SECOS Group Limited
ASX:SES.AX
0.04 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 6.108 | 8.424 | 4.122 | 11.287 | 2.879 | 2.875 | 1.938 | 1.824 | 1.343 | 2.627 | 2.698 | 1.231 | 1.363 | 4.068 | 1.718 | 3.821 | 5.443 | 7.083 | 1.334 | 0.387 | 0.659 | 1.252 | 1.593 | 0.476 | 0.917 | 0.427 | 0.989 | 1.15 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 6.108 | 8.424 | 4.122 | 11.287 | 2.879 | 2.875 | 1.938 | 1.824 | 1.343 | 2.627 | 2.698 | 1.231 | 1.363 | 4.068 | 1.798 | 3.821 | 5.443 | 7.083 | 1.334 | 0.387 | 0.659 | 1.252 | 1.593 | 0.476 | 0.917 | 0.427 | 0.989 | 1.15 |
Net Receivables
| 3.246 | 4.033 | 7.955 | 5.975 | 3.245 | 3.545 | 3.9 | 3.408 | 2.899 | 3.295 | 1.75 | 1.169 | 0.944 | 0.69 | 0.628 | 0.369 | 0.07 | 0.198 | 0.299 | 0.306 | 0.166 | 0.213 | 0.267 | 0.07 | 0.103 | 0.092 | 2.046 | 2.077 |
Inventory
| 3.169 | 4.095 | 7.841 | 5.309 | 2.45 | 2.44 | 3.013 | 1.662 | 2.606 | 2.941 | 0.757 | 1.449 | 1.319 | 1.065 | 0.596 | 0.536 | -0.029 | 0.284 | 0.088 | 0.053 | 0.002 | 0 | -0.034 | 0.012 | 0.012 | 0.012 | 0 | 0 |
Other Current Assets
| 0.471 | 0.664 | 0.779 | 0.743 | 0.533 | 0.384 | 4.52 | 1.001 | 0.198 | 0.213 | 0.072 | 0.091 | 0.066 | 0.087 | 0.064 | 0.056 | 0.029 | 0.195 | 0.174 | 0.086 | 0.387 | 0.174 | 0.034 | 0.048 | 0.018 | 0 | 0 | 0 |
Total Current Assets
| 12.994 | 17.216 | 20.697 | 23.313 | 9.107 | 9.244 | 13.371 | 7.895 | 7.047 | 9.077 | 5.204 | 3.85 | 3.626 | 5.909 | 3.021 | 4.726 | 5.512 | 7.705 | 1.721 | 0.78 | 1.208 | 1.639 | 1.86 | 0.634 | 1.051 | 0.531 | 3.034 | 3.228 |
Non-Current Assets: | ||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5.059 | 6.18 | 6.969 | 4.755 | 3.018 | 1.768 | 0.869 | 4.244 | 2.875 | 3.632 | 0.593 | 0.629 | 0.687 | 0.69 | 0.926 | 0.665 | 0.014 | 0.051 | 0.064 | 0.097 | 0.105 | 0.095 | 0.12 | 0.284 | 0.584 | 1.799 | 1.43 | 2.611 |
Goodwill
| 0 | 3.532 | 3.532 | 3.532 | 3.532 | 3.532 | 3.532 | 3.532 | 3.532 | 4.912 | 5.127 | 5.127 | 6.566 | 6.566 | 6.566 | 6.566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 3.591 | 3.622 | 3.618 | 3.605 | 3.532 | 3.532 | 3.532 | 3.532 | 0.036 | 0.059 | 0 | 6.566 | 6.566 | 6.777 | 6.903 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0.053 | 0.013 | 0.003 | 3.361 | 3.127 | 2.91 |
Goodwill and Intangible Assets
| 0 | 7.123 | 7.154 | 7.15 | 7.137 | 3.532 | 3.532 | 3.532 | 3.532 | 4.912 | 5.127 | 5.127 | 6.566 | 6.566 | 6.777 | 6.903 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0.053 | 0.013 | 0.003 | 3.361 | 3.127 | 2.91 |
Long Term Investments
