Seafarms Group Limited
ASX:SFG.AX
0.002 (AUD) • At close September 19, 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 Q3 | 2016 Q1 | 2015 Q3 | 2015 Q1 | 2014 Q3 | 2014 Q1 | 2013 Q3 | 2013 Q1 | 2012 Q1 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.226 | 6.84 | 8.454 | 20.427 | 36.196 | 69.992 | 0.497 | 5.523 | 6.466 | 2.114 | 16.303 | 8.524 | 4.14 | 2.425 | 11.875 | 7.003 | 5.184 | 12.031 | 2.686 | 3.525 | 0.852 | 14.228 | 19.497 | 27.984 | 17.886 | 12.384 | 8.735 | 4.199 | 3.296 | 4.664 | 9.031 | 12.545 | 14.044 | 7.351 | 0.029 | 0.804 | 0.066 | 0.032 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0 | 0.018 | 0 | 0.021 | 0 | 0 | 0.216 | 0 | 0.365 | 0.048 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.001 | 0.006 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1.226 | 6.84 | 8.454 | 20.427 | 36.196 | 69.992 | 0.497 | 5.523 | 6.466 | 2.114 | 16.303 | 8.524 | 4.158 | 2.425 | 11.896 | 7.003 | 5.184 | 12.248 | 2.686 | 3.89 | 0.9 | 14.228 | 19.497 | 27.984 | 17.886 | 12.384 | 8.735 | 4.199 | 3.301 | 4.665 | 9.037 | 12.547 | 14.044 | 7.351 | 0.029 | 0.804 | 0.066 | 0.032 |
Net Receivables
| 5.846 | 7.687 | 5.468 | 4.765 | 1.367 | 5.555 | 2.041 | 5.545 | 2.634 | 6.602 | 2.516 | 7.117 | 3.962 | 4.892 | 1.597 | 12.451 | 2.123 | 2.49 | 4.325 | 2.811 | 0.615 | 1.616 | 0.255 | 2.228 | 2.127 | 0.354 | 0.264 | 0.669 | 0.401 | 0.875 | 0 | 0 | 0 | 0.002 | 0.023 | 0.008 | 1.007 | 0.491 |
Inventory
| 6.404 | 4.862 | 11.753 | 12.516 | 10.66 | 6.318 | 12.546 | 5.94 | 10.685 | 8.197 | 12.598 | 9.714 | 7.295 | 7.74 | 7.709 | 5.369 | 6.123 | 8.597 | 8.904 | 5.855 | 6.279 | 2.175 | 2.247 | 5.763 | 6.913 | 7.212 | 3.085 | 2.877 | 1.497 | 0 | 0 | 0 | 0 | 5.107 | 0 | 0 | 0 | 0 |
Other Current Assets
| 6.588 | 1.415 | 0.09 | 1.105 | 0.049 | 1.141 | 0.025 | 0.958 | 2.896 | 0.711 | 3.674 | 0.654 | 7.064 | 1.435 | 5.826 | 0.565 | 1.749 | 3.877 | 2.766 | 3.833 | 1.594 | 1.048 | 3.446 | 0.57 | 1.895 | 2.98 | 0.682 | 2.904 | 0.001 | 1.151 | 0.04 | 0.045 | 0.039 | 0.086 | 0.452 | 0 | 0 | 0 |
Total Current Assets
| 20.064 | 20.803 | 27.135 | 38.814 | 50.534 | 83.006 | 16.145 | 17.966 | 23.763 | 17.625 | 35.92 | 26.009 | 23.167 | 16.493 | 27.643 | 25.389 | 15.18 | 28.961 | 18.681 | 16.697 | 9.388 | 19.32 | 25.446 | 36.705 | 29.064 | 19.949 | 12.965 | 10.745 | 5.287 | 6.691 | 9.077 | 12.593 | 14.115 | 12.547 | 0.505 | 0.811 | 1.073 | 0.523 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11.669 | 17.257 | 18.064 | 18.724 | 38.255 | 50.762 | 43.062 | 44.934 | 45.924 | 47.962 | 44.154 | 42.96 | 20.13 | 20.29 | 19.302 | 18.591 | 19.053 | 19.374 | 22.899 | 21.024 | 17.883 | 10.467 | 7.453 | 4.141 | 5.689 | 5.89 | 5.931 | 5.788 | 5.642 | 4.607 | 0.511 | 0.414 | 0.612 | 0.512 | 0.556 | 1.4 | 1.252 | 2.865 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.207 | 1.207 | 0 | 1.207 | 0 | 0 | 1.207 | 0 | 1.207 | 0 | 1.398 | 0 | 1.