Red 5 Limited
ASX:RED.AX
0.342 (AUD) • At close September 27, 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 | 2013 Q1 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1998 Q4 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 436.312 | 35.821 | 27.612 | 12.889 | 40.026 | 28.028 | 17.415 | 92.849 | 116.22 | 20.654 | 10.647 | 3.13 | 7.148 | 10.288 | 5.393 | 5.551 | 18.189 | 8.579 | 10.033 | 17.62 | 37.913 | 36.654 | 7.582 | 14.588 | 0 | 13.463 | 52.505 | 57.682 | 22.453 | 30.615 | 0.996 | 2.762 | 7.273 | 8.097 | 0.368 | 0.748 | 1.542 | 0.124 | 0.207 | 0.718 | 1.387 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.13 | 1.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 436.312 | 35.821 | 27.612 | 12.889 | 40.026 | 28.028 | 17.415 | 92.849 | 116.22 | 20.654 | 10.647 | 3.13 | 7.148 | 10.288 | 5.393 | 5.551 | 18.189 | 8.579 | 10.033 | 17.62 | 37.913 | 36.654 | 13.082 | 14.588 | 13.463 | 13.463 | 52.505 | 57.682 | 22.453 | 30.615 | 0.996 | 2.762 | 8.403 | 9.302 | 0.368 | 0.748 | 1.542 | 0.124 | 0.207 | 0.718 | 1.387 |
Net Receivables
| 23.451 | 12.288 | 16.2 | 9.263 | 10.537 | 7.678 | 5.171 | 6.64 | 8.271 | 7.075 | 11.384 | 11.917 | 5.889 | 11.829 | 7.709 | 24.315 | 1.584 | 3 | 3.181 | 0 | 0 | 0 | 0.449 | 4.264 | 0 | 1.022 | 1.198 | 0.143 | 0.269 | 0.499 | 0.049 | 0.082 | 0.1 | 0.058 | 0.094 | 0.089 | 0.045 | 0.005 | 0 | 0 | 0 |
Inventory
| 144.042 | 68.492 | 76.55 | 50.08 | 41.415 | 27.984 | 26.572 | 34.504 | 36.16 | 28.625 | 22.567 | 18.6 | 16.656 | 16.26 | 13.915 | 15.217 | 10.77 | 11.995 | 9.396 | 5.952 | 4.391 | 4.949 | 5.59 | 8.428 | 0 | 6.907 | 0 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 3.383 | 2.579 | 5.273 | 2.482 | 0.988 | 1.506 | 30.313 | 1.592 | 3.526 | 1.024 | 3.334 | 4.589 | 15.895 | 3.261 | 1.589 | 8.055 | 10.77 | 8.349 | 8.972 | 7.065 | 1.098 | 1.916 | 8.451 | 4.821 | 0 | 2.358 | 2.065 | 1.3 | 0.063 | 0 | 0 | 0.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 607.188 | 119.18 | 125.635 | 74.714 | 92.966 | 65.196 | 79.471 | 135.585 | 164.177 | 57.378 | 47.932 | 38.236 | 45.59 | 41.638 | 28.607 | 53.139 | 41.314 | 31.922 | 31.582 | 30.637 | 43.402 | 43.518 | 27.572 | 32.101 | 13.463 | 23.75 | 55.768 | 59.194 | 22.785 | 31.114 | 1.045 | 3.131 | 8.503 | 9.36 | 0.462 | 0.838 | 1.586 | 0.129 | 0.207 | 0.718 | 1.387 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,368.217 | 505.353 | 517.827 | 527.31 | 434.794 | 269.547 | 199.839 | 126.705 | 118.232 | 115.281 | 105.352 | 110.027 | 95.322 | 117.628 | 46.781 | 76.524 | 166.789 | 160.309 | 148.881 | 189.466 | 152.14 | 157.845 | 151.136 | 135.923 | 0 | 128.385 | 76.883 | 39.833 | 28.782 | 20.961 | 18.201 | 15.933 | 9.606 | 3.946 | 3.06 | 2.839 | 1.402 | 2.971 | 2.865 | 4.452 | 3.618 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0.141 | 0.169 | 0.236 | 0.292 | 11.1 | 0.23 | 22.167 | 24.31 | 15.804 | 19.729 | 28.724 | 30.723 | 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 |
Goodwill and Intangible Assets
| 0 | 0.141 | 0.169 | 0.236 | 0.292 | 11.1 | 0.23 | 22.167 | 24.31 | 15.804 | 19.729 | 28.724 | 30.723 | 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 |
Long Term Investments
| 2.491 | 0.006 | 0.006 | 0.004 | 8.177 | 15.679 | 28.806 | 0.272 | 0.062 | 0.303 | 121.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.135 | 0 | 0 | 0.106 | 0.134 | 0.024 | 0.024 | 0 | 0.024 | 0.025 | 0 | 0.09 | 0.017 | 0.067 | 0.05 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | -10.717 | 0 | 0 | 4.058 | 4.141 | 3.946 | 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