| 0 | -3.532 | -3.532 | -3.532 | 0.023 | 0.02 | 0.019 | 0.014 | 0.117 | 0.649 | 0.563 | 0.502 | 0.371 | 3.027 | 1.126 | 2.081 | 0.556 | 0.496 | 1.206 | 0.746 | 0.316 | 0.642 | 0.963 | 0.562 | 0.522 | 0 | 0.098 | 0.252 |
Tax Assets
| 0 | 0.96 | 1.918 | 2.071 | 3.091 | 5.281 | 0 | 0 | -0.117 | 0.252 | -0 | 0 | 6.566 | 6.566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0 | 0 | -0 |
Other Non-Current Assets
| 0 | 0.015 | 0.015 | 0.014 | -6.623 | -5.301 | -4.42 | -7.79 | 0.117 | -1.465 | 0 | 0 | -6.566 | -6.566 | -0 | 0.474 | 1.347 | -0.038 | -0 | 0 | 0.261 | 0 | 0.013 | 0.07 | 0 | 0 | 0.023 | 0.023 |
Total Non-Current Assets
| 5.059 | 10.746 | 12.524 | 10.459 | 6.646 | 5.301 | 4.42 | 7.79 | 6.524 | 7.98 | 6.284 | 6.258 | 7.624 | 10.283 | 8.829 | 10.123 | 1.918 | 0.508 | 1.271 | 0.864 | 0.682 | 0.737 | 1.149 | 0.859 | 1.11 | 5.16 | 4.679 | 5.796 |
Total Assets
| 18.053 | 27.962 | 33.221 | 33.772 | 15.754 | 14.564 | 17.791 | 15.684 | 13.571 | 17.057 | 11.488 | 10.108 | 11.25 | 16.192 | 11.85 | 14.849 | 7.43 | 8.214 | 2.991 | 1.644 | 1.89 | 2.377 | 3.009 | 1.492 | 2.16 | 5.691 | 7.713 | 9.023 |
Liabilities & Equity: | ||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||
Account Payables
| 1.029 | 1.315 | 2.742 | 1.177 | 1.009 | 1.94 | 2.875 | 2.771 | 4.152 | 5.132 | 1.371 | 1.789 | 1.205 | 0.893 | 0.718 | 1.142 | 0.475 | 0.41 | 0.278 | 0.391 | 0.291 | 0.213 | 0.255 | 0.149 | 0.225 | 0.142 | 0.878 | 0.481 |
Short Term Debt
| 0.627 | 0.78 | 0.818 | 0.575 | 1.22 | 0.3 | 3.182 | 3.516 | 3.007 | 3.298 | 3.484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.142 | 0 | 0 | 0 | 0 | 0 | 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 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | -0.3 | -3.182 | -3.516 | -1.025 | -1.45 | -3.484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1.756 | 1.643 | 1.358 | 1.193 | 1.399 | 1.418 | 4.617 | 5.654 | 1.951 | 1.614 | 0.062 | 0.056 | 0.06 | 0.18 | 0.125 | 0.075 | 0.036 | 0.032 | 0.033 | 0 | -0.015 | 0.208 | 0.014 | 0.128 | 0.015 | 0 | 0 | 0 |
Total Current Liabilities
| 3.412 | 3.738 | 4.918 | 2.945 | 3.628 | 3.358 | 7.492 | 8.425 | 8.085 | 8.594 | 1.433 | 1.845 | 1.265 | 1.073 | 0.843 | 1.217 | 0.511 | 0.443 | 0.311 | 0.391 | 0.276 | 0.563 | 0.269 | 0.277 | 0.24 | 0.142 | 0.878 | 0.481 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||
Long Term Debt
| 0.582 | 1.061 | 1.572 | 1.565 | 0.695 | 1.132 | 2.999 | 1.442 | 0.595 | 0.484 | 0.298 | 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 | 1.363 | 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 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.025 | 0.03 | 0.062 | 0.042 | 0.055 | -1.132 | -2.999 | -1.442 | 0.068 | 0.044 | -0.251 | 0.034 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.366 |