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.212 | 3.462 | 2.314 | 3.44 | 3.688 | 2.518 | 6.279 | 0.621 | 4.921 | 0.701 | 4.443 | 2.281 | 0.312 | 0.355 | 6.5 | 0.407 | 0.408 | 0.408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.207 | 2.419 | 3.462 | 3.521 | 3.44 | 3.688 | 3.725 | 6.279 | 1.828 | 4.921 | 2.099 | 4.443 | 3.84 | 0.312 | 0.355 | 6.5 | 0.407 | 0.408 | 0.408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0.332 | 0.332 | 0.332 | 0.332 | 0 | 0 | 5 | 0 | 5 | 0 | 5 | 0 | 0.409 | 0.236 | 0.349 | 0.272 | 0.191 | 0.411 | 0.009 | 0.009 | 0.009 | 0.009 | 0.402 | 0.208 | 0.314 | 0.314 | 0.314 | 1.096 | 1.479 | 1.048 | 4.304 | 1.163 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.898 | 0 | 11.088 | 0 | 9.571 | 0 | 5.825 | 4.287 | 2.552 | 0.513 | 2.216 | 1.139 | 1.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0 | 0 | 0 | 0 | 5 | 0 | 5 | 0 | 5 | 0 | 5.018 | 0.185 | 0.185 | 0.185 | 0.185 | 6.023 | 0.185 | 6.881 | 1.28 | 10.016 | 0 | -12.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0.316 | 0.024 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 12.001 | 17.589 | 18.396 | 19.056 | 38.255 | 55.762 | 48.062 | 49.934 | 50.924 | 52.962 | 49.154 | 49.185 | 23.143 | 24.173 | 23.357 | 22.488 | 28.955 | 29.592 | 36.068 | 35.229 | 32.829 | 22.146 | 12.298 | 14.014 | 10.601 | 9.109 | 13.257 | 9.507 | 8.667 | 7.669 | 4.84 | 1.601 | 0.612 | 0.512 | 0.556 | 1.4 | 1.252 | 2.865 |
Total Assets
| 32.065 | 38.392 | 45.531 | 57.87 | 88.789 | 138.768 | 64.207 | 67.9 | 74.687 | 70.587 | 85.074 | 75.194 | 46.31 | 40.666 | 51 | 47.877 | 44.136 | 58.553 | 54.749 | 51.925 | 42.217 | 41.466 | 45.522 | 50.72 | 39.666 | 0 | 26.222 | 20.252 | 13.955 | 14.36 | 13.916 | 14.193 | 14.727 | 13.059 | 1.06 | 2.212 | 2.325 | 3.388 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.759 | 4.113 | 3.253 | 3.646 | 1.249 | 15.597 | 6.82 | 6.371 | 5.375 | 3.257 | 6.793 | 5.228 | 6.854 | 4.062 | 4.138 | 6.296 | 4.146 | 2.785 | 4.534 | 2.417 | 2.563 | 0.768 | 2.567 | 1.077 | 1.643 | 8.329 | 1.006 | 0.717 | 0.774 | 0.427 | 0.17 | 0.296 | 0.109 | 0.02 | 0 | 0.008 | 0 | 0 |
Short Term Debt
