareholders Equity
| 136.766 | 123.564 | 129.498 | 120.741 | 156.91 | 110.917 | 111.778 | 117.847 | 49.23 | 44.866 | 35.378 | 32.396 | 30.319 | 26.259 | 24.17 | 22.647 | 23.376 | 23.939 | 22.512 | 17.504 | 17.471 | 17.189 | 19.074 | 0 | 9.056 | 9.529 | 10.574 | 10.639 | 17.662 | 21.129 | 18.579 |