| 189.657 | 44 | 26.84 | 18.896 | 41.136 | 40.395 | 37.139 | 40.542 | 32.556 | 15.061 | -125.081 | 0.663 | -126.045 | 3.63 | -46.781 | 0.135 | -166.789 | 3.263 | -148.881 | 4.054 | -152.14 | 6.874 | 12.695 | -135.923 | 0 | 8.811 | 3.347 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 1,560.365 | 549.5 | 544.842 | 546.446 | 484.399 | 326.004 | 266.014 | 189.686 | 179.218 | 150.59 | 125.081 | 139.414 | 126.045 | 121.258 | 46.781 | 76.659 | 166.789 | 163.572 | 148.881 | 193.519 | 152.14 | 164.719 | 163.966 | 135.923 | 0 | 137.302 | 80.365 | 39.858 | 28.807 | 20.985 | 18.225 | 15.958 | 9.606 | 4.036 | 3.077 | 2.906 | 1.452 | 2.971 | 2.865 | 4.452 | 3.618 |
Total Assets
| 2,167.553 | 668.68 | 670.477 | 621.16 | 577.365 | 391.2 | 345.485 | 325.271 | 343.395 | 207.968 | 177.147 | 177.649 | 173.272 | 162.896 | 79.09 | 129.798 | 208.238 | 195.495 | 182.689 | 224.156 | 202.254 | 208.238 | 191.538 | 178.856 | 0 | 161.052 | 136.133 | 99.052 | 51.592 | 52.1 | 19.271 | 19.089 | 18.109 | 13.397 | 3.539 | 3.743 | 3.038 | 3.1 | 3.073 | 5.17 | 5.005 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||
Account Payables
| 149.409 | 59.881 | 56.527 | 80.687 | 60.069 | 38.959 | 33.973 | 38.104 | 35.899 | 32.083 | 29.98 | 25.06 | 31.743 | 16.469 | 3.234 | 10.359 | 10.276 | 6.972 | 7.524 | 5.588 | 1.595 | 2.158 | 8.399 | 5.954 | 0 | 8.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.205 | 0.095 | 0.119 | 0.335 | 0.09 |
Short Term Debt
| 130.352 | 57.732 | 40.411 | 69.046 | 37.866 | 14.243 | 3.529 | 8.159 | 17.785 | 22.937 | 11.471 | 9.236 | 1.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.753 | 0 | 0 | 0 | 0 | 0 | 0 | 2.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.791 | 1.791 | 2.668 | 1.564 | 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 | 1.791 | 1.791 | 2.668 | -11.471 | 0 | -1.077 | 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
| -78.211 | -44.984 | -41.794 | -65.233 | -46.352 | -26.328 | -17.605 | -14.714 | 3.327 | -21.611 | 3.772 | -3.951 | -16.364 | 0.608 | -0.538 | -9.066 | -6.231 | -5.698 | -6.295 | -4.381 | -0.406 | -0.96 | -7.156 | 3.647 | 0 | -7.429 | 6.309 | 2.914 | 0.412 | 1.031 | 0.631 | 0.895 | 0.857 | 0.85 | 0.262 | 0.344 | -0.198 | -0.095 | -0.113 | -0.328 | -0.085 |
Total Current Liabilities
| 350.959 | 132.51 | 111.671 | 165.187 | 111.652 | 65.833 | 53.87 | 73.235 | 96.492 | 70.828 | 65.296 | 55.405 | 47.122 | 33.546 | 5.929 | 11.652 | 14.321 | 8.246 | 8.754 | 6.795 | 2.784 | 3.356 | 37.394 | 15.555 | 0 | 10.067 | 6.309 | 2.914 | 0.412 | 3.037 | 0.631 | 0.895 | 0.857 | 0.85 | 0.262 | 0.344 | 0.211 | 0.095 | 0.126 | 0.342 | 0.095 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 63.061 | 104.286 | 112.397 | 152.894 | 64.096 | 6.624 | 5.653 | 5.178 | 5 | 0.959 | 1.504 | 1.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.487 | 0 | 0 | 0 | 0.269 | 0.298 | 0.293 | 1.998 | 0.305 | 0.323 | 0.323 | 0.323 | 0.323 | 0.323 | 0.323 | 0.323 | 0.323 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 3.163 | 0 | 0 | 0 | 0 | 0 | 1.533 | 0.471 | 0 | 0 | 0 | 0 | 6.069 | 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 Liabilities