| 8.734 | 3.151 | 3.006 | 2.491 | 1.282 | 6.489 | 29.897 | 13.53 | 2.758 | 1.33 | 0.38 | 4.384 | 2.959 | 2.744 | 0.447 | 0.96 | 1.272 | 3.38 | 3.38 | 2.113 | 2.113 | 2.297 | 0 | 0.016 | 0.009 | 0.065 | 0.028 | 0.783 | 0.73 | 0.055 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.114 | 0 | 0.11 | 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 Revenue
| 0.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.807 | 0 | 1.848 | 0 | 0 | 1.323 | 0 | 0.594 | 0 | 1.295 | 0 | 4.078 | 14.27 | 7.161 | 5.629 | 1.332 | 0.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 3.201 | 1.904 | 3.564 | 13.88 | 9.912 | 1.237 | 3.905 | 1.497 | 2.982 | 1.427 | 2.357 | 1.668 | 3.556 | 2.854 | 3.322 | 2.293 | 1.642 | 2.284 | 1.202 | 2.106 | 1.095 | 0.786 | 4.053 | 2.654 | 6.483 | 0 | 1.434 | 0.649 | 0.52 | 0.333 | 0.171 | 0.092 | 0.051 | 1.25 | 0.007 | 0 | 0.01 | 0.172 |
Total Current Liabilities
| 15.808 | 9.169 | 9.823 | 20.017 | 12.443 | 23.323 | 40.622 | 21.398 | 11.115 | 6.013 | 9.53 | 11.28 | 15.177 | 9.659 | 9.756 | 9.549 | 7.06 | 9.771 | 9.116 | 7.23 | 5.771 | 5.144 | 6.62 | 7.825 | 22.404 | 15.555 | 8.098 | 3.481 | 2.411 | 0.815 | 0.354 | 0.389 | 0.16 | 1.27 | 0.007 | 0.008 | 0.01 | 0.172 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0.671 | 1.143 | 0.754 | 17.932 | 18.045 | 18.382 | 9.337 | 32.984 | 14.061 | 36.222 | 33.473 | 15.047 | 5.793 | 8.224 | 8.5 | 9.138 | 9.772 | 9.405 | 5.013 | 3.313 | 0 | 0 | 0 | 0.016 | 0.027 | 0.092 | 0.079 | 0.127 | 0.221 | 0.064 | 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 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities 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 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1.453 | 0.442 | 0.45 | 0.268 | 0.16 | 0.27 | 0.169 | 19.532 | 0.166 | 18.852 | 0.109 | 0.175 | 0.243 | 0.271 | 0.302 | 0.26 | 0.15 | 0.068 | 0.029 | 0.029 | 0.076 | 0.074 | 0 | 0.057 | 0.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1.453 | 1.112 | 1.593 | 1.022 | 18.092 | 18.314 | 18.551 | 28.87 | 33.15 | 32.913 | 36.332 | 33.648 | 15.291 | 6.064 | 8.525 | 8.76 | 9.288 | 9.84 | 9.434 | 5.042 | 3.389 | 0.074 | 0 | 0.057 | 0.133 | 0.038 | 0.092 | 0.079 | 0.127 | 0.221 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 17.262 | 10.281 | 11.416 | 21.039 | 30.536 | 41.637 | 59.173 | 50.268 | 44.265 | 38.926 | 45.862 | 44.929 | 30.467 | 15.723 | 18.281 | 18.309 | 16.348 | 19.611 | 18.55 | 12.272 | 9.16 | 5.218 | 6.62 | 7.882 | 22.538 | 15.593 | 8.19 | 3.56 | 2.538 | 1.035 | 0.418 | 0.389 | 0.16 | 1.27 | 0.007 | 0.008 | 0.01 | 0.172 |