Total Non-Current Liabilities
| 0.607 | 1.091 | 1.634 | 1.607 | 0.75 | 1.132 | 2.999 | 1.442 | 0.663 | 0.528 | 0.047 | 0.034 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.366 |
Total Liabilities
| 4.019 | 4.829 | 6.552 | 4.552 | 4.378 | 4.569 | 10.567 | 10.03 | 8.747 | 9.123 | 1.479 | 1.879 | 1.301 | 1.073 | 0.843 | 1.217 | 0.511 | 0.443 | 0.311 | 0.391 | 0.276 | 0.563 | 0.285 | 0.293 | 0.256 | 0.158 | 0.894 | 0.848 |
Equity: | ||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0.048 | 0 | 0 | 0 | 0 | 0.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 48.447 | 48.447 | 44.73 | 44.73 | 29.066 | 26.159 | 19.478 | 14.616 | 12.479 | 11.967 | 46.96 | 42.718 | 41.469 | 40.091 | 33.749 | 30.979 | 22.428 | 22.387 | 19.317 | 17.752 | 18.13 | 15.981 | 15.031 | 12.24 | 11.318 | 7.948 | 7.813 | 7.233 |
Retained Earnings
| -33.89 | -24.563 | -17.813 | -14.728 | -17.318 | -16.117 | -13.708 | -10.6 | -7.651 | -2.347 | -36.715 | -34.107 | -31.049 | -26.407 | -24.777 | -19.22 | -15.455 | -14.948 | -17.1 | -16.598 | -16.737 | -15.468 | -13.609 | -12.358 | -10.82 | -3.82 | -2.54 | -1.036 |
Accumulated Other Comprehensive Income/Loss
| -0.523 | -0.751 | -0.248 | -0.782 | -0.372 | -0.048 | 1.454 | 1.594 | -0.049 | 0.125 | -0.275 | -0.42 | -0.511 | 1.376 | 1.979 | 1.821 | -0.102 | 0.304 | 0.437 | 0.203 | -0.039 | 1.325 | 1.325 | 1.325 | 1.326 | 0.381 | 0.517 | 1.806 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | -0.048 | 0 | 0 | 0 | -1.81 | -0.379 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | -0 | 0 | 0.273 | 0 | 0 | 0 | 0 | 0 | 0 | -1.025 |
Total Shareholders Equity
| 14.034 | 23.133 | 26.669 | 29.22 | 11.375 | 9.995 | 7.224 | 5.61 | 4.779 | 7.934 | 9.97 | 8.191 | 9.908 | 15.061 | 10.952 | 13.58 | 6.871 | 7.728 | 2.654 | 1.357 | 1.626 | 1.838 | 2.747 | 1.207 | 1.824 | 4.509 | 5.789 | 6.978 |
Total Equity
| 14.034 | 23.133 | 26.669 | 29.22 | 11.375 | 9.995 | 7.224 | 5.654 | 4.824 | 7.972 | 10.008 | 8.229 | 9.949 | 15.119 | 11.007 | 13.632 | 6.92 | 7.771 | 2.681 | 1.253 | 1.615 | 1.814 | 2.724 | 1.199 | 1.904 | 5.533 | 6.818 | 8.176 |
Total Liabilities & Shareholders Equity
| 18.053 | 27.962 | 33.221 | 33.772 | 15.754 | 14.564 | 17.791 | 15.684 | 13.571 | 17.057 | 11.488 | 10.108 | 11.25 | 16.192 | 11.85 | 14.849 | 7.43 | 8.214 | 2.991 | 1.644 | 1.89 | 2.377 | 3.009 | 1.492 | 2.16 | 5.691 | 7.713 | 9.023 |