| 192.673 | 116.761 | 124.449 | 120.939 | 130.024 | 57.716 | 52.582 | 42.047 | 45.676 | 41.494 | 31.512 | 36.541 | 37.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.735 | -19.487 | 0 | 1.442 | 0.413 | 0.074 | 0.267 | 0.227 | 0.196 | 0.308 | 0.189 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 195.836 | 179.822 | 228.735 | 233.336 | 282.918 | 121.812 | 60.739 | 48.171 | 50.854 | 46.494 | 32.471 | 38.046 | 44.898 | 0 | 3.703 | 0 | 2.489 | 0 | 2.468 | 0 | 1.876 | 0 | 1.735 | 19.487 | 0 | 1.442 | 0.413 | 0.343 | 0.566 | 0.52 | 2.194 | 0.613 | 0.512 | 0.403 | 0.323 | 0.323 | 0.323 | 0.323 | 0.323 | 0.323 | 0 |
Total Liabilities
| 546.795 | 312.332 | 340.406 | 398.523 | 394.57 | 187.645 | 114.609 | 121.406 | 147.346 | 117.322 | 97.767 | 93.45 | 92.02 | 33.546 | 9.632 | 11.652 | 16.811 | 8.246 | 11.221 | 6.795 | 4.66 | 3.356 | 39.129 | 36.38 | 0 | 11.509 | 6.722 | 3.257 | 0.978 | 3.557 | 2.825 | 1.508 | 1.369 | 1.253 | 0.585 | 0.667 | 0.534 | 0.418 | 0.449 | 0.664 | 0.095 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,085.423 | 597.426 | 596.668 | 510.76 | 443.16 | 443.16 | 442.626 | 384.661 | 383.887 | 260.82 | 260.515 | 260.529 | 260.365 | 260.286 | 236.675 | 236.633 | 236.555 | 236.555 | 236.417 | 236.417 | 236.417 | 236.429 | 178.055 | 177.125 | 0 | 178.055 | 163.971 | 114.252 | 67.222 | 67.222 | 33.728 | 31.273 | 28.982 | 23.435 | 14.084 | 12.454 | 10.345 | 9.99 | 9.55 | 13.088 | 7.067 |
Retained Earnings
| -279.77 | -245.785 | -275.678 | -295.483 | -268.196 | -245.426 | -239.797 | -198.4 | -196.876 | -193.115 | -201.335 | -194.464 | -197.868 | -188.715 | -186.314 | -149.337 | -78.853 | -89.312 | -99.988 | -46.977 | -41.157 | -43.558 | -34.436 | -33.87 | 0 | -25.753 | -24.009 | -16.445 | -15.902 | -15.562 | -14.935 | -13.558 | -12.442 | -11.291 | -11.13 | -9.377 | -7.841 | -7.308 | -6.925 | -4.75 | -1.185 |
Accumulated Other Comprehensive Income/Loss
| -184.878 | 4.724 | 9.098 | 7.377 | 7.848 | 5.832 | 31.957 | 21.475 | 12.584 | 26.594 | 23.9 | 21.899 | 21.807 | 22.43 | 21.837 | 30.938 | 33.526 | 38.405 | 35.335 | 25.674 | 1.981 | 10.596 | 9.027 | 0 | 0 | -2.344 | -10.259 | -1.971 | -0.707 | -3.117 | -2.348 | -0.134 | -0.047 | -0.026 | -0.014 | -0.016 | -0.006 | -0.09 | -0.057 | -0.035 | -0.005 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0.93 | 0 | 0.93 | 0 | 0.93 | 0 | 0.93 | 0 | 0.93 | 0 | -0 | -0.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0.026 | 0.014 | 0.016 | 0.006 | 0.09 | 0.057 | -3.797 | -0.967 |
Total Shareholders Equity
| 1,620.775 | 356.365 | 330.088 | 222.654 | 182.812 | 203.566 | 234.786 | 207.736 | 199.595 | 94.299 | 83.079 | 87.965 | 85.234 | 94 | 73.127 | 118.234 | 192.158 | 185.647 | 172.694 | 215.114 | 198.171 | 203.466 | 152.646 | 143.003 | 0 | 149.959 | 129.704 | 95.836 | 50.614 | 48.542 | 16.446 | 17.581 | 16.54 | 12.144 | 2.954 | 3.077 | 2.504 | 2.682 | 2.624 | 4.506 | 4.91 |
Total Equity
| 1,620.758 | 356.348 | 330.071 | 222.637 | 182.795 | 203.555 | 230.876 | 203.865 | 196.049 | 90.646 | 79.38 | 84.199 | 81.251 | 90.276 | 69.458 | 115.682 | 191.427 | 184.758 | 171.468 | 215.066 | 197.593 | 203.017 | 152.409 | 142.476 | 0 | 149.543 | 129.411 | 95.795 | 50.614 | 48.542 | 16.446 | 17.581 | 16.74 | 12.144 | 2.954 | 3.077 | 2.504 | 2.682 | 2.624 | 4.506 | 4.91 |
Total Liabilities & Shareholders Equity
| 2,167.553 | 668.68 | 670.477 | 621.16 | 577.365 | 391.2 | 345.485 | 325.271 | 343.395 | 207.968 | 177.147 | 177.649 | 173.272 | 123.823 | 79.09 | 127.334 | 208.238 | 193.003 | 182.689 | 221.861 | 202.254 | 206.373 | 191.538 | 0 | 0 | 161.052 | 136.133 | 99.052 | 51.592 | 52.1 | 19.271 | 19.089 | 18.109 | 13.397 | 3.539 | 3.743 | 3.038 | 3.1 | 3.073 | 5.17 | 5.005 |