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 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 300.317 | 300.317 | 300.317 | 300.317 | 300.317 | 300.866 | 169.83 | 172.076 | 172.055 | 160.009 | 154.757 | 128.654 | 103.674 | 103.703 | 101.513 | 89.45 | 69.6 | 69.6 | 54.352 | 54.352 | 44.288 | 44.288 | 44.288 | 43.786 | 30.83 | 30.658 | 30.014 | 29.99 | 26.855 | 22.75 | 23.972 | 21.638 | 19.952 | 15.557 | 5.183 | 5.183 | 5.183 | 5.675 |
Retained Earnings
| -300.346 | -287.038 | -281.034 | -278.319 | -254.519 | -216.291 | -179.406 | -166.461 | -153.65 | -140.366 | -127.562 | -109.86 | -93.994 | -84.013 | -74.047 | -65.134 | -47.065 | -35.911 | -23.405 | -19.951 | -16.485 | -13.302 | -10.724 | -6.522 | -20.358 | -22.258 | -18.472 | -19.153 | -20.727 | -13.941 | -10.474 | -7.834 | -7.056 | -4.369 | -4.129 | -2.979 | -2.868 | -1.966 |
Accumulated Other Comprehensive Income/Loss
| 14.833 | 14.833 | 14.833 | 14.833 | 12.456 | 12.555 | 12.017 | 12.017 | 12.017 | 12.017 | 12.017 | 9.801 | 6.163 | 3.582 | 5.253 | 3.582 | 3.582 | 5.253 | 3.582 | 5.253 | 3.582 | 5.261 | 0 | 5.574 | 6.656 | 6.623 | 6.49 | 5.855 | 5.288 | 4.515 | 0 | 0 | 1.671 | 0.601 | -0.003 | -0.001 | 0 | 0.492 |
Other Total Stockholders Equity
| 0 | 0 | -0 | 0 | -0 | 0 | 2.592 | 0 | -0 | 0 | 0 | 1.671 | 0 | 1.671 | -0 | 1.671 | 1.671 | 0 | 1.671 | -0 | 1.671 | -0 | 5.254 | 0 | 0 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.003 | 0.001 | 0 | -0.984 |
Total Shareholders Equity
| 14.803 | 28.112 | 34.115 | 36.831 | 58.254 | 97.13 | 5.034 | 17.633 | 30.422 | 31.66 | 39.212 | 30.266 | 15.843 | 24.942 | 32.719 | 29.569 | 27.788 | 38.942 | 36.2 | 39.654 | 33.057 | 36.248 | 38.819 | 42.837 | 17.128 | 15.087 | 18.032 | 16.692 | 11.417 | 13.325 | 13.498 | 13.804 | 14.567 | 11.789 | 1.054 | 2.204 | 2.315 | 3.216 |
Total Equity
| 14.803 | 28.112 | 34.115 | 36.831 | 58.254 | 97.13 | 5.034 | 17.633 | 30.422 | 31.66 | 39.212 | 30.266 | 15.843 | 24.942 | 32.719 | 29.569 | 27.788 | 38.942 | 36.2 | 39.654 | 33.057 | 36.248 | 38.819 | 42.837 | 17.128 | 15.087 | 18.032 | 16.692 | 11.417 | 13.325 | 13.498 | 13.804 | 14.567 | 11.789 | 1.054 | 2.204 | 2.315 | 3.216 |
Total Liabilities & Shareholders Equity
| 32.065 | 38.392 | 45.531 | 57.87 | 88.789 | 138.768 | 64.207 | 67.9 | 74.687 | 70.587 | 85.074 | 75.194 | 46.31 | 40.666 | 51 | 47.877 | 44.136 | 58.553 | 54.749 | 51.925 | 42.217 | 41.466 | 0 | 50.72 | 39.666 | 0 | 26.222 | 20.252 | 13.955 | 14.36 | 13.916 | 14.193 | 14.727 | 13.059 | 1.06 | 2.212 | 2.325 | 3.388 |